Frontierby eninvs

Language: EN · RU

← Company

US_MSFT 2024-06-30 FY — report review

Status: OK; Currency: USD; Amounts unit: millions; Forms:

Report published: 2024-07-30

Live PDF pass: metric table values were re-extracted from the local PDF (same pipeline as benchmarks). When extraction fills at least one headline metric, the matching row in the issuer ``*_raw_periods.json`` file is updated automatically so the company page stays in sync.

Subtotal cross-checks, per-page reconstructed tables, and extra row styling are only rendered in heavy mode. full previews & tables (?heavy=1)

Full financial report: Link

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue245 122
Operating profit109 433
D&A20 000Row: derived: same-row components · dashboard=20,000.000 mln — derived: same-row components
EBITDA129 433
Net profit88 136
Cash18 315
Debt short8 942
Debt long42 688
Net debt33 315Components: short debt 8 942 + long debt 42 688 + other financial liab. 0 + NCI 0 − cash 18 315 = net debt 33 315.Row: derived debt_short+debt_long-cash=33315.0 · dashboard=33,315.000 mln — derived debt_short+debt_long-cash=33315.0
Operating CF118 548
Investing CF-96 970
Assets512 163
Equity268 477

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 243,686; known debt components fit within that envelope.
Net debt formulanet_debt 33,315 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 33,315.
EBITDA = OP + D&AEBITDA (129,433) ≈ OP (109,433) + D&A (20,000) = 129,433.
Net profit vs operating profitNet profit (88,136) sits within a plausible band vs operating profit (109,433).
Cash ≤ total assetsCash (18,315) ≤ total assets (512,163).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax245 122
Gross profitGrossProfit171 008
Operating expensesOperatingExpenses61 575
Research and developmentResearchAndDevelopmentExpense29 510
Operating income (loss)OperatingIncomeLoss109 433
Interest expenseInterestExpense2 935
Income tax expense (benefit)IncomeTaxExpenseBenefit19 651
Net income (loss)NetIncomeLoss88 136

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets512 163
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue18 315
Receivables (net)AccountsReceivableNetCurrent56 924
Inventory (net)InventoryNet1 246
PP&E (net)PropertyPlantAndEquipmentNet135 591
GoodwillGoodwill119 220
Total liabilitiesLiabilities243 686
Long-term debtLongTermDebtNoncurrent42 688
Stockholders' equityStockholdersEquity268 477
Current / short-term debt (sum of tags)DebtCurrent+…8 942

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities118 548
Investing cash flowNetCashProvidedByUsedInInvestingActivities-96 970
Financing cash flowNetCashProvidedByUsedInFinancingActivities-37 757
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment44 477
Share repurchasesPaymentsForRepurchaseOfCommonStock17 254

Source: data.sec.gov company facts. Quarterly cash-flow lines use the same incremental YTD logic as dashboard totals. Not all filers tag every line; tags are US-GAAP labels from the API.

Statement pages (discovery)

FormPages
P&L
BS
CF

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

Formulas used