Frontierby eninvs

Language: EN · RU

← Company

US_ONTO 2023-04-01 Q1 — report review

Status: OK — incomplete — unset metrics listed below; Currency: USD; Amounts unit: millions; Forms:

Report published: 2023-05-04

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
Revenue199.16
Operating profit29.04
D&A16.74SEC US-GAAP XBRL `Depreciation+AmortizationOfIntangibleAssets`
EBITDA45.77
Net profit29.07
Cash230.48
Debt short5.811
Debt long
Net debt-224.67Components: short debt 5.811 + long debt 0 + other financial liab. 0 + NCI 0 − cash 230.48 = net debt -224.67.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-224.673 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF50.07
Investing CF-13.24
Assets1 802.84
Equity1 624.62

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 178; known debt components fit within that envelope.
Net debt formulanet_debt -225 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -225.
EBITDA = OP + D&AEBITDA (46) ≈ OP (29) + D&A (17) = 46.
Net profit vs operating profitNet profit (29) sits within a plausible band vs operating profit (29).
Cash ≤ total assetsCash (230) ≤ total assets (1,803).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax199.16
Cost of revenueCostOfRevenue94.19
Gross profitGrossProfit104.97
Operating expensesOperatingExpenses75.94
Research and developmentResearchAndDevelopmentExpense27.24
Operating income (loss)OperatingIncomeLoss29.04
Income tax expense (benefit)IncomeTaxExpenseBenefit3.134
Net income (loss)NetIncomeLoss29.07

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets1 802.84
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue230.48
Receivables (net)AccountsReceivableNetCurrent209.62
Inventory (net)InventoryNet338.36
PP&E (net)PropertyPlantAndEquipmentNet97.62
GoodwillGoodwill315.81
Total liabilitiesLiabilities178.22
Stockholders' equityStockholdersEquity1 624.62
Current / short-term debt (sum of tags)DebtCurrent+…5.811

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities50.07
Investing cash flowNetCashProvidedByUsedInInvestingActivities-13.24
Financing cash flowNetCashProvidedByUsedInFinancingActivities-9.47
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment7.855
Share repurchasesPaymentsForRepurchaseOfCommonStock3.197

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