Frontierby eninvs

Language: EN · RU

← Company

US_PATH 2023-01-31 FY — report review

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

Report published: 2023-03-24

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
Revenue1 058.58
Operating profit-348.28
D&A18.72SEC US-GAAP XBRL `DepreciationAndAmortization`
EBITDA-329.56
Net profit-328.35
Cash1 402.12
Debt short6.997
Debt long
Net debt-1 395.12Components: short debt 6.997 + long debt 0 + other financial liab. 0 + NCI 0 − cash 1 402.12 = net debt -1 395.12.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-1,395.122 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-9.981
Investing CF-289.14
Assets2 735.21
Equity1 920.16

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 815; known debt components fit within that envelope.
Net debt formulanet_debt -1,395 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -1,395.
EBITDA = OP + D&AEBITDA (-330) ≈ OP (-348) + D&A (19) = -330.
Net profit vs operating profitNet profit (-328) sits within a plausible band vs operating profit (-348).
Cash ≤ total assetsCash (1,402) ≤ total assets (2,735).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax1 058.58
Cost of revenueCostOfRevenue180.05
Gross profitGrossProfit878.53
Operating expensesOperatingExpenses1 226.81
Research and developmentResearchAndDevelopmentExpense285.75
Operating income (loss)OperatingIncomeLoss-348.28
Income tax expense (benefit)IncomeTaxExpenseBenefit10.79
Net income (loss)NetIncomeLoss-328.35
Depreciation & amortizationDepreciationAndAmortization18.72
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization-329.56

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets2 735.21
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 402.12
Receivables (net)AccountsReceivableNetCurrent374.22
PP&E (net)PropertyPlantAndEquipmentNet29.05
GoodwillGoodwill88.01
Total liabilitiesLiabilities815.05
Stockholders' equityStockholdersEquity1 920.16
Current / short-term debt (sum of tags)DebtCurrent+…6.997

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities-9.981
Investing cash flowNetCashProvidedByUsedInInvestingActivities-289.14
Financing cash flowNetCashProvidedByUsedInFinancingActivities-60.67
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment23.82
Share repurchasesPaymentsForRepurchaseOfCommonStock0

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