US_RMBS 2023-03-31 Q1

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

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.

Net debt structure (leases included, IFRS 16)

EBITDA → net profit bridge

Finance income/costs and tax come from the primary source (IFRS/XBRL); the other line balances the walk to pre-tax profit.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	113.76	—
Operating profit	1.942	—
D&A	12.82	Row: derived: same-row components · dashboard=12.818 mln — derived: same-row components
EBITDA	14.76	—
Net profit	3.281	—
Cash	99.88	—
Debt short	4.287	—
Debt long	28.13	—
Net debt	-67.46	Components: short debt 4.287 + long debt 28.13 + other financial liab. 0 + NCI 0 − cash 99.88 = net debt -67.46.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-67.462 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	38.91	—
Investing CF	-10.71	—
Assets	962.63	—
Equity	761.73	—

Short-term debt (incl. ST leases)	4
Long-term debt (incl. LT leases)	28
− Cash & equivalents	100
Net debt	-67

EBITDA	15	13.0% of revenue
− D&A	13
= Operating profit (EBIT)	2	✓ 1.7% of revenue
− Finance costs	0
+ Other (FX and misc.) — derived	2
= Pre-tax profit	3	3.1% of revenue
− Income tax	0
= Net profit	3	2.9% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerIncludingAssessedTax`	113.76
Cost of revenue	`CostOfRevenue`	31.68
Gross profit	`GrossProfit`	82.09
Operating expenses	`OperatingExpenses`	80.14
Research and development	`ResearchAndDevelopmentExpense`	41.9
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	30.96
Operating income (loss)	`OperatingIncomeLoss`	1.942
Interest expense	`InterestExpense`	0.381
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	0.201
Net income (loss)	`NetIncomeLoss`	3.281

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	962.63
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	99.88
Receivables (net)	`AccountsReceivableNetCurrent`	59.41
Inventory (net)	`InventoryNet`	26.18
PP&E (net)	`PropertyPlantAndEquipmentNet`	89.39
Goodwill	`Goodwill`	292.04
Total liabilities	`Liabilities`	200.9
Stockholders' equity	`StockholdersEquity`	761.73
Current / short-term debt (sum of tags)	`DebtCurrent+…`	4.287

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	38.91
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-10.71
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-54.21
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	7.738
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	0

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)

Statement previews & reconstructed tables

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

✓	Balance sheet identity (A = L + E)	Implied total liabilities (TA − TE) = 201; known debt components fit within that envelope.
✓	Net debt formula	net_debt -67 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = -67.
✓	EBITDA = OP + D&A	EBITDA (15) ≈ OP (2) + D&A (13) = 15.
⚠	Net profit vs operating profit	Net profit (3) > 1.5× operating profit (2) — implies a large non-operating gain (asset disposal, FX, one-off). Check the column mapping if no such item is reported.
✓	Cash ≤ total assets	Cash (100) ≤ total assets (963).

US_RMBS 2023-03-31 Q1 — report review