US_STX 2025-03-28 Q3

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.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	2 160	—
Operating profit	431	—
D&A	63	SEC US-GAAP XBRL `DepreciationDepletionAndAmortization`
EBITDA	494	—
Net profit	340	—
Cash	814	—
Debt short	0	—
Debt long	5 146	—
Net debt	4 332	Components: short debt 0 + long debt 5 146 + other financial liab. 0 + NCI 0 − cash 814 = net debt 4 332.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=4,332.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF	259	—
Investing CF	-8	—
Assets	7 564	—
Equity	-829	—

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	2 160
Costs and expenses	`CostsAndExpenses`	1 729
Research and development	`ResearchAndDevelopmentExpense`	180
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	139
Operating income (loss)	`OperatingIncomeLoss`	431
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	15
Net income (loss)	`NetIncomeLoss`	340
Depreciation & amortization	`DepreciationDepletionAndAmortization`	63
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	494

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	7 564
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	814
Receivables (net)	`AccountsReceivableNetCurrent`	622
Inventory (net)	`InventoryNet`	1 472
PP&E (net)	`PropertyPlantAndEquipmentNet`	1 613
Goodwill	`Goodwill`	1 219
Total liabilities	`Liabilities`	8 393
Long-term debt	`LongTermDebtNoncurrent`	5 146
Stockholders' equity	`StockholdersEquity`	-829
Current / short-term debt (sum of tags)	`DebtCurrent+…`	0

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	259
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-8
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-675
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	43
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) = 8,393; known debt components fit within that envelope.
✓	Net debt formula	net_debt 4,332 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 4,332.
✓	EBITDA = OP + D&A	EBITDA (494) ≈ OP (431) + D&A (63) = 494.
✓	Net profit vs operating profit	Net profit (340) sits within a plausible band vs operating profit (431).
✓	Cash ≤ total assets	Cash (814) ≤ total assets (7,564).

US_STX 2025-03-28 Q3 — report review