Frontierby eninvs

Language: EN · RU

← Company

US_WDC 2023-06-30 FY — report review

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

Report published: 2023-08-22

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
Revenue6 255
Operating profit-548
D&A828SEC US-GAAP XBRL `DepreciationAndAmortization`
EBITDA280
Net profit-1 684
Cash2 023
Debt short1 253
Debt long5 857
Net debt5 087Components: short debt 1 253 + long debt 5 857 + other financial liab. 0 + NCI 0 − cash 2 023 = net debt 5 087.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=5,087.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-408
Investing CF-762
Assets24 546
Equity10 964

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 13,582; known debt components fit within that envelope.
Net debt formulanet_debt 5,087 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 5,087.
EBITDA = OP + D&AEBITDA (280) ≈ OP (-548) + D&A (828) = 280.
Net profit vs operating profitNet profit (-1,684) sits within a plausible band vs operating profit (-548).
Cash ≤ total assetsCash (2,023) ≤ total assets (24,546).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax6 255
Gross profitGrossProfit1 391
Operating expensesOperatingExpenses1 939
Selling, general and administrativeSellingGeneralAndAdministrativeExpense807
Operating income (loss)OperatingIncomeLoss-548
Interest expenseInterestExpense312
Income tax expense (benefit)IncomeTaxExpenseBenefit53
Net income (loss)NetIncomeLoss-1 684
Depreciation & amortizationDepreciationAndAmortization828
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization280

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets24 546
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue2 023
Receivables (net)AccountsReceivableNetCurrent1 598
Inventory (net)InventoryNet3 698
PP&E (net)PropertyPlantAndEquipmentNet3 620
GoodwillGoodwill10 037
Total liabilitiesLiabilities12 706
Long-term debtLongTermDebtNoncurrent5 857
Stockholders' equityStockholdersEquity10 964
Current / short-term debt (sum of tags)DebtCurrent+…1 253

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities-408
Investing cash flowNetCashProvidedByUsedInInvestingActivities-762
Financing cash flowNetCashProvidedByUsedInFinancingActivities875
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment821
Dividends paidPaymentsOfDividends0
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