Frontierby eninvs

Language: EN · RU

← Company

COMM_AMTX 2024-12-31 FY — report review

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

Report published: 2025-03-14

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
Revenue267.64
Operating profit-40.42
D&A8.387Row: derived: same-row components · dashboard=8.387 mln — derived: same-row components
EBITDA-32.03
Net profit-87.54
Cash0.898
Debt short91.31
Debt long247.53
Net debt337.94Components: short debt 91.31 + long debt 247.53 + other financial liab. 0 + NCI 0 − cash 0.898 = net debt 337.94.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=337.941 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-32.93
Investing CF-14.15
Assets259.3
Equity-263.93

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 523; known debt components fit within that envelope.
Net debt formulanet_debt 338 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 338.
EBITDA = OP + D&AEBITDA (-32) ≈ OP (-40) + D&A (8) = -32.
Net profit vs operating profitNet profit (-88) sits within a plausible band vs operating profit (-40).
Cash ≤ total assetsCash (1) ≤ total assets (259).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerIncludingAssessedTax267.64
Gross profitGrossProfit-0.58
Selling, general and administrativeSellingGeneralAndAdministrativeExpense39.84
Operating income (loss)OperatingIncomeLoss-40.42
Interest expenseInterestExpense46.62
Income tax expense (benefit)IncomeTaxExpenseBenefit-10.83
Net income (loss)NetIncomeLoss-87.54
Depreciation & amortizationDepreciationAndAmortization8.387
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization-32.03

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets259.3
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue0.898
Receivables (net)AccountsReceivableNet1.8
Inventory (net)InventoryNet25.44
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization199.39
Long-term debtLongTermDebtNoncurrent247.53
Stockholders' equityStockholdersEquity-263.93
Current / short-term debt (sum of tags)DebtCurrent+…181.85

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities-32.93
Investing cash flowNetCashProvidedByUsedInInvestingActivities-14.15
Financing cash flowNetCashProvidedByUsedInFinancingActivities44.62
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment20.25

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