Frontierby eninvs

Language: EN · RU

← Company

COMM_ARLP 2024-12-31 FY — report review

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

Report published: 2025-02-27

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
Revenue2 448.71
Operating profit394.13
D&A285.45Row: derived: same-row components · dashboard=285.446 mln — derived: same-row components
EBITDA679.58
Net profit360.86
Cash136.96
Debt short22.27
Debt long450.88
Net debt336.2Components: short debt 22.27 + long debt 450.88 + other financial liab. 0 + NCI 0 − cash 136.96 = net debt 336.2.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=336.198 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF803.13
Investing CF-440.66
Assets2 915.73
Equity1 853.53

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,062; known debt components fit within that envelope.
Net debt formulanet_debt 336 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 336.
EBITDA = OP + D&AEBITDA (680) ≈ OP (394) + D&A (285) = 680.
Net profit vs operating profitNet profit (361) sits within a plausible band vs operating profit (394).
Cash ≤ total assetsCash (137) ≤ total assets (2,916).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax2 448.71
Costs and expensesCostsAndExpenses2 054.58
Operating income (loss)OperatingIncomeLoss394.13
Income tax expense (benefit)IncomeTaxExpenseBenefit15.94
Net income (loss)NetIncomeLoss360.86
Depreciation & amortizationDepreciationDepletionAndAmortization285.45
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization679.58

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets2 915.73
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue136.96
Receivables (net)AccountsReceivableNetCurrent166.83
Inventory (net)InventoryNet120.66
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization2 166.27
Total liabilitiesLiabilities1 062.2
Long-term debtLongTermDebtNoncurrent450.88
Stockholders' equityPartnersCapitalIncludingPortionAttributableToNoncontrollingInterest1 853.53
Current / short-term debt (sum of tags)DebtCurrent+…22.27

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities803.13
Investing cash flowNetCashProvidedByUsedInInvestingActivities-440.66
Financing cash flowNetCashProvidedByUsedInFinancingActivities-285.32
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment428.74

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