Frontierby eninvs

Language: EN · RU

← Company

COMM_DVN 2023-12-31 FY — report review

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

Report published: 2024-02-28

Live PDF pass: metric table values were re-extracted from the local PDF (same pipeline as benchmarks). When extraction fills at least one headline metric, the matching row in the issuer ``*_raw_periods.json`` file is updated automatically so the company page stays in sync.

Subtotal cross-checks, per-page reconstructed tables, and extra row styling are only rendered in heavy mode. full previews & tables (?heavy=1)

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
Revenue15 258
Operating profit4 623
D&A2 554Row: derived: same-row components · dashboard=2,554.000 mln — derived: same-row components
EBITDA7 177
Net profit3 747
Cash853
Debt short999
Debt long5 672
Net debt5 818Components: short debt 999 + long debt 5 672 + other financial liab. 0 + NCI 0 − cash 853 = net debt 5 818.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=5,818.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF6 544
Investing CF-3 942
Assets24 490
Equity12 061

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 12,429; known debt components fit within that envelope.
Net debt formulanet_debt 5,818 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 5,818.
EBITDA = OP + D&AEBITDA (7,177) ≈ OP (4,623) + D&A (2,554) = 7,177.
Net profit vs operating profitNet profit (3,747) sits within a plausible band vs operating profit (4,623).
Cash ≤ total assetsCash (853) ≤ total assets (24,490).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues15 258
Operating expensesOperatingExpenses11 476
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest4 623
Income tax expense (benefit)IncomeTaxExpenseBenefit841
Net income (loss)NetIncomeLoss3 747
Depreciation & amortizationDepreciationDepletionAndAmortization2 554
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization7 177

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets24 490
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue853
Receivables (net)AccountsReceivableNetCurrent1 573
Inventory (net)InventoryNet249
PP&E (net)PropertyPlantAndEquipmentNet19 328
GoodwillGoodwill753
Long-term debtLongTermDebtNoncurrent5 672
Stockholders' equityStockholdersEquity12 061
Current / short-term debt (sum of tags)DebtCurrent+…999

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities6 544
Investing cash flowNetCashProvidedByUsedInInvestingActivities-3 942
Financing cash flowNetCashProvidedByUsedInFinancingActivities-3 184
Dividends paidPaymentsOfDividends1 858
Share repurchasesPaymentsForRepurchaseOfCommonStock979

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