Frontierby eninvs

Language: EN · RU

← Company

COMM_EGY 2024-06-30 Q2 — report review

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

Report published: 2024-08-09

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
Revenue116.78
Operating profit20.4
D&A33.13Row: derived: same-row components · dashboard=33.132 mln — derived: same-row components
EBITDA53.53
Net profit28.15
Cash62.89
Debt short12.32
Debt long0
Net debt-50.56Components: short debt 12.32 + long debt 0 + other financial liab. 0 + NCI 0 − cash 62.89 = net debt -50.56.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-50.565 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF-0.438
Investing CF-32.07
Assets917.36
Equity493.65

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 424; known debt components fit within that envelope.
Net debt formulanet_debt -51 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -51.
EBITDA = OP + D&AEBITDA (54) ≈ OP (20) + D&A (33) = 54.
Net profit vs operating profitNet profit (28) sits within a plausible band vs operating profit (20).
Cash ≤ total assetsCash (63) ≤ total assets (917).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues116.78
Costs and expensesCostsAndExpenses96.51
Operating income (loss)OperatingIncomeLoss20.4
Income tax expense (benefit)IncomeTaxExpenseBenefit9.303
Net income (loss)NetIncomeLoss28.15
Depreciation & amortizationDepreciationDepletionAndAmortization33.13
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization53.53

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets917.36
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue62.89
Receivables (net)AccountsReceivableNetCurrent64.93
PP&E (net)PropertyPlantAndEquipmentNet548.41
Total liabilitiesLiabilities423.72
Long-term debtLongTermDebt0
Stockholders' equityStockholdersEquity493.65
Current / short-term debt (sum of tags)DebtCurrent+…12.32

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities-0.438
Investing cash flowNetCashProvidedByUsedInInvestingActivities-32.07
Financing cash flowNetCashProvidedByUsedInFinancingActivities-9.112
Dividends paidPaymentsOfDividends6.579
Share repurchasesPaymentsForRepurchaseOfCommonStock0.458

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