Frontierby eninvs

Language: EN · RU

← Company

COMM_EOG 2023-12-31 FY — report review

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

Report published: 2024-02-22

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
Revenue24 186
Operating profit9 603
D&A3 492Row: derived: same-row components · dashboard=3,492.000 mln — derived: same-row components
EBITDA13 095
Net profit7 594
Cash5 278
Debt short393
Debt long3 765
Net debt-1 120Components: short debt 393 + long debt 3 765 + other financial liab. 0 + NCI 0 − cash 5 278 = net debt -1 120.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-1,120.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF11 340
Investing CF-6 340
Assets43 857
Equity28 090

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 15,767; known debt components fit within that envelope.
Net debt formulanet_debt -1,120 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -1,120.
EBITDA = OP + D&AEBITDA (13,095) ≈ OP (9,603) + D&A (3,492) = 13,095.
Net profit vs operating profitNet profit (7,594) sits within a plausible band vs operating profit (9,603).
Cash ≤ total assetsCash (5,278) ≤ total assets (43,857).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues24 186
Costs and expensesCostsAndExpenses14 583
Operating income (loss)OperatingIncomeLoss9 603
Interest expenseInterestExpense148
Income tax expense (benefit)IncomeTaxExpenseBenefit2 095
Net income (loss)NetIncomeLoss7 594
Depreciation & amortizationDepreciationDepletionAndAmortization3 492
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization13 095

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets43 857
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue5 278
Receivables (net)AccountsReceivableNetCurrent2 716
Inventory (net)InventoryNet1 275
PP&E (net)PropertyPlantAndEquipmentNet32 297
Long-term debtLongTermDebtNoncurrent3 765
Stockholders' equityStockholdersEquity28 090
Current / short-term debt (sum of tags)DebtCurrent+…393

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities11 340
Investing cash flowNetCashProvidedByUsedInInvestingActivities-6 340
Financing cash flowNetCashProvidedByUsedInFinancingActivities-5 694
Share repurchasesPaymentsForRepurchaseOfCommonStock1 038

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