Frontierby eninvs

Language: EN · RU

← Company

COMM_EOG 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
Revenue23 698
Operating profit8 082
D&A4 108Row: derived: same-row components · dashboard=4,108.000 mln — derived: same-row components
EBITDA12 190
Net profit6 403
Cash7 092
Debt short879
Debt long4 220
Net debt-1 993Components: short debt 879 + long debt 4 220 + other financial liab. 0 + NCI 0 − cash 7 092 = net debt -1 993.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=-1,993.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF12 143
Investing CF-5 967
Assets47 186
Equity29 351

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 17,835; known debt components fit within that envelope.
Net debt formulanet_debt -1,993 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = -1,993.
EBITDA = OP + D&AEBITDA (12,190) ≈ OP (8,082) + D&A (4,108) = 12,190.
Net profit vs operating profitNet profit (6,403) sits within a plausible band vs operating profit (8,082).
Cash ≤ total assetsCash (7,092) ≤ total assets (47,186).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues23 698
Costs and expensesCostsAndExpenses15 616
Operating income (loss)OperatingIncomeLoss8 082
Interest expenseInterestExpense138
Income tax expense (benefit)IncomeTaxExpenseBenefit1 815
Net income (loss)NetIncomeLoss6 403
Depreciation & amortizationDepreciationDepletionAndAmortization4 108
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization12 190

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets47 186
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue7 092
Receivables (net)AccountsReceivableNetCurrent2 650
Inventory (net)InventoryNet985
PP&E (net)PropertyPlantAndEquipmentNet34 212
Long-term debtLongTermDebtNoncurrent4 220
Stockholders' equityStockholdersEquity29 351
Current / short-term debt (sum of tags)DebtCurrent+…879

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities12 143
Investing cash flowNetCashProvidedByUsedInInvestingActivities-5 967
Financing cash flowNetCashProvidedByUsedInFinancingActivities-4 361
Share repurchasesPaymentsForRepurchaseOfCommonStock3 246

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