Frontierby eninvs

Language: EN · RU

← Company

COMM_MATX 2023-12-31 FY — report review

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

Report published: 2024-02-23

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
Revenue3 094.6
Operating profit342.8
D&A138Row: derived: same-row components · dashboard=138.000 mln — derived: same-row components
EBITDA480.8
Net profit297.1
Cash134
Debt short216.1
Debt long389.3
Net debt471.4Components: short debt 216.1 + long debt 389.3 + other financial liab. 0 + NCI 0 − cash 134 = net debt 471.4.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=471.400 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF510.5
Investing CF-338.2
Assets4 294.6
Equity2 400.7

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 1,894; known debt components fit within that envelope.
Net debt formulanet_debt 471 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 471.
EBITDA = OP + D&AEBITDA (481) ≈ OP (343) + D&A (138) = 481.
Net profit vs operating profitNet profit (297) sits within a plausible band vs operating profit (343).
Cash ≤ total assetsCash (134) ≤ total assets (4,295).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenueFromContractWithCustomerExcludingAssessedTax3 094.6
Operating expensesOperatingExpenses-2 470.7
Costs and expensesCostsAndExpenses2 751.8
Selling, general and administrativeSellingGeneralAndAdministrativeExpense283.3
Operating income (loss)OperatingIncomeLoss342.8
Interest expenseInterestExpense12.2
Income tax expense (benefit)IncomeTaxExpenseBenefit75.9
Net income (loss)NetIncomeLoss297.1

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets4 294.6
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue134
PP&E (net)PropertyPlantAndEquipmentNet2 089.9
GoodwillGoodwill327.8
Long-term debtLongTermDebtNoncurrent389.3
Stockholders' equityStockholdersEquity2 400.7
Current / short-term debt (sum of tags)DebtCurrent+…216.1

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities510.5
Investing cash flowNetCashProvidedByUsedInInvestingActivities-338.2
Financing cash flowNetCashProvidedByUsedInFinancingActivities-289.7
Share repurchasesPaymentsForRepurchaseOfCommonStock155.2

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