Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.
Sector: Oil & gas
Geography: USA (Permian Basin)
COMM_MXC
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/MXC
| Period | Issues |
|---|---|
| 2023-03-31 FY | ⚠Warn 1 |
| 2023-03-31 Q1 | ✓OK |
| 2023-06-30 Q1 | ⚠Warn 1 |
| 2023-06-30 Q2 | ✓OK |
| 2023-09-30 Q2 | ⚠Warn 1 |
| 2023-09-30 Q3 | ✓OK |
| 2023-12-31 Q3 | ⚠Warn 2 |
| 2024-03-31 FY | ⚠Warn 1 |
| 2024-03-31 Q1 | ✓OK |
| 2024-06-30 Q1 | ⚠Warn 1 |
| 2024-06-30 Q2 | ✓OK |
| 2024-09-30 Q2 | ⚠Warn 1 |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 Q3 | ⚠Warn 1 |
| 2025-03-31 FY | ⚠Warn 1 |
| 2025-03-31 Q1 | ✓OK |
| 2025-06-30 Q1 | ⚠Warn 1 |
| 2025-06-30 Q2 | ✓OK |
| 2025-09-30 Q2 | ⚠Warn 1 |
| 2025-09-30 Q3 | ✓OK |
| 2025-12-31 Q3 | ⚠Warn 1 |
Monetary columns are in K USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueK USD | Operating profitK USD | D&AK USD | EBITDAK USD | Net profitK USD | Operating CFK USD | Capex + M&AK USD | AssetsK USD | EquityK USD | ROE (annualized) | Net debtK USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | Q4 2025 (3M) | OK | 1383.9 y/y -26.8% | 91.5 y/y -79.5% | 664.3 y/y 4.4% | 755.7 y/y -30.2% | 50.2 y/y -89.3% | 863.3 | -1114.9 | 20556.4 y/y 5.2% | 19256.9 y/y 6.8% | — | -2213.1 | Link |
| 2025-09-30 | Q3 2025 (3M) | OK | 2000.0 y/y 5.7% | — y/y — | — y/y — | 1000.0 y/y -7.6% | — y/y — | — | — | — y/y — | — y/y — | — | -3000.0 | — |
| 2025-06-30 | Q2 2025 (3M) | OK | 2000.0 y/y 0.0% | — y/y — | — y/y — | 1000.0 y/y 0.0% | — y/y — | — | — | — y/y — | — y/y — | — | -2000.0 | — |
| 2025-03-31 | FY 2025 (12M) | OK | 7358.1 y/y 11.4% | 1950.2 y/y 6.3% | 2452.7 y/y 24.5% | 4402.9 y/y 15.7% | 1712.4 y/y 27.3% | 4269.6 | -3416.6 | 20347.9 y/y 6.8% | 18711.7 y/y 6.1% | 9.3% | -1703.0 | Link |
| 2024-12-31 | Q4 2024 (3M) | OK | 1891.3 y/y 14.2% | 446.4 y/y -12.9% | 636.4 y/y 59.0% | 1082.8 y/y 18.6% | 469.1 y/y 35.7% | 934.7 | -1405.6 | 19536.0 y/y 4.5% | 18026.8 y/y 3.5% | — | -860.1 | Link |
| 2024-09-30 | Q3 2024 (3M) | OK | 2000.0 y/y 20.7% | — y/y — | — y/y — | 1000.0 y/y 9.5% | — y/y — | — | — | — y/y — | — y/y — | — | -1000.0 | — |
| 2024-06-30 | Q2 2024 (3M) | OK | 2000.0 y/y 0.0% | — y/y — | — y/y — | 1000.0 y/y 0.0% | — y/y — | — | — | — y/y — | — y/y — | — | -2000.0 | — |
| 2024-03-31 | FY 2024 (12M) | OK | 6604.9 y/y -30.9% | 1835.3 y/y -62.0% | 1969.7 y/y 6.2% | 3805.0 y/y -43.1% | 1345.0 y/y -71.2% | 4433.9 | -3349.3 | 19058.9 y/y 7.0% | 17628.3 y/y 4.7% | 7.7% | -2454.2 | Link |
| 2023-12-31 | Q4 2023 (3M) | OK | 1656.4 y/y — | 512.7 y/y — | 400.3 y/y — | 913.0 y/y — | 345.6 y/y — | 944.4 | -179.3 | 18687.1 y/y — | 17420.0 y/y — | — | -3545.4 | Link |
| 2023-09-30 | Q3 2023 (3M) | OK | 1000.0 y/y — | — y/y — | — y/y — | 1000.0 y/y — | — y/y — | — | — | — y/y — | — y/y — | — | -3000.0 | — |
| 2023-06-30 | Q2 2023 (3M) | OK | 2000.0 y/y — | — y/y — | — y/y — | 1000.0 y/y — | — y/y — | — | — | — y/y — | — y/y — | — | -3000.0 | — |
| 2023-03-31 | FY 2023 (12M) | OK | 9557.3 y/y — | 4832.3 y/y — | 1854.0 y/y — | 6686.3 y/y — | 4662.7 y/y — | 6515.9 | -5310.0 | 17820.3 y/y — | 16832.5 y/y — | — | -2179.4 | Link |
2025-09-30 Q3: Missing metrics: operating_profit,net_profit.2025-06-30 Q2: Missing metrics: operating_profit,net_profit.2025-03-31 Q1: Missing metrics: operating_profit,net_profit.2024-09-30 Q3: Missing metrics: operating_profit,net_profit.2024-06-30 Q2: Missing metrics: operating_profit,net_profit.2024-03-31 Q1: Missing metrics: operating_profit,net_profit.2023-09-30 Q3: Missing metrics: operating_profit,net_profit.2023-09-30 Q2: Operating cash flow exceeds revenue on the same row — likely wrong CF line or unit.2023-06-30 Q2: Missing metrics: operating_profit,net_profit.2023-03-31 Q1: Missing metrics: operating_profit,net_profit.Physical operating metrics — supplementary, not part of the financial statements
Oil and Gas E and P
| Year | Reserves, mln boe |
|---|---|
| 2025 | 1.40 |
| 2024 | 1.55 |
| 2022 | 1.62 |
| 2021 | 1.50 |
| 2020 | 1.82 |
| 2016 | 2.05 |
| 2015 | 1.02 * |
| Year | Production, mln boe | per day |
|---|---|---|
| 2025 | 0.10 +45.3% | 279.0 |
| 2024 | 0.07 −5.8% | 192.0 |
| 2023 | 0.07 −25.3% | 204.0 |
| 2022 | 0.10 +20.0% | 272.0 |
| 2021 | 0.08 +32.1% | 227.0 |
| 2020 | 0.06 +64.6% | 172.0 |
| 2019 | 0.04 +2.7% | 104.0 |
| 2018 | 0.04 | 102.0 |
| 2017 | 0.01 * | 37.0 |
* historical figures with reconstructed scale · * partial year
EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Current 90spot vs LTM +38%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: +0.4%
Main driver: WTI Crude Oil +38% vs LTM; revenue ×1.28 vs costs ×1.05; EBITDA 4→6; at 3.7× EV/EBITDA → +0%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| WTI Crude Oil (rev) | +80% | 89.73 | 65.14 | 76.10 | +38% | +17% |
| Henry Hub Gas (rev) | +20% | 3.15 | 3.53 | 3.09 | -11% | -12% |
| WTI Crude Oil (cost) | -3% | 89.73 | 65.14 | 76.10 | +38% | +17% |
| Henry Hub Gas (cost) | -1% | 3.15 | 3.53 | 3.09 | -11% | -12% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 7 |
| LTM EBITDA | 4 |
| LTM cash costs (revenue − EBITDA) | 2 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.281 (+28%) |
| = Spot revenue | 9 |
| Revenue multiplier — 3y price | ×1.110 (+11%) |
| = 3-year-price revenue | 8 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.049 (+5%) |
| = Spot cash costs | 3 |
| Cost multiplier — 3y price | ×1.042 (+4%) |
| = 3-year-price cash costs | 3 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 6 |
| = 3-year-price EBITDA | 5 |
| Conservative EBITDA = min(spot, avg) | 6 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (3-yr average) | 3.7x |
| Target EV = EV/EBITDA × conservative EBITDA | 21 |
| Net debt | -2 |
| Target market cap = EV − net debt | 24 |
| Current market cap | 19 |
Upside = target market cap ÷ current − 1 = +0.4%
Life of mine: 14 yrs — before haircut +27.0%
Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2023 Q4 | 4 | 1 | +247.7% | 3 | 1 | +383.1% |
| 2023 Q1 | 2 | 2 | -19.4% | 1 | 1 | -14.2% |
| 2023 Q2 | 1 | 3 | -44.9% | 1 | 2 | -26.4% |
| 2023 Q3 | 2 | 2 | -33.0% | 1 | 2 | -41.2% |
| 2024 Q4 | 1 | 2 | -56.3% | 0 | 1 | -85.4% |
| 2024 Q1 | 2 | 1 | +18.1% | 1 | 1 | +9.1% |
| 2024 Q2 | 2 | 1 | +29.8% | 2 | 1 | +120.2% |
| 2024 Q3 | 2 | 1 | +27.7% | 1 | 1 | +30.6% |
| 2025 Q4 | 2 | 2 | +31.8% | 1 | 1 | -7.9% |
| 2025 Q1 | 2 | 2 | +1.5% | 1 | 1 | +2.0% |
| 2025 Q2 | 2 | 2 | -3.4% | 2 | 1 | +70.5% |
| 2025 Q3 | 1 | 2 | -23.3% | 1 | 1 | -28.2% |
Projected EV/EBITDA 2.9x · target 3-yr avg 3.7x · LTM avg 4.5x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2025-06-02 | 0.1 USD | Ex-dividend: 0.1 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-05-20 | 0.1 USD | Ex-dividend: 0.1 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-04-28 | 0.1 USD | Ex-dividend: 0.1 USD per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)