Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2023-03-31 Q1 — report review

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

Report published: 2023-05-09

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
Revenue7 225
Operating profit1 734
D&A1 721Row: derived: same-row components · dashboard=1,721.000 mln — derived: same-row components
EBITDA3 455
Net profit1 263
Cash1 165
Debt short426
Debt long19 645
Net debt18 906Components: short debt 426 + long debt 19 645 + other financial liab. 0 + NCI 0 − cash 1 165 = net debt 18 906.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=18,906.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF2 870
Investing CF-1 598
Assets71 600
Equity29 559

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 42,041; known debt components fit within that envelope.
Net debt formulanet_debt 18,906 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 18,906.
EBITDA = OP + D&AEBITDA (3,455) ≈ OP (1,734) + D&A (1,721) = 3,455.
Net profit vs operating profitNet profit (1,263) sits within a plausible band vs operating profit (1,734).
Cash ≤ total assetsCash (1,165) ≤ total assets (71,600).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues7 225
Selling, general and administrativeSellingGeneralAndAdministrativeExpense241
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 734
Income tax expense (benefit)IncomeTaxExpenseBenefit471
Net income (loss)NetIncomeLoss1 263
Depreciation & amortizationDepreciationDepletionAndAmortization1 721
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization3 455

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets71 600
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 165
Receivables (net)AccountsReceivableNetCurrent3 272
Inventory (net)InventoryNet2 311
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization58 169
Long-term debtLongTermDebtNoncurrent19 645
Stockholders' equityStockholdersEquity29 559
Current / short-term debt (sum of tags)DebtCurrent+…426

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities2 870
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1 598
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1 080
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 461
Share repurchasesPaymentsForRepurchaseOfCommonStock732

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