Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2023-06-30 Q2 — report review

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

Report published: 2023-08-02

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
Revenue6 702
Operating profit1 327
D&A1 709Row: derived: same-row components · dashboard=1,709.000 mln — derived: same-row components
EBITDA3 036
Net profit860
Cash486
Debt short442
Debt long19 669
Net debt19 625Components: short debt 442 + long debt 19 669 + other financial liab. 0 + NCI 0 − cash 486 = net debt 19 625.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=19,625.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 070
Investing CF-1 939
Assets71 199
Equity29 111

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 42,088; known debt components fit within that envelope.
Net debt formulanet_debt 19,625 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 19,625.
EBITDA = OP + D&AEBITDA (3,036) ≈ OP (1,327) + D&A (1,709) = 3,036.
Net profit vs operating profitNet profit (860) sits within a plausible band vs operating profit (1,327).
Cash ≤ total assetsCash (486) ≤ total assets (71,199).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues6 702
Selling, general and administrativeSellingGeneralAndAdministrativeExpense277
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 327
Income tax expense (benefit)IncomeTaxExpenseBenefit467
Net income (loss)NetIncomeLoss860
Depreciation & amortizationDepreciationDepletionAndAmortization1 709
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization3 036

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets71 199
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue486
Receivables (net)AccountsReceivableNetCurrent2 850
Inventory (net)InventoryNet2 021
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization58 341
Long-term debtLongTermDebtNoncurrent19 669
Stockholders' equityStockholdersEquity29 111
Current / short-term debt (sum of tags)DebtCurrent+…442

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities3 070
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1 939
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1 816
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 646
Share repurchasesPaymentsForRepurchaseOfCommonStock445

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