Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2023-09-30 Q3 — report review

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

Report published: 2023-11-07

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 158
Operating profit1 809
D&A1 712Row: derived: same-row components · dashboard=1,712.000 mln — derived: same-row components
EBITDA3 521
Net profit1 375
Cash611
Debt short481
Debt long18 597
Net debt18 467Components: short debt 481 + long debt 18 597 + other financial liab. 0 + NCI 0 − cash 611 = net debt 18 467.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=18,467.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 129
Investing CF-1 474
Assets71 827
Equity29 312

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 42,515; known debt components fit within that envelope.
Net debt formulanet_debt 18,467 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 18,467.
EBITDA = OP + D&AEBITDA (3,521) ≈ OP (1,809) + D&A (1,712) = 3,521.
Net profit vs operating profitNet profit (1,375) sits within a plausible band vs operating profit (1,809).
Cash ≤ total assetsCash (611) ≤ total assets (71,827).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues7 158
Selling, general and administrativeSellingGeneralAndAdministrativeExpense258
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 809
Income tax expense (benefit)IncomeTaxExpenseBenefit434
Net income (loss)NetIncomeLoss1 375
Depreciation & amortizationDepreciationDepletionAndAmortization1 712
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization3 521

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets71 827
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue611
Receivables (net)AccountsReceivableNetCurrent3 674
Inventory (net)InventoryNet1 975
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization58 270
Long-term debtLongTermDebtNoncurrent18 597
Stockholders' equityStockholdersEquity29 312
Current / short-term debt (sum of tags)DebtCurrent+…481

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities3 129
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1 474
Financing cash flowNetCashProvidedByUsedInFinancingActivities-1 539
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 619
Share repurchasesPaymentsForRepurchaseOfCommonStock434

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