Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2023-12-31 FY — report review

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

Report published: 2024-02-14

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
Revenue23 156
Operating profit4 662
D&A6 449Row: derived: same-row components · dashboard=6,449.000 mln — derived: same-row components
EBITDA11 111
Net profit4 696
Cash1 426
Debt short446
Debt long18 536
Net debt17 556Components: short debt 446 + long debt 18 536 + other financial liab. 0 + NCI 0 − cash 1 426 = net debt 17 556.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=17,556.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF12 308
Investing CF-6 980
Assets74 008
Equity30 250

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 43,758; known debt components fit within that envelope.
Net debt formulanet_debt 17,556 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 17,556.
EBITDA = OP + D&AEBITDA (11,111) ≈ OP (4,662) + D&A (6,449) = 11,111.
Net profit vs operating profitNet profit (4,696) sits within a plausible band vs operating profit (4,662).
Cash ≤ total assetsCash (1,426) ≤ total assets (74,008).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues23 156
Selling, general and administrativeSellingGeneralAndAdministrativeExpense987
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest4 662
Income tax expense (benefit)IncomeTaxExpenseBenefit1 330
Net income (loss)NetIncomeLoss4 696
Depreciation & amortizationDepreciationDepletionAndAmortization6 449
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization11 111

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets74 008
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 426
Receivables (net)AccountsReceivableNetCurrent3 195
Inventory (net)InventoryNet2 022
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization55 494
Long-term debtLongTermDebtAndCapitalLeaseObligations18 536
Stockholders' equityStockholdersEquity30 250
Current / short-term debt (sum of tags)DebtCurrent+…592

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities12 308
Investing cash flowNetCashProvidedByUsedInInvestingActivities-6 980
Financing cash flowNetCashProvidedByUsedInFinancingActivities-4 890
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment5 696
Share repurchasesPaymentsForRepurchaseOfCommonStock1 798

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