Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2024-03-31 Q1 — report review

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

Report published: 2024-05-07

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
Revenue5 975
Operating profit1 010
D&A1 693Row: derived: same-row components · dashboard=1,693.000 mln — derived: same-row components
EBITDA2 703
Net profit888
Cash1 272
Debt short570
Debt long18 545
Net debt17 843Components: short debt 570 + long debt 18 545 + other financial liab. 0 + NCI 0 − cash 1 272 = net debt 17 843.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=17,843.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF2 007
Investing CF-1 810
Assets74 277
Equity30 811

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 43,466; known debt components fit within that envelope.
Net debt formulanet_debt 17,843 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 17,843.
EBITDA = OP + D&AEBITDA (2,703) ≈ OP (1,010) + D&A (1,693) = 2,703.
Net profit vs operating profitNet profit (888) sits within a plausible band vs operating profit (1,010).
Cash ≤ total assetsCash (1,272) ≤ total assets (74,277).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues5 975
Selling, general and administrativeSellingGeneralAndAdministrativeExpense259
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 010
Income tax expense (benefit)IncomeTaxExpenseBenefit304
Net income (loss)NetIncomeLoss888
Depreciation & amortizationDepreciationDepletionAndAmortization1 693
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization2 703

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets74 277
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 272
Receivables (net)AccountsReceivableNetCurrent3 271
Inventory (net)InventoryNet2 131
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization58 763
Long-term debtLongTermDebtNoncurrent18 545
Stockholders' equityStockholdersEquity30 811
Current / short-term debt (sum of tags)DebtCurrent+…570

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities2 007
Investing cash flowNetCashProvidedByUsedInInvestingActivities-1 810
Financing cash flowNetCashProvidedByUsedInFinancingActivities-328
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 783
Share repurchasesPaymentsForRepurchaseOfCommonStock0

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