Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2024-09-30 Q3 — report review

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

Report published: 2024-11-12

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 173
Operating profit1 594
D&A1 926Row: derived: same-row components · dashboard=1,926.000 mln — derived: same-row components
EBITDA3 520
Net profit1 140
Cash1 759
Debt short1 510
Debt long25 456
Net debt25 207Components: short debt 1 510 + long debt 25 456 + other financial liab. 0 + NCI 0 − cash 1 759 = net debt 25 207.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=25,207.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF3 682
Investing CF-9 119
Assets85 803
Equity34 674

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 51,129; known debt components fit within that envelope.
Net debt formulanet_debt 25,207 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 25,207.
EBITDA = OP + D&AEBITDA (3,520) ≈ OP (1,594) + D&A (1,926) = 3,520.
Net profit vs operating profitNet profit (1,140) sits within a plausible band vs operating profit (1,594).
Cash ≤ total assetsCash (1,759) ≤ total assets (85,803).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues7 173
Selling, general and administrativeSellingGeneralAndAdministrativeExpense268
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 594
Income tax expense (benefit)IncomeTaxExpenseBenefit454
Net income (loss)ProfitLoss1 140
Depreciation & amortizationDepreciationDepletionAndAmortization1 926
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization3 520

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets85 803
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 759
Receivables (net)AccountsReceivableNetCurrent3 924
Inventory (net)InventoryNet2 275
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization69 342
Long-term debtLongTermDebtNoncurrent25 456
Stockholders' equityStockholdersEquity34 674
Current / short-term debt (sum of tags)DebtCurrent+…1 510

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities3 682
Investing cash flowNetCashProvidedByUsedInInvestingActivities-9 119
Financing cash flowNetCashProvidedByUsedInFinancingActivities5 335
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 683
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