Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2024-12-31 FY — report review

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

Report published: 2025-02-18

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
Revenue22 019
Operating profit4 024
D&A6 951Row: derived: same-row components · dashboard=6,951.000 mln — derived: same-row components
EBITDA10 975
Net profit3 078
Cash2 125
Debt short334
Debt long24 979
Net debt23 188Components: short debt 334 + long debt 24 979 + other financial liab. 0 + NCI 0 − cash 2 125 = net debt 23 188.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=23,188.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF11 439
Investing CF-14 590
Assets85 445
Equity34 159

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 51,286; known debt components fit within that envelope.
Net debt formulanet_debt 23,188 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 23,188.
EBITDA = OP + D&AEBITDA (10,975) ≈ OP (4,024) + D&A (6,951) = 10,975.
Net profit vs operating profitNet profit (3,078) sits within a plausible band vs operating profit (4,024).
Cash ≤ total assetsCash (2,125) ≤ total assets (85,445).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues22 019
Selling, general and administrativeSellingGeneralAndAdministrativeExpense960
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest4 024
Income tax expense (benefit)IncomeTaxExpenseBenefit1 158
Net income (loss)ProfitLoss3 078
Depreciation & amortizationDepreciationDepletionAndAmortization6 951
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization10 975

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets85 445
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue2 125
Receivables (net)AccountsReceivableNetCurrent2 839
Inventory (net)InventoryNet1 756
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization65 863
GoodwillGoodwill668
Long-term debtLongTermDebtAndCapitalLeaseObligations24 979
Stockholders' equityStockholdersEquity34 159
Current / short-term debt (sum of tags)DebtCurrent+…469

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities11 439
Investing cash flowNetCashProvidedByUsedInInvestingActivities-14 590
Financing cash flowNetCashProvidedByUsedInFinancingActivities3 844
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment6 263
Share repurchasesPaymentsForRepurchaseOfCommonStock27

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