Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2025-03-31 Q1 — report review

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

Report published: 2025-05-07

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 704
Operating profit1 177
D&A1 804Row: derived: same-row components · dashboard=1,804.000 mln — derived: same-row components
EBITDA2 981
Net profit945
Cash2 604
Debt short542
Debt long24 037
Net debt21 975Components: short debt 542 + long debt 24 037 + other financial liab. 0 + NCI 0 − cash 2 604 = net debt 21 975.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=21,975.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF2 148
Investing CF-731
Assets84 967
Equity34 712

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 50,255; known debt components fit within that envelope.
Net debt formulanet_debt 21,975 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 21,975.
EBITDA = OP + D&AEBITDA (2,981) ≈ OP (1,177) + D&A (1,804) = 2,981.
Net profit vs operating profitNet profit (945) sits within a plausible band vs operating profit (1,177).
Cash ≤ total assetsCash (2,604) ≤ total assets (84,967).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues5 704
Selling, general and administrativeSellingGeneralAndAdministrativeExpense241
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest1 177
Income tax expense (benefit)IncomeTaxExpenseBenefit347
Net income (loss)ProfitLoss945
Depreciation & amortizationDepreciationDepletionAndAmortization1 804
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization2 981

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets84 967
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue2 604
Receivables (net)AccountsReceivableNetCurrent3 609
Inventory (net)InventoryNet2 139
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization68 227
Long-term debtLongTermDebtNoncurrent24 037
Stockholders' equityStockholdersEquity34 712
Current / short-term debt (sum of tags)DebtCurrent+…542

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities2 148
Investing cash flowNetCashProvidedByUsedInInvestingActivities-731
Financing cash flowNetCashProvidedByUsedInFinancingActivities-932
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment1 682
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