Frontierby eninvs

Language: EN · RU

← Company

COMM_OXY 2025-12-31 FY — report review

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

Report published: 2026-02-18

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
Revenue21 593
Operating profit3 128
D&A7 533Row: derived: same-row components · dashboard=7,533.000 mln — derived: same-row components
EBITDA10 661
Net profit2 369
Cash1 968
Debt short350
Debt long20 623
Net debt19 005Components: short debt 350 + long debt 20 623 + other financial liab. 0 + NCI 0 − cash 1 968 = net debt 19 005.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=19,005.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF10 532
Investing CF-5 799
Assets84 186
Equity36 034

Consistency checks · All checks passed

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 48,152; known debt components fit within that envelope.
Net debt formulanet_debt 19,005 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 19,005.
EBITDA = OP + D&AEBITDA (10,661) ≈ OP (3,128) + D&A (7,533) = 10,661.
Net profit vs operating profitNet profit (2,369) sits within a plausible band vs operating profit (3,128).
Cash ≤ total assetsCash (1,968) ≤ total assets (84,186).

Structured statements (SEC US-GAAP)

P&L (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
RevenueRevenues21 593
Selling, general and administrativeSellingGeneralAndAdministrativeExpense986
Operating income (loss)IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest3 128
Income tax expense (benefit)IncomeTaxExpenseBenefit1 021
Net income (loss)ProfitLoss2 369
Depreciation & amortizationDepreciationDepletionAndAmortization7 533
EBITDA (OP + D&A)OperatingIncomeLoss+DepreciationDepletionAndAmortization10 661

Balance sheet (US-GAAP, point in time)

Line itemXBRL tagValue (USD mln)
Total assetsAssets84 186
Cash and equivalentsCashAndCashEquivalentsAtCarryingValue1 968
Receivables (net)AccountsReceivableNetCurrent2 575
Inventory (net)InventoryNet1 823
PP&E (net)PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization63 643
GoodwillGoodwill668
Long-term debtLongTermDebtAndCapitalLeaseObligations20 623
Stockholders' equityStockholdersEquity36 034
Current / short-term debt (sum of tags)DebtCurrent+…548

Cash flow (US-GAAP, duration)

Line itemXBRL tagValue (USD mln)
Operating cash flowNetCashProvidedByUsedInOperatingActivities10 532
Investing cash flowNetCashProvidedByUsedInInvestingActivities-5 799
Financing cash flowNetCashProvidedByUsedInFinancingActivities-4 844
Capex (PP&E purchases)PaymentsToAcquirePropertyPlantAndEquipment6 427
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