Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.
Sector: Oil refining
Geography: United States
COMM_VVV
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/VVV
| Period | Issues |
|---|---|
| 2023-03-31 Q1 | ✗Errors 1 |
| 2023-03-31 Q2 | ✗Errors 1Warn 4 |
| 2023-06-30 Q2 | ✓OK |
| 2023-06-30 Q3 | ✗Errors 1Warn 1 |
| 2023-09-30 FY | ✗Errors 1Warn 4 |
| 2023-09-30 Q3 | ✓OK |
| 2023-12-31 Q1 | ✗Errors 1Warn 1 |
| 2024-03-31 Q1 | ✓OK |
| 2024-03-31 Q2 | ✗Errors 2Warn 2 |
| 2024-06-30 Q2 | ✓OK |
| 2024-06-30 Q3 | ✗Errors 1Warn 1 |
| 2024-09-30 FY | ✗Errors 2Warn 1 |
| 2024-09-30 Q3 | ✓OK |
| 2024-12-31 Q1 | ✗Errors 2Warn 1 |
| 2025-03-31 Q2 | ✗Errors 1Warn 1 |
| 2025-06-30 Q3 | ✗Errors 1Warn 1 |
| 2025-09-30 FY | ✗Errors 1Warn 1 |
| 2025-12-31 Q1 | ✗Errors 4Warn 2 |
| 2026-03-31 Q2 | ✗Errors 1Warn 2 |
Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-03-31 | Q1 2026 (3M) | OK | 503.8 y/y 25.0% | 86.0 y/y 28.6% | 4.2 y/y — | 90.2 y/y 34.8% | 44.8 y/y 19.1% | 95.4 | -57.8 | 3421.1 y/y 39.5% | 353.1 y/y 42.0% | 54.2% | 1573.0 | Link |
| 2025-12-31 | Q4 2025 (3M) | OK | 461.8 y/y 11.5% | 18.3 y/y -87.3% | 3.4 y/y — | 21.7 y/y -84.9% | -32.8 y/y -135.8% | 64.8 | -57.4 | 3402.1 y/y 44.8% | 307.6 y/y 33.9% | -40.6% | 1594.9 | Link |
| 2025-09-30 | Q3 2025 (3M) | OK | 453.8 y/y 4.2% | 84.5 y/y -37.2% | 119.4 y/y — | 203.9 y/y -15.2% | 25.0 y/y -72.9% | 121.9 | -98.9 | 2670.4 y/y 9.5% | 338.5 y/y 82.4% | 64.6% | 1071.2 | Link |
| 2025-06-30 | Q2 2025 (3M) | OK | 439.0 y/y 4.2% | 94.7 y/y 1.4% | 0.0 y/y — | 94.7 y/y 1.4% | 56.5 y/y 23.1% | 86.9 | -54.9 | 2561.6 y/y 7.8% | 313.6 y/y 194.5% | 26.8% | 1011.6 | Link |
| 2025-03-31 | Q1 2025 (3M) | OK | 403.2 y/y 3.7% | 66.9 y/y -12.4% | 0.0 y/y — | 66.9 y/y -12.4% | 37.6 y/y -9.2% | 47.2 | -51.8 | 2452.6 y/y -11.2% | 248.7 y/y 313.8% | 62.9% | 1013.8 | Link |
| 2024-12-31 | Q4 2024 (3M) | OK | 414.3 y/y 11.0% | 143.8 y/y 129.0% | 0.0 y/y — | 143.8 y/y 129.0% | 91.6 y/y 187.1% | 41.2 | -53.6 | 2349.8 y/y -13.3% | 229.8 y/y 254.6% | 176.4% | 973.1 | Link |
| 2024-09-30 | Q3 2024 (3M) | OK | 435.5 y/y — | 134.6 y/y — | 105.9 y/y 19.3% | 240.5 y/y — | 92.3 y/y — | 101.3 | -71.4 | 2438.7 y/y -15.6% | 185.6 y/y -8.7% | 144.8% | 1070.1 | Link |
| 2024-06-30 | Q2 2024 (3M) | OK | 421.4 y/y 12.0% | 93.4 y/y 8.0% | 0.0 y/y — | 93.4 y/y 8.0% | 45.9 y/y -25.5% | 75.6 | -65.8 | 2375.6 y/y -20.4% | 106.5 y/y -62.7% | 73.5% | 1083.9 | Link |
| 2024-03-31 | Q1 2024 (3M) | OK | 388.7 y/y 12.8% | 76.4 y/y 24.8% | 0.0 y/y — | 76.4 y/y 24.8% | 41.4 y/y -96.6% | 68.3 | -44.9 | 2763.0 y/y -35.4% | 60.1 y/y — | 265.2% | 1080.7 | Link |
| 2023-12-31 | Q4 2023 (3M) | OK | 373.4 y/y — | 62.8 y/y — | — y/y — | 62.8 y/y — | 31.9 y/y — | 19.9 | -42.3 | 2709.3 y/y — | 64.8 y/y — | 95.2% | 1040.2 | Link |
| 2023-09-30 | FY 2023 (12M) | OK | 1443.5 y/y — | 247.2 y/y — | 88.8 y/y — | 336.0 y/y — | 1419.7 y/y — | -40.8 | -180.5 | 2889.9 y/y — | 203.2 y/y — | 581.1% | 871.0 | Link |
| 2023-06-30 | Q2 2023 (3M) | OK | 376.2 y/y — | 86.5 y/y — | 0.0 y/y — | 86.5 y/y — | 61.6 y/y — | -158.5 | -46.5 | 2985.5 y/y — | 285.4 y/y — | — | 640.9 | Link |
| 2023-03-31 | Q1 2023 (3M) | OK | 344.5 y/y — | 61.2 y/y — | 0.0 y/y — | 61.2 y/y — | 1227.3 y/y — | 118.8 | -39.5 | 4280.4 y/y — | — y/y — | — | -737.2 | Link |
2024-09-30 Q3: Missing metrics: net_profit.2024-06-30 Q2: Missing metrics: net_profit.2024-03-31 Q1: Missing metrics: net_profit.2023-09-30 Q3: Missing metrics: net_profit.2023-06-30 Q2: Missing metrics: net_profit.2023-03-31 Q2: Assets and/or equity missing while cash/debt are present — often a unit-scale mismatch after extraction.2023-03-31 Q1: Missing metrics: net_profit.Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -132.8%
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| WTI (input cost) (cost) | -40% | 89.73 | 65.14 | 76.10 | +38% | +17% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 1 808 |
| LTM EBITDA | 274 |
| LTM cash costs (revenue − EBITDA) | 1 534 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.000 (+0%) |
| = Spot revenue | 1 808 |
| Revenue multiplier — 3y price | ×1.000 (+0%) |
| = 3-year-price revenue | 1 808 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.175 (+18%) |
| = Spot cash costs | 1 803 |
| Cost multiplier — 3y price | ×1.091 (+9%) |
| = 3-year-price cash costs | 1 674 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 5 |
| = 3-year-price EBITDA | 133 |
| Conservative EBITDA = min(spot, avg) | 5 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (3-yr average) | 12.0x |
| Target EV = EV/EBITDA × conservative EBITDA | 59 |
| Net debt | 1 573 |
| Target market cap = EV − net debt | -1 514 |
| Current market cap | 4 617 |
Upside = target market cap ÷ current − 1 = -132.8%
Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2025 Q2 | 403 | 399 | +1.0% | 67 | 113 | -40.9% |
| 2025 Q3 | 439 | 403 | +9.0% | 95 | 115 | -17.8% |
| 2025 Q4 | 406 | 407 | -0.3% | 326 | 103 | +217.4% |
| 2025 Q1 | 462 | 416 | +11.1% | 22 | 167 | -87.0% |
| 2026 Q2 | 504 | 428 | +17.8% | 90 | 109 | -17.6% |
Projected EV/EBITDA 19.2x · target 3-yr avg 48.5x · LTM avg 16.6x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2022-12-01 | 0.125 USD | Ex-dividend: 0.125 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-08-30 | 0.125 USD | Ex-dividend: 0.125 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-05-27 | 0.125 USD | Ex-dividend: 0.125 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-02-25 | 0.125 USD | Ex-dividend: 0.125 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-11-26 | 0.125 USD | Ex-dividend: 0.125 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-08-27 | 0.125 USD | Ex-dividend: 0.125 USD per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)