Frontier Digital Ventures Income Statement

Financials in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	54.83	67.04	66.45	59.16	51.41
Revenue Growth (YoY)	-18.22%	0.90%	12.32%	15.07%	146.82%
Cost of Revenue	29.47	43.31	42.23	42.16	34.45
Gross Profit	25.36	23.74	24.22	17	16.97
Selling, General & Admin	16.43	20.22	19.59	19.96	20.45
Other Operating Expenses	3.45	1.72	0.88	1.55	1.42
Operating Expenses	29.65	29.15	27.88	32.35	33.63
Operating Income	-4.28	-5.41	-3.67	-15.35	-16.66
Interest Expense	-0.18	-0.05	-0.67	-0.16	-0.52
Interest & Investment Income	0.26	0.25	0.28	0.22	0.11
Earnings From Equity Investments	2.02	-0.47	-1.08	1.18	1.5
Currency Exchange Gain (Loss)	-1.55	-3.25	-2.41	-2.49	8.25
Other Non Operating Income (Expenses)	-0.03	0	-0	-0.18	-0.73
EBT Excluding Unusual Items	-3.78	-8.93	-7.55	-16.79	-8.04
Impairment of Goodwill	-13.23	-	-1.63	-1.4	-0.46
Gain (Loss) on Sale of Investments	-	-	-	-	0.52
Gain (Loss) on Sale of Assets	0.42	-	0.25	-0.92	-
Other Unusual Items	-0.84	-	0.06	6.63	-11.75
Pretax Income	-17.43	-8.93	-8.87	-12.49	-19.73
Income Tax Expense	0.63	0.45	-0.53	-0.8	-0.22
Earnings From Continuing Operations	-18.06	-9.38	-8.34	-11.69	-19.51
Earnings From Discontinued Operations	-	-1.73	-2.33	-	-
Net Income to Company	-18.06	-11.11	-10.68	-11.69	-19.51
Minority Interest in Earnings	0.05	0.84	2.08	1.45	4.4
Net Income	-18.01	-10.27	-8.6	-10.24	-15.1
Net Income to Common	-18.01	-10.27	-8.6	-10.24	-15.1
Shares Outstanding (Basic)	435	433	416	379	344
Shares Outstanding (Diluted)	435	433	416	379	344
Shares Change (YoY)	0.25%	4.11%	9.98%	10.21%	24.35%
EPS (Basic)	-0.04	-0.02	-0.02	-0.03	-0.04
EPS (Diluted)	-0.04	-0.03	-0.02	-0.03	-0.04
Free Cash Flow	2.18	-0.14	3.21	-3.01	-6.45
Free Cash Flow Per Share	0.01	-	0.01	-0.01	-0.02
Gross Margin	46.25%	35.41%	36.44%	28.74%	33.00%
Operating Margin	-7.81%	-8.07%	-5.52%	-25.95%	-32.40%
Profit Margin	-32.84%	-15.32%	-12.93%	-17.30%	-29.38%
Free Cash Flow Margin	3.98%	-0.21%	4.83%	-5.09%	-12.55%
EBITDA	-1.4	-3.31	-1.44	-9.73	-9.21
EBITDA Margin	-2.56%	-4.94%	-2.17%	-16.45%	-17.91%
D&A For EBITDA	2.88	2.1	2.23	5.62	7.45
EBIT	-4.28	-5.41	-3.67	-15.35	-16.66
EBIT Margin	-7.81%	-8.07%	-5.52%	-25.95%	-32.40%
Advertising Expenses	7.55	9.79	9.38	9.36	9.33

Source: S&P Global Market Intelligence. Standard template. Financial Sources.