Frontier Digital Ventures Limited (ASX:FDV)
Australia · Delayed Price · Currency is AUD 0.3400
0.00 (0.00%)
Sep 14, 2026, 4:10 PM AEST
Frontier Digital Ventures Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
| 32.6 | 36.57 | 41.49 | 45.3 | 40.21 | 37.38 | |
Revenue Growth | -19.88% | -11.85% | -8.40% | 12.65% | 7.56% | 132.63% |
Cost of Revenue | 16.48 | 19.66 | 26.8 | 28.79 | 28.66 | 25.05 |
Gross Profit | 16.13 | 16.92 | 14.69 | 16.51 | 11.55 | 12.34 |
Selling, General & Admin | 9.77 | 10.96 | 12.52 | 13.35 | 13.57 | 14.87 |
Other Operating Expenses | 2.19 | 2.3 | 1.06 | 0.6 | 1.05 | 1.04 |
Operating Expenses | 17.36 | 19.77 | 18.04 | 19.01 | 21.99 | 24.45 |
Operating Income | -1.24 | -2.86 | -3.35 | -2.5 | -10.43 | -12.11 |
Interest Expense | -0.14 | -0.12 | -0.03 | -0.46 | -0.11 | -0.38 |
Interest & Investment Income | 0.2 | 0.17 | 0.16 | 0.19 | 0.15 | 0.08 |
Earnings From Equity Investments | 1.61 | 1.35 | -0.29 | -0.74 | 0.8 | 1.09 |
Currency Exchange Gain (Loss) | 1.59 | -1.04 | -2.01 | -1.65 | -1.69 | 6 |
Other Non Operating Income (Expenses) | -0.02 | -0.02 | 0 | -0 | -0.13 | -0.53 |
EBT Excluding Unusual Items | 2 | -2.52 | -5.53 | -5.15 | -11.41 | -5.85 |
Impairment of Goodwill | -10.43 | -8.82 | - | -1.11 | -0.95 | -0.33 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.38 |
Gain (Loss) on Sale of Assets | 0.04 | 0.28 | - | 0.17 | -0.63 | - |
Other Unusual Items | -0.26 | -0.56 | - | 0.04 | 4.5 | -8.54 |
Pretax Income | -8.65 | -11.63 | -5.53 | -6.05 | -8.49 | -14.35 |
Income Tax Expense | 0.67 | 0.42 | 0.28 | -0.36 | -0.54 | -0.16 |
Earnings From Continuing Operations | -9.32 | -12.05 | -5.81 | -5.69 | -7.95 | -14.19 |
Earnings From Discontinued Operations | - | - | -1.07 | -1.59 | - | - |
Net Income to Company | -9.32 | -12.05 | -6.88 | -7.28 | -7.95 | -14.19 |
Minority Interest in Earnings | -0.02 | 0.04 | 0.52 | 1.42 | 0.99 | 3.2 |
Net Income | -9.34 | -12.01 | -6.36 | -5.86 | -6.96 | -10.98 |
Net Income to Common | -9.34 | -12.01 | -6.36 | -5.86 | -6.96 | -10.98 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 438 | 435 | 433 | 416 | 379 | 344 |
Shares Outstanding (Diluted) | 438 | 435 | 433 | 416 | 379 | 344 |
Shares Change | 1.39% | 0.25% | 4.11% | 9.98% | 10.21% | 24.35% |
EPS (Basic) | -0.02 | -0.03 | -0.01 | -0.01 | -0.02 | -0.03 |
EPS (Diluted) | -0.02 | -0.03 | -0.02 | -0.01 | -0.02 | -0.03 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | 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 |
Free Cash Flow | 2.93 | 1.46 | -0.09 | 2.19 | -2.05 | -4.69 |
Free Cash Flow Per Share | 0.01 | 0.00 | - | 0.01 | -0.01 | -0.01 |
Gross Margin | 49.46% | 46.25% | 35.41% | 36.44% | 28.74% | 33.00% |
Operating Margin | -3.80% | -7.81% | -8.07% | -5.52% | -25.95% | -32.40% |
Profit Margin | -28.66% | -32.84% | -15.32% | -12.93% | -17.30% | -29.38% |
Free Cash Flow Margin | 9.00% | 3.98% | -0.21% | 4.83% | -5.09% | -12.55% |
EBITDA | -0.6 | -0.93 | -2.05 | -0.98 | -6.61 | -6.7 |
EBITDA Margin | -1.83% | -2.56% | -4.94% | -2.17% | -16.45% | -17.91% |
D&A For EBITDA | 0.64 | 1.92 | 1.3 | 1.52 | 3.82 | 5.42 |
EBIT | -1.24 | -2.86 | -3.35 | -2.5 | -10.43 | -12.11 |
EBIT Margin | -3.80% | -7.81% | -8.07% | -5.52% | -25.95% | -32.40% |
Advertising Expenses | - | 5.03 | 6.06 | 6.39 | 6.36 | 6.78 |