Frontier Digital Ventures Ratios and Metrics

Market cap in millions AUD. Fiscal year is January - December.

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 2, 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
Market Capitalization	139	113	150	238	258	571
Market Cap Growth	21.32%	-24.26%	-37.22%	-7.63%	-54.87%	11.86%
Enterprise Value	125	98	133	222	226	550
Last Close Price	0.32	0.26	0.34	0.55	0.68	1.56
Forward PE	29.09	60.47	-	-	-	-
PS Ratio	2.54	2.07	2.23	3.59	4.36	11.12
PB Ratio	1.33	1.08	1.16	1.91	2.32	5.56
P/TBV Ratio	6.90	5.61	8.81	11.73	-	-
P/FCF Ratio	63.85	51.88	-	74.31	-	-
P/OCF Ratio	57.19	46.47	1015.96	64.27	-	-
EV/Sales Ratio	2.28	1.79	1.98	3.35	3.82	10.69
EV/FCF Ratio	57.35	45.03	-	69.33	-	-
Debt / Equity Ratio	0.01	0.01	0.01	0.01	0.01	0.02
Debt / FCF Ratio	0.40	0.40	-	0.36	-	-
Net Debt / Equity Ratio	-0.08	-0.08	-0.07	-0.11	-0.23	-0.34
Net Debt / EBITDA Ratio	6.05	6.05	2.91	9.62	2.60	3.77
Net Debt / FCF Ratio	-3.88	-3.88	69.38	-4.33	8.39	5.38
Asset Turnover	0.40	0.40	0.45	0.42	0.34	0.30
Quick Ratio	1.35	1.35	1.16	1.33	0.72	1.41
Current Ratio	1.49	1.49	1.28	1.45	0.77	1.46
Return on Equity (ROE)	-15.46%	-15.46%	-7.40%	-7.06%	-10.93%	-15.41%
Return on Assets (ROA)	-1.97%	-1.97%	-2.25%	-1.44%	-5.49%	-6.01%
Return on Capital Employed (ROCE)	-4.10%	-4.10%	-4.20%	-2.90%	-13.50%	-11.50%
Earnings Yield	-12.91%	-15.89%	-6.87%	-3.61%	-3.97%	-2.64%
FCF Yield	1.57%	1.93%	-0.09%	1.35%	-1.17%	-1.13%
Buyback Yield / Dilution	-0.25%	-0.25%	-4.11%	-9.98%	-10.21%	-24.35%