Frontier Energy 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
Other Revenue	0.67	-	-	-	-
Revenue	0.67	-	-	-	-
Gross Profit	0.67	-	-	-	-
Selling, General & Admin	2.7	2.98	3.08	3.65	1.34
Other Operating Expenses	0.01	-0.25	-0.01	0.08	-
Operating Expenses	4.47	18.5	4.25	6.24	2.98
Operating Income	-3.8	-18.5	-4.25	-6.24	-2.98
Interest Expense	-0.01	-0.07	-0.02	-0.03	-
Interest & Investment Income	-	0.39	0.28	0.1	0
Earnings From Equity Investments	-	-	-0.86	-	-
Currency Exchange Gain (Loss)	-	0.05	-0.12	-	-0.01
Other Non Operating Income (Expenses)	-	0.01	-	-	-0.15
EBT Excluding Unusual Items	-3.81	-18.12	-4.98	-6.17	-3.15
Gain (Loss) on Sale of Investments	-	-	-	0	-
Gain (Loss) on Sale of Assets	-	-	7.05	-	-
Asset Writedown	-1.36	-	-	-	-
Other Unusual Items	-	-	-	0.02	-
Pretax Income	-5.17	-18.12	2.07	-6.15	-3.15
Earnings From Continuing Operations	-5.17	-18.12	2.07	-6.15	-3.15
Minority Interest in Earnings	-0	-0.01	-0.02	0.63	0.65
Net Income	-5.17	-18.13	2.05	-5.52	-2.49
Net Income to Common	-5.17	-18.13	2.05	-5.52	-2.49
Shares Outstanding (Basic)	517	469	304	260	165
Shares Outstanding (Diluted)	517	469	372	260	165
Shares Change (YoY)	10.29%	25.82%	43.48%	57.30%	18.90%
EPS (Basic)	-0.01	-0.04	0.01	-0.02	-0.02
EPS (Diluted)	-0.01	-0.04	0.01	-0.02	-0.02
Free Cash Flow	-11.98	-13.14	-9.66	-8.7	-2.28
Free Cash Flow Per Share	-0.02	-0.03	-0.03	-0.03	-0.01
Gross Margin	100.00%	-	-	-	-
Operating Margin	-569.56%	-	-	-	-
Profit Margin	-774.35%	-	-	-	-
Free Cash Flow Margin	-1795.16%	-	-	-	-
EBITDA	-3.8	-18.5	-4.25	-6.24	-2.98
D&A For EBITDA	0	0	0	0	0
EBIT	-3.8	-18.5	-4.25	-6.24	-2.98

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.