Frontier Services Group Limited (HKG:0500)
Hong Kong · Delayed Price · Currency is HKD 0.0770
+0.0050 (6.94%)
Apr 17, 2026, 3:46 PM HKT
Frontier Services Group Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. 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 |
| 651.47 | 753.56 | 812.92 | 964.25 | 756.12 | |
Revenue Growth (YoY) | -13.55% | -7.30% | -15.69% | 27.52% | 24.93% |
Cost of Revenue | 595.32 | 656.92 | 682.83 | 883.62 | 716.04 |
Gross Profit | 56.15 | 96.63 | 130.09 | 80.63 | 40.08 |
Selling, General & Admin | - | 2.18 | 4.65 | 5.23 | 6.07 |
Other Operating Expenses | 121.18 | 75.74 | 96.13 | 102.97 | 100.94 |
Operating Expenses | 150.64 | 114.86 | 133.08 | 155.13 | 156.69 |
Operating Income | -94.5 | -18.22 | -2.99 | -74.5 | -116.61 |
Interest Expense | -11.93 | -19.22 | -20.06 | -29.88 | -13.61 |
Interest & Investment Income | 1.98 | 4.55 | 4.16 | 9.74 | 2.03 |
Earnings From Equity Investments | 0.1 | 0.06 | 4.29 | 3.46 | 3.34 |
Currency Exchange Gain (Loss) | -5.56 | 2.43 | 27.8 | 2.51 | 7.84 |
Other Non Operating Income (Expenses) | - | -1.95 | -3.08 | - | - |
EBT Excluding Unusual Items | -109.92 | -32.35 | 10.12 | -88.67 | -117 |
Impairment of Goodwill | -72.31 | -52.25 | -40.54 | - | - |
Gain (Loss) on Sale of Investments | 3.51 | - | -1.66 | - | - |
Gain (Loss) on Sale of Assets | -8.84 | -6.05 | 52.78 | 4.93 | -8.03 |
Asset Writedown | -11.82 | -3.02 | - | -1.24 | -17.76 |
Legal Settlements | - | -3.36 | -1.6 | - | - |
Other Unusual Items | - | 6.02 | 40.75 | 71.9 | - |
Pretax Income | -199.37 | -91.01 | 59.85 | -13.08 | -142.79 |
Income Tax Expense | 0.64 | 8.99 | 6.36 | 13.17 | 14.39 |
Earnings From Continuing Operations | -200 | -100 | 53.49 | -26.25 | -157.18 |
Earnings From Discontinued Operations | -6 | - | - | - | - |
Net Income to Company | -206.01 | -100 | 53.49 | -26.25 | -157.18 |
Minority Interest in Earnings | 1.51 | -3.89 | -2.31 | -2.72 | -2.52 |
Net Income | -204.5 | -103.88 | 51.18 | -28.97 | -159.7 |
Net Income to Common | -204.5 | -103.88 | 51.18 | -28.97 | -159.7 |
Shares Outstanding (Basic) | 2,403 | 2,403 | 2,387 | 2,345 | 2,345 |
Shares Outstanding (Diluted) | 2,403 | 2,403 | 2,387 | 2,345 | 2,345 |
Shares Change (YoY) | - | 0.70% | 1.79% | - | - |
EPS (Basic) | -0.09 | -0.04 | 0.02 | -0.01 | -0.07 |
EPS (Diluted) | -0.09 | -0.04 | 0.02 | -0.01 | -0.07 |
Free Cash Flow | - | 17.99 | 23.16 | -34.68 | -56.62 |
Free Cash Flow Per Share | - | 0.01 | 0.01 | -0.01 | -0.02 |
Gross Margin | 8.62% | 12.82% | 16.00% | 8.36% | 5.30% |
Operating Margin | -14.51% | -2.42% | -0.37% | -7.73% | -15.42% |
Profit Margin | -31.39% | -13.79% | 6.30% | -3.00% | -21.12% |
Free Cash Flow Margin | - | 2.39% | 2.85% | -3.60% | -7.49% |
EBITDA | -63.46 | 12.81 | 21.56 | -48.07 | -95.72 |
EBITDA Margin | -9.74% | 1.70% | 2.65% | -4.98% | -12.66% |
D&A For EBITDA | 31.03 | 31.03 | 24.55 | 26.44 | 20.9 |
EBIT | -94.5 | -18.22 | -2.99 | -74.5 | -116.61 |
EBIT Margin | -14.51% | -2.42% | -0.37% | -7.73% | -15.42% |
Effective Tax Rate | - | - | 10.63% | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.