Frontage Holdings Corporation (HKG:1521)
Hong Kong · Delayed Price · Currency is HKD 1.200
+0.020 (1.69%)
Sep 11, 2026, 3:59 PM HKT
Frontage Holdings 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 |
| 278.3 | 256.69 | 254.91 | 259.86 | 250.36 | 184.44 | |
Revenue Growth | 10.00% | 0.70% | -1.90% | 3.79% | 35.74% | 46.60% |
Cost of Revenue | 206.52 | 187.49 | 185.1 | 181.46 | 161.17 | 117.74 |
Gross Profit | 71.78 | 69.2 | 69.81 | 78.39 | 89.19 | 66.7 |
Selling, General & Admin | 44.28 | 46.88 | 55.29 | 52.21 | 51.16 | 38.19 |
Research & Development | 5.17 | 4.3 | 5.59 | 6.04 | 3.88 | 2.43 |
Operating Expenses | 49.47 | 53.14 | 61.93 | 58.19 | 55.64 | 41.4 |
Operating Income | 22.31 | 16.06 | 7.88 | 20.21 | 33.55 | 25.3 |
Interest Expense | -6.83 | -7.55 | -9.56 | -7.07 | -3.95 | -2.58 |
Interest & Investment Income | 0.13 | 0.29 | 0.81 | 1.76 | 0.5 | 1.89 |
Earnings From Equity Investments | 0.31 | 0.28 | 0.26 | 0.16 | 0.26 | 0.01 |
Currency Exchange Gain (Loss) | 0.17 | 0.79 | 1.27 | -0.17 | 0.8 | -0.13 |
Other Non Operating Income (Expenses) | 1.76 | 1.17 | 2.85 | 2.63 | 3.61 | 2.55 |
EBT Excluding Unusual Items | 17.85 | 11.03 | 3.51 | 17.51 | 34.76 | 27.04 |
Merger & Restructuring Charges | -0.37 | -0 | -0.25 | -0.52 | -0.47 | -0.25 |
Impairment of Goodwill | -1.49 | -1.49 | - | -1.89 | - | - |
Gain (Loss) on Sale of Investments | 2.28 | 1.73 | -0.49 | - | 2.05 | - |
Gain (Loss) on Sale of Assets | -3.25 | 0.33 | 0.13 | -0.02 | -0.05 | -0 |
Other Unusual Items | 0.92 | - | -0.16 | -0.51 | -0.19 | -1.73 |
Pretax Income | 15.94 | 11.59 | 2.74 | 14.58 | 36.1 | 25.07 |
Income Tax Expense | 5.31 | 4.83 | 2.13 | 3.85 | 10.2 | 6.14 |
Earnings From Continuing Operations | 10.63 | 6.76 | 0.62 | 10.73 | 25.9 | 18.92 |
Net Income to Company | 10.63 | 6.76 | 0.62 | 10.73 | 25.9 | 18.92 |
Minority Interest in Earnings | -0.01 | 0.03 | 0.17 | 0.08 | -0.17 | -0.49 |
Net Income | 10.62 | 6.79 | 0.79 | 10.81 | 25.74 | 18.43 |
Net Income to Common | 10.62 | 6.79 | 0.79 | 10.81 | 25.74 | 18.43 |
Net Income Growth | 176.95% | 758.79% | -92.68% | -58.00% | 39.65% | 7.45% |
Shares Outstanding (Basic) | 2,029 | 2,027 | 2,026 | 2,040 | 2,048 | 2,049 |
Shares Outstanding (Diluted) | 2,030 | 2,028 | 2,031 | 2,070 | 2,084 | 2,116 |
Shares Change | -0.03% | -0.18% | -1.85% | -0.71% | -1.48% | 1.79% |
EPS (Basic) | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
EPS (Diluted) | 0.01 | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 |
EPS Growth | 174.75% | 745.90% | -92.50% | -57.72% | 41.38% | 4.82% |
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 | 36.79 | 32.4 | 15.04 | 18.6 | 14.78 | -5.83 |
Free Cash Flow Per Share | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | -0.00 |
Gross Margin | 25.79% | 26.96% | 27.39% | 30.17% | 35.63% | 36.16% |
Operating Margin | 8.02% | 6.25% | 3.09% | 7.78% | 13.40% | 13.72% |
Profit Margin | 3.82% | 2.65% | 0.31% | 4.16% | 10.28% | 9.99% |
Free Cash Flow Margin | 13.22% | 12.62% | 5.90% | 7.16% | 5.90% | -3.16% |
EBITDA | 50.03 | 41.86 | 35.02 | 45.38 | 54.1 | 42.56 |
EBITDA Margin | 17.97% | 16.31% | 13.74% | 17.46% | 21.61% | 23.08% |
D&A For EBITDA | 27.71 | 25.81 | 27.14 | 25.17 | 20.55 | 17.26 |
EBIT | 22.31 | 16.06 | 7.88 | 20.21 | 33.55 | 25.3 |
EBIT Margin | 8.02% | 6.25% | 3.09% | 7.78% | 13.40% | 13.72% |
Effective Tax Rate | 33.33% | 41.64% | 77.44% | 26.41% | 28.25% | 24.51% |