Frontier Services Group Limited (DVNHF)
OTCMKTS · Delayed Price · Currency is USD
0.0119
0.00 (0.00%)
At close: Jul 7, 2025
Frontier Services Group Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 753.56 | 812.92 | 964.25 | 756.12 | 605.25 | Upgrade | |
Revenue Growth (YoY) | -7.30% | -15.69% | 27.52% | 24.93% | -16.62% | Upgrade |
Cost of Revenue | 656.92 | 682.83 | 883.62 | 716.04 | 675.33 | Upgrade |
Gross Profit | 96.63 | 130.09 | 80.63 | 40.08 | -70.09 | Upgrade |
Selling, General & Admin | 2.18 | 4.65 | 5.23 | 6.07 | 5.91 | Upgrade |
Other Operating Expenses | 75.74 | 96.13 | 102.97 | 100.94 | 76.57 | Upgrade |
Operating Expenses | 114.86 | 133.08 | 155.13 | 156.69 | 136.05 | Upgrade |
Operating Income | -18.22 | -2.99 | -74.5 | -116.61 | -206.13 | Upgrade |
Interest Expense | -19.22 | -20.06 | -29.88 | -13.61 | -18.16 | Upgrade |
Interest & Investment Income | 4.55 | 4.16 | 9.74 | 2.03 | 3.7 | Upgrade |
Earnings From Equity Investments | 0.06 | 4.29 | 3.46 | 3.34 | -2.48 | Upgrade |
Currency Exchange Gain (Loss) | 2.43 | 27.8 | 2.51 | 7.84 | -5.07 | Upgrade |
Other Non Operating Income (Expenses) | -1.95 | -3.08 | - | - | - | Upgrade |
EBT Excluding Unusual Items | -32.35 | 10.12 | -88.67 | -117 | -228.13 | Upgrade |
Impairment of Goodwill | -52.25 | -40.54 | - | - | - | Upgrade |
Gain (Loss) on Sale of Investments | - | -1.66 | - | - | -8.69 | Upgrade |
Gain (Loss) on Sale of Assets | -6.05 | 52.78 | 4.93 | -8.03 | -1.25 | Upgrade |
Asset Writedown | -3.02 | - | -1.24 | -17.76 | - | Upgrade |
Legal Settlements | -3.36 | -1.6 | - | - | - | Upgrade |
Other Unusual Items | 6.02 | 40.75 | 71.9 | - | - | Upgrade |
Pretax Income | -91.01 | 59.85 | -13.08 | -142.79 | -238.08 | Upgrade |
Income Tax Expense | 8.99 | 6.36 | 13.17 | 14.39 | -9.49 | Upgrade |
Earnings From Continuing Operations | -100 | 53.49 | -26.25 | -157.18 | -228.59 | Upgrade |
Net Income to Company | -100 | 53.49 | -26.25 | -157.18 | -228.59 | Upgrade |
Minority Interest in Earnings | -3.89 | -2.31 | -2.72 | -2.52 | 0.56 | Upgrade |
Net Income | -103.88 | 51.18 | -28.97 | -159.7 | -228.03 | Upgrade |
Net Income to Common | -103.88 | 51.18 | -28.97 | -159.7 | -228.03 | Upgrade |
Shares Outstanding (Basic) | 2,403 | 2,387 | 2,345 | 2,345 | 2,345 | Upgrade |
Shares Outstanding (Diluted) | 2,403 | 2,387 | 2,345 | 2,345 | 2,345 | Upgrade |
Shares Change (YoY) | 0.70% | 1.79% | - | - | - | Upgrade |
EPS (Basic) | -0.04 | 0.02 | -0.01 | -0.07 | -0.10 | Upgrade |
EPS (Diluted) | -0.04 | 0.02 | -0.01 | -0.07 | -0.10 | Upgrade |
Free Cash Flow | 17.99 | 23.16 | -34.68 | -56.62 | -173.91 | Upgrade |
Free Cash Flow Per Share | 0.01 | 0.01 | -0.01 | -0.02 | -0.07 | Upgrade |
Gross Margin | 12.82% | 16.00% | 8.36% | 5.30% | -11.58% | Upgrade |
Operating Margin | -2.42% | -0.37% | -7.73% | -15.42% | -34.06% | Upgrade |
Profit Margin | -13.79% | 6.30% | -3.00% | -21.12% | -37.67% | Upgrade |
Free Cash Flow Margin | 2.39% | 2.85% | -3.60% | -7.49% | -28.73% | Upgrade |
EBITDA | 12.81 | 21.56 | -48.07 | -95.72 | -186.05 | Upgrade |
EBITDA Margin | 1.70% | 2.65% | -4.98% | -12.66% | -30.74% | Upgrade |
D&A For EBITDA | 31.03 | 24.55 | 26.44 | 20.9 | 20.09 | Upgrade |
EBIT | -18.22 | -2.99 | -74.5 | -116.61 | -206.13 | Upgrade |
EBIT Margin | -2.42% | -0.37% | -7.73% | -15.42% | -34.06% | Upgrade |
Effective Tax Rate | - | 10.63% | - | - | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.