Frontier Digital Ventures Ltd
ASX:FDV
Balance Sheet
Balance Sheet Decomposition
Frontier Digital Ventures Ltd
Frontier Digital Ventures Ltd
Balance Sheet
Frontier Digital Ventures Ltd
| Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & Cash Equivalents |
0
|
5
|
20
|
13
|
19
|
12
|
59
|
36
|
17
|
15
|
10
|
|
| Cash |
0
|
5
|
20
|
13
|
19
|
12
|
59
|
36
|
17
|
15
|
10
|
|
| Short-Term Investments |
0
|
0
|
5
|
0
|
1
|
2
|
2
|
2
|
12
|
2
|
3
|
|
| Total Receivables |
0
|
0
|
1
|
2
|
2
|
3
|
9
|
13
|
13
|
15
|
15
|
|
| Accounts Receivables |
0
|
0
|
1
|
2
|
1
|
3
|
8
|
12
|
11
|
14
|
14
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Total Current Assets |
0
|
5
|
26
|
15
|
22
|
18
|
70
|
52
|
42
|
33
|
29
|
|
| PP&E Net |
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
2
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1
|
1
|
3
|
3
|
3
|
2
|
2
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
4
|
5
|
5
|
|
| Intangible Assets |
0
|
0
|
5
|
9
|
6
|
6
|
23
|
22
|
19
|
16
|
14
|
|
| Goodwill |
0
|
0
|
15
|
16
|
18
|
29
|
65
|
94
|
97
|
94
|
102
|
|
| Long-Term Investments |
6
|
15
|
11
|
8
|
8
|
6
|
6
|
9
|
9
|
4
|
4
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
15
|
16
|
18
|
29
|
65
|
94
|
97
|
94
|
102
|
|
| Total Assets |
7
N/A
|
21
+218%
|
58
+178%
|
49
-15%
|
54
+10%
|
60
+12%
|
166
+174%
|
180
+9%
|
169
-6%
|
149
-12%
|
152
+2%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
0
|
0
|
1
|
2
|
0
|
1
|
3
|
5
|
7
|
7
|
8
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
1
|
1
|
3
|
5
|
6
|
6
|
7
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Other Current Liabilities |
0
|
1
|
0
|
1
|
1
|
2
|
5
|
24
|
41
|
9
|
6
|
|
| Total Current Liabilities |
6
|
2
|
1
|
3
|
3
|
5
|
12
|
35
|
55
|
23
|
22
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
1
|
1
|
|
| Minority Interest |
0
|
0
|
5
|
4
|
1
|
2
|
0
|
3
|
3
|
5
|
5
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
|
| Total Liabilities |
6
N/A
|
2
-77%
|
6
+315%
|
7
+18%
|
4
-46%
|
4
-2%
|
15
+282%
|
75
+397%
|
55
-27%
|
19
-66%
|
18
-3%
|
|
| Equity | ||||||||||||
| Common Stock |
0
|
22
|
58
|
60
|
74
|
83
|
185
|
219
|
236
|
261
|
261
|
|
| Retained Earnings |
0
|
3
|
6
|
19
|
25
|
28
|
41
|
56
|
66
|
74
|
84
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
1
|
7
|
57
|
56
|
56
|
43
|
|
| Total Equity |
0
N/A
|
19
+81 808%
|
52
+168%
|
42
-19%
|
50
+20%
|
57
+13%
|
151
+167%
|
106
-30%
|
114
+8%
|
130
+14%
|
134
+3%
|
|
| Total Liabilities & Equity |
7
N/A
|
21
+218%
|
58
+178%
|
49
-15%
|
54
+10%
|
60
+12%
|
166
+174%
|
180
+9%
|
169
-6%
|
149
-12%
|
152
+2%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
218
|
222
|
222
|
227
|
249
|
261
|
343
|
366
|
379
|
433
|
434
|
|