Frontier Digital Ventures Ltd
ASX:FDV
Frontier Digital Ventures Ltd
ASX:FDV
Price:
0.255
AUD
2%
Market Closed
Market Cap:
AU$111.1m
Income Statement
Earnings Waterfall
Frontier Digital Ventures Ltd
Frontier Digital Ventures Ltd
Income Statement
Frontier Digital Ventures Ltd
Frontier Digital Ventures Ltd
Currency: AUD
| Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
|
| Revenue |
9
N/A
|
11
+18%
|
13
+16%
|
14
+11%
|
15
+9%
|
16
+6%
|
21
+28%
|
34
+64%
|
51
+51%
|
59
+15%
|
59
+0%
|
61
+3%
|
66
+9%
|
70
+6%
|
68
-3%
|
66
-3%
|
|
| Gross Profit | |||||||||||||||||
| Cost of Revenue |
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(10)
|
(14)
|
(15)
|
(15)
|
(18)
|
(22)
|
(22)
|
(17)
|
|
| Gross Profit |
8
N/A
|
0
N/A
|
11
N/A
|
12
+9%
|
13
+9%
|
14
+5%
|
17
+24%
|
28
+66%
|
41
+46%
|
45
+9%
|
45
-1%
|
46
+3%
|
48
+5%
|
48
0%
|
46
-4%
|
49
+5%
|
|
| Operating Income | |||||||||||||||||
| Operating Expenses |
(16)
|
(19)
|
(20)
|
(20)
|
(21)
|
(21)
|
(26)
|
(43)
|
(59)
|
(62)
|
(60)
|
(55)
|
(52)
|
(50)
|
(52)
|
(53)
|
|
| Selling, General & Administrative |
(14)
|
(17)
|
(17)
|
(18)
|
(18)
|
(17)
|
(20)
|
(33)
|
(46)
|
(48)
|
(49)
|
(45)
|
(44)
|
(42)
|
(43)
|
(43)
|
|
| Depreciation & Amortization |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(9)
|
(12)
|
(13)
|
(11)
|
(8)
|
(7)
|
(7)
|
(7)
|
(8)
|
|
| Other Operating Expenses |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(2)
|
|
| Operating Income |
(8)
N/A
|
(8)
-8%
|
(9)
-8%
|
(9)
+4%
|
(8)
+9%
|
(7)
+8%
|
(9)
-31%
|
(15)
-61%
|
(18)
-17%
|
(17)
+4%
|
(16)
+8%
|
(10)
+37%
|
(4)
+63%
|
(2)
+43%
|
(5)
-161%
|
(4)
+19%
|
|
| Pre-Tax Income | |||||||||||||||||
| Interest Income Expense |
(6)
|
(1)
|
1
|
(2)
|
(3)
|
(2)
|
(13)
|
(10)
|
10
|
7
|
1
|
(5)
|
(4)
|
3
|
(4)
|
(3)
|
|
| Non-Reccuring Items |
(2)
|
(4)
|
(2)
|
(0)
|
7
|
14
|
7
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
(0)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(11)
|
5
|
3
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(16)
N/A
|
(13)
+17%
|
(10)
+28%
|
(11)
-15%
|
(4)
+64%
|
4
N/A
|
(16)
N/A
|
(26)
-60%
|
(20)
+23%
|
(22)
-13%
|
(12)
+44%
|
(14)
-8%
|
(9)
+34%
|
1
N/A
|
(9)
N/A
|
(8)
+14%
|
|
| Net Income | |||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
|
| Income from Continuing Operations |
(16)
|
(14)
|
(10)
|
(11)
|
(4)
|
4
|
(16)
|
(25)
|
(20)
|
(22)
|
(12)
|
(12)
|
(8)
|
1
|
(9)
|
(8)
|
|
| Income to Minority Interest |
4
|
5
|
4
|
3
|
3
|
2
|
3
|
5
|
4
|
3
|
1
|
1
|
2
|
2
|
1
|
(0)
|
|
| Net Income (Common) |
(14)
N/A
|
(10)
+27%
|
(6)
+37%
|
(9)
-40%
|
(2)
+73%
|
6
N/A
|
(13)
N/A
|
(21)
-57%
|
(15)
+27%
|
(20)
-29%
|
(10)
+48%
|
(11)
-11%
|
(9)
+25%
|
(0)
+98%
|
(10)
-6 569%
|
(11)
-2%
|
|
| EPS (Diluted) |
-0.05
N/A
|
-0.04
+20%
|
-0.02
+50%
|
-0.03
-50%
|
-0.01
+67%
|
0.03
N/A
|
-0.05
N/A
|
-0.07
-40%
|
-0.04
+43%
|
-0.05
-25%
|
-0.03
+40%
|
-0.03
N/A
|
-0.02
+33%
|
0.01
N/A
|
-0.02
N/A
|
-0.02
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
