Frontier Digital Ventures Limited
ASX:FDV.AX
0.39 (AUD) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
| 2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 35.488 | 36.743 | 18.371 | 31.181 | 15.59 | 29.963 | 14.982 | 29.197 | 14.599 | 29.783 | 14.891 | 21.629 | 10.815 | 12.522 | 6.261 | 8.308 | 4.154 | 7.964 | 4.022 | 7.384 | 3.652 | 3.36 | 3.36 | 2.957 | 2.957 | 2.48 | 2.48 | 2.116 | 2.116 | 1.013 | 1.055 | 0.016 | 0.016 | 0.535 | 0 | 0 | 0 | 0 |
| Cost of Revenue
| 26.708 | 27.615 | 11.898 | 23.634 | 9.827 | 25.74 | 10.624 | 27.259 | 10.456 | 25.138 | 9.485 | 21.064 | 7.739 | 11.842 | 4.049 | 7.567 | 2.942 | 7.018 | 2.92 | 7.506 | 2.792 | 2.669 | 2.669 | 2.092 | 2.092 | 1.798 | 1.798 | 1.558 | 1.558 | 0.946 | 1.402 | 0.26 | 0.26 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 8.78 | 9.127 | 6.473 | 7.546 | 5.763 | 4.223 | 4.358 | 1.938 | 4.142 | 4.645 | 5.407 | 0.565 | 3.076 | 0.68 | 2.212 | 0.74 | 1.212 | 0.946 | 1.102 | -0.122 | 0.86 | 0.691 | 0.691 | 0.865 | 0.865 | 0.682 | 0.682 | 0.558 | 0.558 | 0.067 | -0.347 | -0.244 | -0.244 | 0.535 | 0 | 0 | 0 | 0 |
| Gross Profit Ratio
| 0.247 | 0.248 | 0.352 | 0.242 | 0.37 | 0.141 | 0.291 | 0.066 | 0.284 | 0.156 | 0.363 | 0.026 | 0.284 | 0.054 | 0.353 | 0.089 | 0.292 | 0.119 | 0.274 | -0.016 | 0.235 | 0.206 | 0.206 | 0.292 | 0.292 | 0.275 | 0.275 | 0.264 | 0.264 | 0.066 | -0.329 | -15.712 | -15.712 | 1 | 0 | 0 | 0 | 0 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0.723 | 0.723 | 0.951 | 0.951 | 0.866 | 0.866 | 0.834 | 0.834 | 0.821 | 0.821 | 0.825 | 0.825 | 0.581 | 0.581 | 0.55 | 0.55 | 0.5 | 0.5 | 0.45 | 0.45 | 0.373 | 0.373 | 0.437 | 0.437 | 0.39 | 0.39 | 0.474 | 0.474 | 0.282 | 0.542 | 0.14 | 0.14 | 1.233 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 2.404 | 2.404 | 2.34 | 2.34 | 2.084 | 2.084 | 2.596 | 2.596 | 2.509 | 2.509 | 2.154 | 2.154 | 0.994 | 0.994 | 0.844 | 0.844 | 0.971 | 0.971 | 1.14 | 1.14 | 1.226 | 1.226 | 1.458 | 1.458 | 1.012 | 1.012 | 1.408 | 1.408 | 0.718 | 0.82 | 0.011 | 0.011 | 0.41 | 0 | 0 | 0 | 0 |
| SG&A
| 9.709 | 9.842 | 4.921 | 10.102 | 5.049 | 9.739 | 4.825 | 10.406 | 5.155 | 11.847 | 5.759 | 9.327 | 4.464 | 5.514 | 2.359 | 3.989 | 1.977 | 3.825 | 1.926 | 4.349 | 2.137 | 2.179 | 2.179 | 2.41 | 2.41 | 1.896 | 1.896 | 2.176 | 2.176 | 1.351 | 1.505 | 0.166 | 0.166 | 1.643 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.309 | -4.309 | -4.309 | 0 | -4.315 | -4.315 | -4.315 | 0 | -3.892 | -3.892 | -3.892 | 0 | -1.304 | -1.304 | -1.304 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 9.709 | 9.842 | 6.648 | 10.102 | 10.991 | 9.739 | 5.652 | 10.406 | 9.123 | 11.847 | 11.409 | 9.327 | 6.733 | 5.514 | 11.334 | 3.989 | 0.138 | 3.825 | 0.232 | 4.349 | 3.922 | 3.435 | 3.435 | 2.762 | 2.762 | 5.095 | 5.095 | 4.22 | 4.22 | 0.817 | 0.866 | 1.709 | 1.709 | 0.338 | 0 | 0 | 0 | 0 |
| Operating Income
| -0.929 | -0.714 | -0.538 | -2.555 | -1.535 | -5.517 | -3.316 | -8.468 | -4.36 | -7.203 | -3.737 | -8.762 | -4.593 | -4.833 | -2.369 | -3.248 | -1.922 | -2.879 | -1.76 | -4.471 | -2.108 | -2.147 | -2.147 | -2.276 | -2.276 | -1.75 | -1.75 | -1.877 | -1.877 | -1.435 | -2.132 | -0.414 | -0.414 | -0.917 | 0 | 0 | 0 | 0 |
| Operating Income Ratio
| -0.026 | -0.019 | -0.029 | -0.082 | -0.098 | -0.184 | -0.221 | -0.29 | -0.299 | -0.242 | -0.251 | -0.405 | -0.425 | -0.386 | -0.378 | -0.391 | -0.463 | -0.362 | -0.438 | -0.605 | -0.577 | -0.639 | -0.639 | -0.77 | -0.77 | -0.706 | -0.706 | -0.887 | -0.887 | -1.417 | -2.021 | -26.651 | -26.651 | -1.714 | 0 | 0 | 0 | 0 |
| Total Other Income Expenses Net
| -0.835 | -3.058 | 0.382 | -2.16 | -3.955 | 2.583 | 2.049 | -0.101 | -0.618 | -6.561 | -2.47 | 1.211 | 0.935 | -11.838 | -6.731 | 7.16 | 3.039 | 6.376 | 2.684 | 0.433 | -0.818 | -0.441 | -0.441 | 0.414 | 0.414 | -2.61 | -2.61 | -1.739 | -1.739 | 2.369 | 0.98 | -1.533 | -1.533 | -0.234 | 0 | 0 | 0 | 0 |
| Income Before Tax
| -1.763 | -3.773 | -0.156 | -4.715 | -5.49 | -2.934 | -1.267 | -8.569 | -4.978 | -13.764 | -6.207 | -7.55 | -3.658 | -16.671 | -9.1 | 3.912 | 1.117 | 3.497 | 0.923 | -4.037 | -2.927 | -2.588 | -2.588 | -1.862 | -1.862 | -4.36 | -4.36 | -3.616 | -3.616 | 0.934 | -1.152 | -1.948 | -1.948 | -1.151 | 0 | 0 | 0 | 0 |
| Income Before Tax Ratio
| -0.05 | -0.103 | -0.008 | -0.151 | -0.352 | -0.098 | -0.085 | -0.293 | -0.341 | -0.462 | -0.417 | -0.349 | -0.338 | -1.331 | -1.453 | 0.471 | 0.269 | 0.439 | 0.23 | -0.547 | -0.801 | -0.77 | -0.77 | -0.63 | -0.63 | -1.758 | -1.758 | -1.708 | -1.708 | 0.922 | -1.092 | -125.292 | -125.292 | -2.152 | 0 | 0 | 0 | 0 |
| Income Tax Expense
| -0.107 | -0.053 | 0.026 | -0.563 | 0.281 | -0.477 | 0.239 | -0.321 | 0.161 | 0.025 | 0.013 | -0.246 | 0.123 | 0.007 | 0.003 | -0.032 | 0.016 | 0.038 | 0.019 | 0.05 | 0.025 | 0.014 | 0.014 | 0.004 | 0.004 | 0.119 | 0.119 | 0.104 | 0.104 | 0.004 | -0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income
| -1.465 | 1.311 | 0.656 | -9.907 | -4.953 | -1.506 | -0.753 | -8.731 | -4.366 | -10.776 | -5.388 | -4.329 | -2.164 | -16.386 | -8.193 | 3.458 | 1.729 | 2.355 | 1.469 | -4.743 | -2.227 | -1.786 | -1.786 | -0.728 | -0.728 | -3.291 | -3.291 | -2.734 | -2.734 | 1.322 | -0.758 | -1.871 | -1.871 | -1.151 | 0 | 0 | 0 | 0 |
| Net Income Ratio
| -0.041 | 0.036 | 0.036 | -0.318 | -0.318 | -0.05 | -0.05 | -0.299 | -0.299 | -0.362 | -0.362 | -0.2 | -0.2 | -1.309 | -1.309 | 0.416 | 0.416 | 0.296 | 0.365 | -0.642 | -0.61 | -0.532 | -0.532 | -0.246 | -0.246 | -1.327 | -1.327 | -1.292 | -1.292 | 1.305 | -0.718 | -120.339 | -120.339 | -2.152 | 0 | 0 | 0 | 0 |
| EPS
| -0.003 | 0.003 | 0.002 | -0.025 | -0.013 | -0.004 | -0.002 | -0.023 | -0.012 | -0.031 | -0.016 | -0.013 | -0.006 | -0.06 | -0.028 | 0.013 | 0.007 | 0.009 | 0.006 | -0.019 | -0.009 | -0.007 | -0.007 | -0.003 | -0.003 | -0.015 | -0.015 | -0.013 | -0.013 | 0.007 | -0.005 | -0.016 | -0.016 | -0.01 | 0 | 0 | 0 | 0 |
| EPS Diluted
| -0.003 | 0.003 | 0.002 | -0.025 | -0.013 | -0.004 | -0.002 | -0.023 | -0.012 | -0.031 | -0.016 | -0.013 | -0.006 | -0.06 | -0.028 | 0.013 | 0.007 | 0.009 | 0.006 | -0.019 | -0.009 | -0.007 | -0.007 | -0.003 | -0.003 | -0.015 | -0.015 | -0.013 | -0.013 | -0.013 | -0.006 | -0.016 | -0.016 | -0.01 | 0 | 0 | 0 | 0 |
| EBITDA
| 2.523 | 3.105 | 0.591 | 1.425 | 0.455 | -1.024 | -2.514 | -2.121 | -1.187 | -1.034 | -2.805 | -3.175 | -1.8 | -1.09 | -1.276 | -1.565 | -1.081 | -1.593 | -1.672 | -2.659 | -1.202 | -1.335 | -1.335 | -1.506 | -1.506 | -1.081 | -1.081 | -1.48 | -1.48 | -1.146 | -1.843 | -0.412 | -0.412 | -0.771 | 0 | 0 | 0 | 0 |
| EBITDA Ratio
| 0.071 | 0.085 | 0.032 | 0.046 | 0.029 | -0.034 | -0.168 | -0.073 | -0.081 | -0.035 | -0.188 | -0.147 | -0.166 | -0.087 | -0.204 | -0.188 | -0.26 | -0.2 | -0.416 | -0.36 | -0.329 | -0.397 | -0.397 | -0.509 | -0.509 | -0.436 | -0.436 | -0.699 | -0.699 | -1.131 | -1.747 | -26.481 | -26.481 | -1.441 | 0 | 0 | 0 | 0 |