Frontier Services Group Limited
DVNHF · OTC
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $319 | $369 | $384 | $384 |
| % Growth | -13.7% | -3.8% | 0.1% | – |
| Cost of Goods Sold | $275 | $365 | $323 | $319 |
| Gross Profit | $44 | $5 | $61 | $64 |
| % Margin | 13.7% | 1.2% | 15.9% | 16.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $22 | $2 | $2 |
| SG&A Expenses | $0 | $22 | $2 | $2 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $40 | $81 | $35 | $50 |
| Operating Expenses | $40 | $104 | $36 | $52 |
| Operating Income | $4 | -$99 | $25 | $4 |
| % Margin | 1.2% | -26.8% | 6.4% | 0.9% |
| Other Income/Exp. Net | -$6 | -$6 | -$10 | -$7 |
| Pre-Tax Income | -$2 | -$106 | $15 | -$3 |
| Tax Expense | $0 | -$0 | $9 | -$2 |
| Net Income | -$8 | -$104 | $0 | $0 |
| % Margin | -2.6% | -28.1% | 0% | 0.1% |
| EPS | -0.003 | -0.043 | 0 | 0 |
| % Growth | 92.1% | – | -100% | – |
| EPS Diluted | -0.003 | -0.043 | 0 | 0 |
| Weighted Avg Shares Out | 2,404 | 2,403 | 2,429 | 2,403 |
| Weighted Avg Shares Out Dil | 2,403 | 2,403 | 2,403 | 2,403 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $1 | $4 |
| Interest Expense | $6 | -$1 | $21 | $16 |
| Depreciation & Amortization | $16 | $23 | $14 | $11 |
| EBITDA | -$3 | -$96 | $62 | $2 |
| % Margin | -0.9% | -26.1% | 16% | 0.5% |