Frontier Services Group Limited
DVNHF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $754 | $813 | $964 | $756 |
| % Growth | -7.3% | -15.7% | 27.5% | – |
| Cost of Goods Sold | $688 | $683 | $918 | $771 |
| Gross Profit | $66 | $130 | $46 | $40 |
| % Margin | 8.7% | 16% | 4.8% | 5.3% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $24 | $5 | $33 | $32 |
| SG&A Expenses | $24 | $5 | $33 | $32 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $116 | $49 | $43 | $131 |
| Operating Expenses | $140 | $54 | $76 | $163 |
| Operating Income | -$74 | $76 | $4 | -$123 |
| % Margin | -9.9% | 9.4% | 0.4% | -16.2% |
| Other Income/Exp. Net | -$17 | -$16 | -$17 | -$20 |
| Pre-Tax Income | -$91 | $60 | -$13 | -$143 |
| Tax Expense | $9 | $6 | $13 | $14 |
| Net Income | -$104 | $51 | -$29 | -$160 |
| % Margin | -13.8% | 6.3% | -3% | -21.1% |
| EPS | -0.043 | 0.021 | -0.012 | -0.068 |
| % Growth | -301.9% | 272.6% | 81.8% | – |
| EPS Diluted | -0.043 | 0.021 | -0.012 | -0.068 |
| Weighted Avg Shares Out | 2,403 | 2,387 | 2,345 | 2,345 |
| Weighted Avg Shares Out Dil | 2,403 | 2,387 | 2,345 | 2,345 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $1 | $1 | $2 |
| Interest Expense | $19 | $20 | $4 | $14 |
| Depreciation & Amortization | $37 | $32 | $47 | $21 |
| EBITDA | -$35 | $112 | $60 | -$96 |
| % Margin | -4.6% | 13.8% | 6.2% | -12.7% |