Frontage Holdings Corporation
FGHQF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $255 | $260 | $251 | $184 |
| % Growth | -1.9% | 3.5% | 36.5% | – |
| Cost of Goods Sold | $185 | $181 | $162 | $117 |
| Gross Profit | $70 | $78 | $89 | $66 |
| % Margin | 27.4% | 30.2% | 35.6% | 36.2% |
| R&D Expenses | $6 | $6 | $4 | $2 |
| G&A Expenses | $47 | $45 | $44 | $33 |
| SG&A Expenses | $56 | $53 | $52 | $39 |
| Sales & Mktg Exp. | $8 | $8 | $7 | $6 |
| Other Operating Expenses | -$1 | -$1 | $1 | -$0 |
| Operating Expenses | $60 | $58 | $56 | $41 |
| Operating Income | $9 | $20 | $33 | $25 |
| % Margin | 3.7% | 7.8% | 13.2% | 13.7% |
| Other Income/Exp. Net | -$7 | -$6 | $3 | -$0 |
| Pre-Tax Income | $3 | $15 | $36 | $25 |
| Tax Expense | $2 | $4 | $10 | $6 |
| Net Income | $1 | $11 | $26 | $18 |
| % Margin | 0.3% | 4.2% | 10.3% | 10% |
| EPS | 0 | 0.005 | 0.013 | 0.009 |
| % Growth | -92.5% | -57.9% | 40% | – |
| EPS Diluted | 0 | 0.005 | 0.012 | 0.009 |
| Weighted Avg Shares Out | 2,026 | 2,040 | 2,048 | 2,049 |
| Weighted Avg Shares Out Dil | 2,031 | 2,070 | 2,084 | 2,116 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $2 | $0 | $2 |
| Interest Expense | $10 | $7 | $4 | $3 |
| Depreciation & Amortization | $38 | $36 | $30 | $24 |
| EBITDA | $50 | $57 | $70 | $52 |
| % Margin | 19.6% | 22% | 27.9% | 28% |