Frontier Digital Ventures Limited
FRRGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $68 | $68 | $59 | $51 |
| % Growth | 0.2% | 14.8% | 15.1% | – |
| Cost of Goods Sold | $22 | $19 | $15 | $10 |
| Gross Profit | $46 | $49 | $45 | $41 |
| % Margin | 68% | 71.9% | 75.3% | 80.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $33 | $35 | $39 | $35 |
| SG&A Expenses | $43 | $44 | $48 | $45 |
| Sales & Mktg Exp. | $10 | $9 | $9 | $9 |
| Other Operating Expenses | $9 | $5 | $7 | -$3 |
| Operating Expenses | $52 | $49 | $60 | $59 |
| Operating Income | -$5 | -$4 | -$9 | -$19 |
| % Margin | -7.9% | -5.6% | -15.5% | -36.5% |
| Other Income/Exp. Net | -$4 | -$7 | $3 | -$11 |
| Pre-Tax Income | -$9 | -$11 | -$13 | -$20 |
| Tax Expense | $0 | -$1 | -$1 | -$0 |
| Net Income | -$10 | -$9 | -$11 | -$15 |
| % Margin | -15.1% | -12.7% | -17.8% | -29.4% |
| EPS | -0.024 | -0.021 | -0.028 | -0.044 |
| % Growth | -15% | 25.9% | 36.8% | – |
| EPS Diluted | -0.024 | -0.021 | -0.028 | -0.044 |
| Weighted Avg Shares Out | 433 | 416 | 379 | 344 |
| Weighted Avg Shares Out Dil | 433 | 416 | 379 | 344 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $0 | $1 | $2 | $1 |
| Depreciation & Amortization | $7 | $8 | $11 | $12 |
| EBITDA | -$2 | -$3 | $1 | -$7 |
| % Margin | -2.5% | -4% | 1% | -14.5% |