Frontier Digital Ventures Limited
FRRGF · OTC
6/30/2025 | 12/31/2024 | 6/30/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $33,254 | $32,596 | $35,488 | $36,743 |
| % Growth | 2% | -8.1% | -3.4% | – |
| Cost of Goods Sold | $18,715 | -$1,440 | $23,257 | $27,615 |
| Gross Profit | $14,540 | $34,037 | $12,231 | $9,127 |
| % Margin | 43.7% | 104.4% | 34.5% | 24.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $2,496 | $30,527 | $2,438 | $723 |
| SG&A Expenses | $10,260 | $33,047 | $9,709 | $9,842 |
| Sales & Mktg Exp. | $4,745 | $5,301 | $4,490 | $2,404 |
| Other Operating Expenses | $4,818 | $4,578 | $4,345 | $0 |
| Operating Expenses | $15,078 | $37,625 | $14,054 | $9,842 |
| Operating Income | -$538 | -$3,589 | -$1,822 | -$714 |
| % Margin | -1.6% | -11% | -5.1% | -1.9% |
| Other Income/Exp. Net | -$404 | -$3,404 | -$117 | $532 |
| Pre-Tax Income | -$942 | -$6,993 | -$1,939 | -$182 |
| Tax Expense | $115 | $343 | $107 | -$53 |
| Net Income | -$1,698 | -$8,806 | -$1,465 | $656 |
| % Margin | -5.1% | -27% | -4.1% | 1.8% |
| EPS | -0.004 | -0.02 | -0.003 | 0.002 |
| % Growth | 80.8% | -497.1% | -326.7% | – |
| EPS Diluted | -0.004 | -0.02 | -0.003 | 0.002 |
| Weighted Avg Shares Out | 435,278 | 433,473 | 430,938 | 433,206 |
| Weighted Avg Shares Out Dil | 435,278 | 433,473 | 430,938 | 433,206 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $255 | $59 | $102 |
| Interest Expense | $0 | $52 | $0 | $66 |
| Depreciation & Amortization | $3,850 | $3,755 | $3,451 | $3,819 |
| EBITDA | $3,165 | -$3,414 | $1,740 | $3,281 |
| % Margin | 9.5% | -10.5% | 4.9% | 8.9% |