Frontier Digital Ventures Limited
FRRGF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $68,084 | $67,923 | $59,160 | $51,412 |
| % Growth | 0.2% | 14.8% | 15.1% | – |
| Cost of Goods Sold | $21,816 | $19,097 | $14,608 | $10,241 |
| Gross Profit | $46,268 | $48,826 | $44,553 | $41,171 |
| % Margin | 68% | 71.9% | 75.3% | 80.1% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $32,965 | $34,806 | $38,574 | $35,326 |
| SG&A Expenses | $42,756 | $44,293 | $47,934 | $44,652 |
| Sales & Mktg Exp. | $9,791 | $9,487 | $9,361 | $9,326 |
| Other Operating Expenses | $8,923 | $4,533 | $7,397 | -$2,715 |
| Operating Expenses | $51,679 | $48,826 | $60,335 | $58,900 |
| Operating Income | -$5,411 | -$3,814 | -$9,148 | -$18,750 |
| % Margin | -7.9% | -5.6% | -15.5% | -36.5% |
| Other Income/Exp. Net | -$3,521 | -$7,478 | $3,046 | -$10,512 |
| Pre-Tax Income | -$8,932 | -$11,292 | -$12,817 | -$19,730 |
| Tax Expense | $450 | -$616 | -$799 | -$221 |
| Net Income | -$10,271 | -$8,596 | -$10,535 | -$15,104 |
| % 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 | 433,473 | 416,364 | 378,565 | 343,509 |
| Weighted Avg Shares Out Dil | 433,473 | 416,364 | 378,565 | 343,509 |
| Supplemental Information | – | – | – | – |
| Interest Income | $255 | $279 | $225 | $110 |
| Interest Expense | $52 | $769 | $2,265 | $521 |
| Depreciation & Amortization | $7,206 | $7,800 | $11,152 | $11,755 |
| EBITDA | -$1,675 | -$2,724 | $601 | -$7,454 |
| % Margin | -2.5% | -4% | 1% | -14.5% |