FDV.ASX
Frontier Digital Ventures Ltd
https://www.marketindex.com.au/asx/fdv/financials

Annual Financial Summary

12/2024
12/2023
12/2022
12/2021
12/2020
12/2019
12/2018
12/2017
12/2016
12/2015
Profitability
NPAT ($) (10,270,910) (8,595,573) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT Margin -12.54% -9.26% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals ($) - (2,303,356) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals ($) (9,381,734) (8,373,415) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Equity (ROE) -6.38% -4.84% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Return on Assets (ROA) -5.41% -3.74% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Valuation
PE Ratio (17.51) (36.42) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PE Relative to Market 0.0% 0.0% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Book 1.16 1.91 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Price to Cash Flow 184.39 128.77 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shares Outstanding (M) 433.58 433.21 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Market Cap ($M) $149.59 $238.26 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Enterprise Value ($M) $140.06 $224.57 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Performance
Total Shareholder Return -37.3% -19.1% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Relative to Market -49.4% -32.8% Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Per Share
Earnings (EPS Adjusted) -2.37 -2.06 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Earnings (with Abnormals) -1.97 -1.51 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash Flow 0.00 0.90 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash 0.02 0.03 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Tangible Assets 0.04 0.05 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Book Value 0.31 0.30 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Price $0.34 $0.55 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Liquidity
Quick Ratio 1.28 1.45 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Ratio 1.28 1.45 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Efficiency
Asset Turnover 0.45 0.46 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventory Turnover - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Working Capital Turnover (18.02) (17.18) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends
DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividend yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Franking - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross DPS (c) - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Gross Dividend Yield - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payout Ratio - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Income Statement

12/2024
12/2023
12/2022
12/2021
12/2020
12/2019
12/2018
12/2017
12/2016
12/2015
INCOME
Trading Revenue 68,084,129 67,923,488 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Income - 311,663 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income Excl. Interest 68,084,129 68,235,151 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE INCOME
Forex Gain/Loss - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Income 68,084,129 68,235,151 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EXPENSES
Expenses (70,013,419) (68,934,769) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBITDA (1,929,290) (699,618) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
DEPRECIATION AND AMORTISATION
Depreciation (640,329) (608,140) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Amortisation (6,565,547) (7,191,787) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Depreciation & Amortisation (7,205,876) (7,799,927) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EBIT (9,135,166) (8,499,545) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INTEREST/FINANCE EXPENSES
Interest/Finance Income 254,764 279,199 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expense (51,636) (768,675) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Capitalised - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Expenses Incl. Capital (51,636) (768,675) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Interest Expenses 203,128 (489,476) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit (8,932,038) (8,989,021) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Capital Profits - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Pre-Tax Profit Pre-Cap (8,932,038) (8,989,021) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
TAX
Tax Expenses (449,696) 615,606 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Abnormals (9,381,734) (8,373,415) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
ABNORMALS
Abnormals - (2,303,356) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Abnormals Tax - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Abnormals - (2,303,356) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-Controlling Interests 841,840 2,081,198 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reported NPAT after Abnormals (10,270,910) (8,595,573) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
NPAT before Capital (10,270,910) (8,595,573) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EQUITY
Diluted Shares 433,580,197 433,206,332 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Diluted Weighted Shares 433,472,888 416,364,152 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Ordinary Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Preference Dividends - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS Adjusted (19,700) (15,100) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
EPS after Abnormals (23,694) (20,644) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share of net Profit/Loss (1,101,833) (2,804,693) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Balance Sheet

12/2024
12/2023
12/2022
12/2021
12/2020
12/2019
12/2018
12/2017
12/2016
12/2015
Current Assets
Cash 10,667,265 14,849,840 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Receivables 14,949,537 14,376,692 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Prepayments 1,136,878 1,196,258 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 1,587,821 1,358,080 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 204,468 937,966 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Assets 28,545,969 32,718,836 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current assets
Receivables - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Inventories - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
PP&E 2,309,865 2,364,656 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Investments 4,330,365 3,977,475 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Intangibles Excl. Goodwill 14,362,536 15,553,975 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Goodwill 102,456,533 94,219,958 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Future Income Tax Benefit 72,387 39,907 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Assets 123,531,686 116,155,971 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Assets 152,077,655 148,874,807 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Current Liabilities
Accounts Payable 18,898,590 19,514,898 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Short Term Debt 667,347 781,192 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other 2,300,617 2,307,581 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Current Liabilities 22,324,505 22,603,671 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Non-current liabilities
Accounts Payable - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Long Term Debt 477,112 374,545 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Provisions 612,681 972,279 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Non-Current Liabilities 1,089,793 1,346,824 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Liabilities 23,414,298 23,950,495 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Shareholder Equity
Share Capital 260,944,810 260,724,230 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Convertible Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Equity - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Reserves ex. Share Premium (41,717,695) (55,492,578) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Share Premium Reserves - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Retained Profits (85,421,556) (75,150,646) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Available Equity Assets 133,810,000 - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
External Equity
Non-controlling Interests (5,142,202) (5,156,694) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Assets 128,663,357 124,924,312 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Debt 1,144,459 1,155,737 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo

Annual Financial Cash Flow

12/2024
12/2023
12/2022
12/2021
12/2020
12/2019
12/2018
12/2017
12/2016
12/2015
OPERATING ACTIVITIES
Receipts 46,749 3,475,453 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Received - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Received 254,769 367,333 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Interest Paid (154,283) (135,800) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Taxes Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Operating Cash Flow 147,235 3,706,986 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
INVESTMENT ACTIVITIES
Capital Expend. Excl. Investments (5,094,373) (6,255,790) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Investment (1,000,000) - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Payments for Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from PP&E - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Investments - 10,000,000 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Subsidiaries - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Granted - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Loans Repaid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Investments - (26,161,686) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Investment Cash Flow (6,094,373) (22,417,476) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Operating CF less Investment CF (5,947,138) (18,710,490) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
FINANCING ACTIVITIES
Proceeds from Issues - 17,057,734 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Proceeds from Borrowings - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Repayment of Borrowings 39,939 33,588 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Dividends Paid - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Financing Activities (425,007) (2,537,290) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Net Financing Cash Flow (385,068) 14,554,032 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Total Net Cashflow (6,332,206) (3,605,501) Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
CASH
Cash and Cash Equiv. Period Open 14,849,840 16,577,594 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Exchange Rate Adjustments 1,158,390 1,877,747 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Other Cash Adjustments - - Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Cash and Cash Equiv. Period Close 9,676,024 14,849,840 Membership required Membership required Membership required Membership required Membership required Membership required Membership required Membership required
Membership required
Member Content
Source:
Morningstar Logo