Loading...
OTCM
FRRGF
Market cap72mUSD
Feb 16, Last price  
0.55USD
Name

Frontier Digital Ventures Ltd

Chart & Performance

D1W1MN
No data to show
P/E
P/S
5.46
EPS
Div Yield, %
Shrs. gr., 5y
11.57%
Rev. gr., 5y
34.71%
Revenues
68m
+0.24%
002,139,55110,034,97812,765,51915,345,78420,827,07151,412,15859,160,42667,923,48868,084,129
Net income
-10m
L+19.49%
0-2,537,389-3,667,433-13,894,501-10,231,939-4,094,114-15,942,385-19,509,104-12,018,129-8,595,573-10,270,910
CFO
147k
-96.03%
-157,65910,480-5,050,266-7,008,152-7,172,160-4,090,672-2,048,881-5,652,322-865,8383,706,986147,235
Earnings
May 16, 2025

Profile

Frontier Digital Ventures Limited is a private equity firm specializing in investing and developing online classifieds business in emerging markets. The firm prefers to invest in property and automotive verticals and general classifieds/marketplace websites. Frontier Digital Ventures Limited was founded in May 2014 and is based in Kuala Lumpur, Malaysia with an additional office in Melbourne, Australia.
IPO date
Aug 26, 2016
Employees
300
Domiciled in
MY
Incorporated in
AU

Valuation

Title
AUD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
68,084
0.24%
67,923
14.81%
59,160
15.07%
Cost of revenue
87,103
95,299
62,542
Unusual Expense (Income)
NOPBT
(19,018)
(27,375)
(3,382)
NOPBT Margin
Operating Taxes
450
(616)
(799)
Tax Rate
NOPAT
(19,468)
(26,759)
(2,583)
Net income
(10,271)
19.49%
(8,596)
-28.48%
(12,018)
-38.40%
Dividends
Dividend yield
Proceeds from repurchase of equity
(2)
14,187
16,783
BB yield
0.00%
-6.20%
-6.52%
Debt
Debt current
667
781
1,176
Long-term debt
1,471
1,220
1,439
Deferred revenue
169
Other long-term liabilities
613
(169)
Net debt
(12,962)
(18,184)
(33,999)
Cash flow
Cash from operating activities
147
3,707
(866)
CAPEX
(286)
(6,256)
(5,686)
Cash from investing activities
(6,094)
(22,417)
(31,714)
Cash from financing activities
(385)
15,105
16,164
FCF
(19,413)
(36,645)
8,236
Balance
Cash
10,770
16,208
27,891
Long term investments
4,330
3,977
8,724
Excess cash
11,696
16,789
33,656
Stockholders' equity
128,663
124,924
112,531
Invested Capital
118,725
109,291
80,362
ROIC
ROCE
EV
Common stock shares outstanding
433,473
416,364
378,565
Price
0.35
-37.27%
0.55
-19.12%
0.68
-56.41%
Market cap
149,548
-34.70%
229,000
-11.04%
257,424
-51.96%
EV
131,444
205,659
220,562
EBITDA
(11,684)
(19,575)
7,771
EV/EBITDA
28.38
Interest
52
769
2,265
Interest/NOPBT