Frontier Services Group Limited (HKG:0500)
Hong Kong
· Delayed Price · Currency is HKD 0.0800
+0.0040 (5.26%)
At close: Mar 10, 2026
Frontier Services Group Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 688.33 | 753.56 | 812.92 | 964.25 | 756.12 | 605.25 | Upgrade
|
| Revenue Growth (YoY) | -10.36% | -7.30% | -15.69% | 27.52% | 24.93% | -16.62% | Upgrade
|
| Cost of Revenue | 608.87 | 656.92 | 682.83 | 883.62 | 716.04 | 675.33 | Upgrade
|
| Gross Profit | 79.47 | 96.63 | 130.09 | 80.63 | 40.08 | -70.09 | Upgrade
|
| Selling, General & Admin | 0.41 | 2.18 | 4.65 | 5.23 | 6.07 | 5.91 | Upgrade
|
| Other Operating Expenses | 92.34 | 75.74 | 96.13 | 102.97 | 100.94 | 76.57 | Upgrade
|
| Operating Expenses | 127.65 | 114.86 | 133.08 | 155.13 | 156.69 | 136.05 | Upgrade
|
| Operating Income | -48.19 | -18.22 | -2.99 | -74.5 | -116.61 | -206.13 | Upgrade
|
| Interest Expense | -9.12 | -19.22 | -20.06 | -29.88 | -13.61 | -18.16 | Upgrade
|
| Interest & Investment Income | 4.35 | 4.55 | 4.16 | 9.74 | 2.03 | 3.7 | Upgrade
|
| Earnings From Equity Investments | 0.38 | 0.06 | 4.29 | 3.46 | 3.34 | -2.48 | Upgrade
|
| Currency Exchange Gain (Loss) | -2.84 | 2.43 | 27.8 | 2.51 | 7.84 | -5.07 | Upgrade
|
| Other Non Operating Income (Expenses) | -7.57 | -1.95 | -3.08 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | -62.99 | -32.35 | 10.12 | -88.67 | -117 | -228.13 | Upgrade
|
| Impairment of Goodwill | -52.25 | -52.25 | -40.54 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -1.66 | - | - | -8.69 | Upgrade
|
| Gain (Loss) on Sale of Assets | 8.33 | -6.05 | 52.78 | 4.93 | -8.03 | -1.25 | Upgrade
|
| Asset Writedown | -3.02 | -3.02 | - | -1.24 | -17.76 | - | Upgrade
|
| Legal Settlements | -3.36 | -3.36 | -1.6 | - | - | - | Upgrade
|
| Other Unusual Items | 6.02 | 6.02 | 40.75 | 71.9 | - | - | Upgrade
|
| Pretax Income | -107.26 | -91.01 | 59.85 | -13.08 | -142.79 | -238.08 | Upgrade
|
| Income Tax Expense | -0 | 8.99 | 6.36 | 13.17 | 14.39 | -9.49 | Upgrade
|
| Earnings From Continuing Operations | -107.26 | -100 | 53.49 | -26.25 | -157.18 | -228.59 | Upgrade
|
| Net Income to Company | -107.26 | -100 | 53.49 | -26.25 | -157.18 | -228.59 | Upgrade
|
| Minority Interest in Earnings | -4.9 | -3.89 | -2.31 | -2.72 | -2.52 | 0.56 | Upgrade
|
| Net Income | -112.16 | -103.88 | 51.18 | -28.97 | -159.7 | -228.03 | Upgrade
|
| Net Income to Common | -112.16 | -103.88 | 51.18 | -28.97 | -159.7 | -228.03 | Upgrade
|
| Shares Outstanding (Basic) | 2,420 | 2,403 | 2,387 | 2,345 | 2,345 | 2,345 | Upgrade
|
| Shares Outstanding (Diluted) | 2,420 | 2,403 | 2,387 | 2,345 | 2,345 | 2,345 | Upgrade
|
| Shares Change (YoY) | 1.40% | 0.70% | 1.79% | - | - | - | Upgrade
|
| EPS (Basic) | -0.05 | -0.04 | 0.02 | -0.01 | -0.07 | -0.10 | Upgrade
|
| EPS (Diluted) | -0.05 | -0.04 | 0.02 | -0.01 | -0.07 | -0.10 | Upgrade
|
| Free Cash Flow | 33.29 | 17.99 | 23.16 | -34.68 | -56.62 | -173.91 | Upgrade
|
| Free Cash Flow Per Share | 0.01 | 0.01 | 0.01 | -0.01 | -0.02 | -0.07 | Upgrade
|
| Gross Margin | 11.54% | 12.82% | 16.00% | 8.36% | 5.30% | -11.58% | Upgrade
|
| Operating Margin | -7.00% | -2.42% | -0.37% | -7.73% | -15.42% | -34.06% | Upgrade
|
| Profit Margin | -16.29% | -13.79% | 6.30% | -3.00% | -21.12% | -37.67% | Upgrade
|
| Free Cash Flow Margin | 4.84% | 2.39% | 2.85% | -3.60% | -7.49% | -28.73% | Upgrade
|
| EBITDA | -18.45 | 12.81 | 21.56 | -48.07 | -95.72 | -186.05 | Upgrade
|
| EBITDA Margin | -2.68% | 1.70% | 2.65% | -4.98% | -12.66% | -30.74% | Upgrade
|
| D&A For EBITDA | 29.74 | 31.03 | 24.55 | 26.44 | 20.9 | 20.09 | Upgrade
|
| EBIT | -48.19 | -18.22 | -2.99 | -74.5 | -116.61 | -206.13 | Upgrade
|
| EBIT Margin | -7.00% | -2.42% | -0.37% | -7.73% | -15.42% | -34.06% | Upgrade
|
| Effective Tax Rate | - | - | 10.63% | - | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.