Frontage Holdings Corporation (HKG:1521)
Hong Kong
· Delayed Price · Currency is HKD 1.120
+0.040 (3.70%)
Mar 10, 2026, 3:35 PM HKT
Frontage Holdings Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|---|
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 - 2016 |
| Revenue | 253.01 | 254.91 | 259.86 | 250.36 | 184.44 | 125.81 | Upgrade
|
| Revenue Growth (YoY) | -2.68% | -1.90% | 3.79% | 35.74% | 46.60% | 25.29% | Upgrade
|
| Cost of Revenue | 182.73 | 185.1 | 181.46 | 161.17 | 117.74 | 84.33 | Upgrade
|
| Gross Profit | 70.28 | 69.81 | 78.39 | 89.19 | 66.7 | 41.49 | Upgrade
|
| Selling, General & Admin | 51.51 | 55.29 | 52.21 | 51.16 | 38.19 | 23.88 | Upgrade
|
| Research & Development | 4.99 | 5.59 | 6.04 | 3.88 | 2.43 | 1.84 | Upgrade
|
| Operating Expenses | 57.87 | 61.93 | 58.19 | 55.64 | 41.4 | 25.81 | Upgrade
|
| Operating Income | 12.41 | 7.88 | 20.21 | 33.55 | 25.3 | 15.68 | Upgrade
|
| Interest Expense | -9.48 | -9.56 | -7.07 | -3.95 | -2.58 | -2.2 | Upgrade
|
| Interest & Investment Income | 0.5 | 0.81 | 1.76 | 0.5 | 1.89 | 4.14 | Upgrade
|
| Earnings From Equity Investments | 0.28 | 0.26 | 0.16 | 0.26 | 0.01 | -0.07 | Upgrade
|
| Currency Exchange Gain (Loss) | 1.46 | 1.27 | -0.17 | 0.8 | -0.13 | -0.13 | Upgrade
|
| Other Non Operating Income (Expenses) | 2.95 | 2.85 | 2.63 | 3.61 | 2.55 | 2.17 | Upgrade
|
| EBT Excluding Unusual Items | 8.11 | 3.51 | 17.51 | 34.76 | 27.04 | 19.59 | Upgrade
|
| Merger & Restructuring Charges | 0.03 | -0.25 | -0.52 | -0.47 | -0.25 | -0.01 | Upgrade
|
| Impairment of Goodwill | - | - | -1.89 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.49 | -0.49 | - | 2.05 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.04 | 0.13 | -0.02 | -0.05 | -0 | -0.05 | Upgrade
|
| Other Unusual Items | -0.16 | -0.16 | -0.51 | -0.19 | -1.73 | - | Upgrade
|
| Pretax Income | 7.45 | 2.74 | 14.58 | 36.1 | 25.07 | 19.52 | Upgrade
|
| Income Tax Expense | 3.61 | 2.13 | 3.85 | 10.2 | 6.14 | 2.11 | Upgrade
|
| Earnings From Continuing Operations | 3.84 | 0.62 | 10.73 | 25.9 | 18.92 | 17.42 | Upgrade
|
| Net Income to Company | 3.84 | 0.62 | 10.73 | 25.9 | 18.92 | 17.42 | Upgrade
|
| Minority Interest in Earnings | -0.01 | 0.17 | 0.08 | -0.17 | -0.49 | -0.27 | Upgrade
|
| Net Income | 3.84 | 0.79 | 10.81 | 25.74 | 18.43 | 17.15 | Upgrade
|
| Net Income to Common | 3.84 | 0.79 | 10.81 | 25.74 | 18.43 | 17.15 | Upgrade
|
| Net Income Growth | -37.12% | -92.68% | -58.00% | 39.65% | 7.45% | -6.92% | Upgrade
|
| Shares Outstanding (Basic) | 2,025 | 2,026 | 2,040 | 2,048 | 2,049 | 2,012 | Upgrade
|
| Shares Outstanding (Diluted) | 2,031 | 2,031 | 2,070 | 2,084 | 2,116 | 2,079 | Upgrade
|
| Shares Change (YoY) | -0.82% | -1.85% | -0.71% | -1.48% | 1.79% | 11.74% | Upgrade
|
| EPS (Basic) | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | Upgrade
|
| EPS (Diluted) | 0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | Upgrade
|
| EPS Growth | -35.39% | -92.50% | -57.72% | 41.38% | 4.82% | -16.17% | Upgrade
|
| Free Cash Flow | 41.72 | 15.04 | 18.6 | 14.78 | -5.83 | 17.08 | Upgrade
|
| Free Cash Flow Per Share | 0.02 | 0.01 | 0.01 | 0.01 | -0.00 | 0.01 | Upgrade
|
| Gross Margin | 27.78% | 27.39% | 30.17% | 35.63% | 36.16% | 32.97% | Upgrade
|
| Operating Margin | 4.91% | 3.09% | 7.78% | 13.40% | 13.72% | 12.46% | Upgrade
|
| Profit Margin | 1.52% | 0.31% | 4.16% | 10.28% | 9.99% | 13.63% | Upgrade
|
| Free Cash Flow Margin | 16.49% | 5.90% | 7.16% | 5.90% | -3.16% | 13.57% | Upgrade
|
| EBITDA | 39 | 35.37 | 45.38 | 54.1 | 42.56 | 23.2 | Upgrade
|
| EBITDA Margin | 15.41% | 13.88% | 17.46% | 21.61% | 23.08% | 18.44% | Upgrade
|
| D&A For EBITDA | 26.59 | 27.49 | 25.17 | 20.55 | 17.26 | 7.53 | Upgrade
|
| EBIT | 12.41 | 7.88 | 20.21 | 33.55 | 25.3 | 15.68 | Upgrade
|
| EBIT Margin | 4.91% | 3.09% | 7.78% | 13.40% | 13.72% | 12.46% | Upgrade
|
| Effective Tax Rate | 48.46% | 77.44% | 26.41% | 28.25% | 24.51% | 10.79% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.