1800-272-662
Shopping Cart 0
countryflagAU
Login

Frontier Digital Ventures Ltd

Communication Services AU FDV

0.315AUD
-(-%)

Last update at 2026-03-13T05:10:00Z

Day Range

0.300.32
LowHigh

52 Week Range

0.180.54
LowHigh

Fundamentals

  • Previous Close 0.32
  • Market Cap137.26M
  • Volume530379
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-1.40140M
  • Revenue TTM54.83M
  • Revenue Per Share TTM0.13
  • Gross Profit TTM 25.36M
  • Diluted EPS TTM-0.04

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax -17.84715M -8.93200M -8.87210M -12.81702M -19.73002M
Minority interest - 0.84M 2.08M 1.48M 4.40M
Net income -18.00565M -10.27100M -8.59600M -12.01813M -19.50910M
Selling general administrative - 32.96M 34.81M 38.57M 35.33M
Selling and marketing expenses - 9.79M 9.49M 9.36M 9.33M
Gross profit 16.10M 23.74M 17.04M 44.55M 41.17M
Reconciled depreciation - 7.21M 7.80M 11.15M 11.76M
Ebit -1.94831M -5.41100M -10.52400M -9.14779M -18.75004M
Ebitda 7.82M -3.31200M -2.72400M 2.00M -6.99489M
Depreciation and amortization 9.76M 2.10M 7.80M 11.15M 11.76M
Non operating income net other - - - - -
Operating income -1.94831M -8.03300M -3.33431M -9.14779M -18.75004M
Other operating expenses 56.78M 76.12M 71.74M 74.94M 69.14M
Interest expense 0.18M 0.05M 0.77M 2.27M 0.52M
Tax provision - 0.45M -0.61561M -0.79889M -0.22091M
Interest income - 0.25M 0.28M 0.22M 0.11M
Net interest income - 0.20M -0.48948M -2.04088M -0.41051M
Extraordinary items - -1.73102M -2.33347M 0.00000M 0.00000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 0.63M 0.45M -0.52880M -0.79889M -0.22091M
Total revenue 54.83M 68.08M 67.92M 59.16M 51.41M
Total operating expenses 18.05M 31.77M 20.38M 60.34M 58.90M
Cost of revenue 38.73M 44.35M 49.41M 14.61M 10.24M
Total other income expense net -15.89884M -0.89900M -5.53779M -3.66922M -0.97998M
Discontinued operations - - - - -
Net income from continuing ops - -9.38173M -10.67677M -12.01813M -19.50910M
Net income applicable to common shares - -10.27091M -8.59557M -10.53538M -15.10445M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 119.26M 152.08M 148.87M 169.68M 180.34M
Intangible assets 8.45M 14.36M 15.55M 18.24M 22.28M
Earning assets - - - - -
Other current assets 0.40M 4.06M 1.21M 0.01M 0.02M
Total liab 14.36M 23.41M 23.95M 57.15M 77.63M
Total stockholder equity 110.62M 133.81M 130.08M 115.39M 105.51M
Deferred long term liab - - - - -
Other current liab 8.13M 13.19M 12.79M 45.39M 25.35M
Common stock 261.37M 260.94M 260.72M 236.19M 218.92M
Capital stock - - 260.72M 236.19M 218.92M
Retained earnings -102.18384M -85.42156M -75.15065M -66.85352M -56.31813M
Other liab - - - 2.25M 41.88M
Good will 81.97M 102.46M 94.22M 96.71M 94.09M
Other assets - - - 0.12M 0.13M
Cash 9.16M 9.67M 14.85M 26.62M 36.18M
Cash and equivalents - - - - -
Total current liabilities 13.94M 22.32M 22.60M 54.59M 35.35M
Current deferred revenue 2.44M - 2.31M 2.56M 3.75M
Net debt -8.16671M -8.52281M -13.69410M -25.13451M -34.55933M
Short term debt 0.75M 0.67M 0.78M 1.18M 1.23M
Short long term debt - - 0.18M 0.19M 0.46M
Short long term debt total 0.99M 1.14M 1.16M 1.49M 1.62M
Other stockholder equity - -0.00000M - -54.53024M -57.08969M
Property plant equipment - - - 2.71M 3.30M
Total current assets 20.71M 28.55M 32.72M 43.19M 51.74M
Long term investments - - 3.98M 8.72M 8.80M
Net tangible assets - - - 0.44M -10.85848M
Short term investments 1.56M 1.10M 1.36M 1.27M 1.11M
Net receivables 9.59M 13.71M 15.30M 14.97M 13.47M
Long term debt - - 0.13M 0.17M 0.05M
Inventory - - - 0.31M 0.96M
Accounts payable 2.61M 8.47M 6.73M 5.46M 5.02M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -48.56083M -41.71769M -55.49258M -53.94506M -57.08969M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 0.07M - - -
Deferred long term asset charges - - - - -
Non current assets total 98.55M 123.53M 116.16M 126.50M 128.60M
Capital lease obligations - - 0.85M 1.13M 1.12M
Long term debt total - - - 0.31M 0.39M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -6.09437M -22.41748M -31.71431M -1.33073M
Change to liabilities - - - 1.71M 0.08M
Total cashflows from investing activities -1.39203M -6.09437M -22.41748M -31.71431M -50.17352M
Net borrowings - 0.04M 0.03M -0.61821M -0.64923M
Total cash from financing activities -0.41491M -0.38507M 15.10M 16.16M 33.29M
Change to operating activities - - - - -
Net income -18.42074M -10.27091M -8.59557M -12.01813M -15.10445M
Change in cash -0.50835M -5.17382M -1.72775M -19.54273M -23.03929M
Begin period cash flow 9.67M 14.85M 16.58M 36.12M 59.16M
End period cash flow 9.16M 9.68M 14.85M 16.58M 36.12M
Total cash from operating activities 2.44M 0.15M 3.71M -0.86584M -5.65232M
Issuance of capital stock - - 17.06M 18.94M 35.00M
Depreciation 9.76M 7.33M 7.80M 11.15M 11.76M
Other cashflows from investing activities - -5.80841M -26.16169M -26.02837M -46.79455M
Dividends paid - - 1.44M - -
Change to inventory - - - - -
Change to account receivables 3.98M -0.33997M -2.71955M -1.18871M -0.01601M
Sale purchase of stock - -0.00228M -1.43538M -2.16036M -1.05817M
Other cashflows from financing activities -0.41448M -0.42273M -0.55096M -0.61821M -0.64923M
Change to netincome - - - -3.92724M -2.36850M
Capital expenditures 0.25M 0.29M 6.26M 5.69M 3.38M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -4.39997M -2.18058M -2.16059M -2.62199M -5.51207M
Stock based compensation - 0.55M 0.65M - -
Other non cash items 15.49M 4.71M 7.32M 0.87M 3.35M
Free cash flow 2.18M -0.13872M -2.54880M -6.55177M -9.03130M

Peer Comparison

Sector: Communication Services Industry: Internet Content & Information

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
FDV
Frontier Digital Ventures Ltd		 - -% 0.32 - - 2.50 1.22 2.28 30.80
REA
REA Group Ltd		 2.29 1.36% 170.22 39.31 31.06 11.49 10.79 10.86 22.12
CAR
CAR Group Ltd		 -0.64 2.53% 24.65 32.42 23.31 7.78 3.45 8.98 16.49
SEK
Seek Ltd		 -0.11 0.72% 15.07 - 24.39 4.46 2.27 5.45 31.10
ART
Airtasker Ltd		 - -% 0.23 - - 2.00 56.15 1.63 -4.7633

Reports Covered

Stock Research & News

View All

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.

Frontier Digital Ventures Ltd

39-8 The Boulevard, Kuala Lumpur, Malaysia, 59200

Key Executives

Name Title Year Born
Mr. Shaun Antony Di Gregorio MBA Founder, CEO & Non-Independent Exec. Director NA
Mr. Jason Lau Chief Financial Officer NA
Mr. Jason Thoe Chief Operating Officer NA
Ms. Sylvia Lim Group HR Director NA
Mr. Mark Andrew Licciardo B Bus (Acc), FCIS, FGIA, GAICD, GradDip CSP Company Sec. & Independent Non-Exec. Director 1964
Ms. SJ. Yoogeetaa Group Accountant NA
Ms. Houyi Sow Corp. Devel. Mang. NA
Mr. Bruno Romão Rodrigues Head of Digital Marketing NA
Mr. Justin Seow Head of Portfolio Strategy & Growth NA
Mr. Ricardo Frechou CEO of FDV LATAM NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.