00500.HK
Frontier Services Group Limited
HKSE · Industrials · Integrated Freight & Logistics · HK
HKD 0.07
+7.58%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 1.3B | 651.5M | 753.6M | 812.9M | 964.2M |
| Cost of Revenue | 1.2B | 595.3M | 656.9M | 682.8M | 916.2M |
| Gross Profit | 130.7M | 56.1M | 96.6M | 130.1M | 48.1M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 136.3M | 41.8M | 2.2M | 4.7M | 111.2M |
| General & Admin Expense | 411.0K | 31.5M | 24.2M | 4.7M | 5.2M |
| Selling & Marketing Expense | — | 10.3M | (22.0M) | — | 106.0M |
| Other Expenses | 173.9M | 203.9M | 168.9M | 49.1M | (69.2M) |
| Total Operating Expenses | 263.9M | 245.7M | 171.1M | 53.8M | 41.9M |
| Cost and Expenses | 1.5B | 841.0M | 828.0M | 736.6M | 960.0M |
| Operating Income (EBIT) | (133.2M) | (189.5M) | (74.4M) | 76.3M | 4.2M |
| Non-Operating | |||||
| Interest Income | 6.3M | 2.0M | 4.6M | 4.2M | 9.1M |
| Interest Expense | 24.5M | 14.5M | 23.6M | 25.6M | 31.5M |
| Net Interest Income | (13.9M) | (12.5M) | (19.1M) | (21.4M) | (22.4M) |
| Other Non-Op Income/Expense | (178.4M) | (9.9M) | (16.6M) | (16.5M) | (17.3M) |
| Non-Operating Income (excl Interest) | (43.8M) | (95.0M) | (52.9M) | 79.3M | 78.7M |
| EBT (Pre-Tax Income) | (311.6M) | (199.4M) | (91.0M) | 59.8M | (13.1M) |
| Income Tax Expense | 9.2M | 639.0K | 9.0M | 6.4M | 13.2M |
| Bottom Line | |||||
| Net Income | (328.4M) | (204.5M) | (103.9M) | 51.2M | (29.0M) |
| Earnings from Cont. Ops | (320.8M) | (200.0M) | (100.0M) | 53.5M | (26.3M) |
| Earnings from Discont. Ops | (6.0M) | (6.0M) | — | — | — |
| Bottom Line Net Income | (328.4M) | (198.5M) | (103.9M) | 51.2M | (29.0M) |
| Per Share | |||||
| Basic EPS | (HK$0.14) | (HK$0.08) | (HK$0.04) | HK$0.02 | (HK$0.01) |
| Diluted EPS | (HK$0.14) | (HK$0.08) | (HK$0.04) | HK$0.02 | (HK$0.01) |
| Revenue Per Share | HK$0.56 | HK$0.27 | HK$0.31 | HK$0.34 | HK$0.41 |
| Shares | |||||
| Basic Shares Outstanding | 2.4B | 2.4B | 2.4B | 2.4B | 2.3B |
| Diluted Shares Outstanding | 2.4B | 2.4B | 2.4B | 2.4B | 2.3B |
| Profitability Metrics | |||||
| EBITDA | (40.2M) | (63.5M) | 3.0M | 113.4M | 61.9M |
| D&A | 49.2M | 31.0M | 24.6M | 32.3M | 46.9M |
| EBIT | (89.4M) | (94.5M) | (21.6M) | 81.1M | 15.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026