Frontier Acquisition Corp. FRON
Trading inactive
Finances
| 2021 | |
|---|---|
| Revenue | 0.000 |
| Net income | 1.843 M |
| Income before tax | 1.843 M |
| Income before tax ratio | 0.00 |
| EBITDA | -3.630 M |
| Net income ratio | 0.00 |
| Ratio EBITDA | 0.00 |
| Gross profit ratio | 0.00 |
| Weighted average shs out dil | 25.236 M |
| Weighted average shs out | 25.236 M |
| EPS diluted | 0.07 |
| Earnings per share | 0.07 |
| Gross profit | 0.000 |
| Income tax expense | -11.224 K |
| Cost of revenue | 0.000 |
| General and administrative expenses | 899.170 K |
| Selling and marketing expenses | 0.000 |
| Other expenses | 0.000 |
| Operating expenses | 899.170 K |
| Cost and expenses | 899.170 K |
| Research and development expenses | 0.000 |
| Selling general and administrative expenses | 899.170 K |
| Interest income | 11.224 K |
| Interest expense | 0.000 |
| Depreciation and amortization | -2.731 M |
| Operating income | -899.000 K |
| Operating income ratio | 0.00 |
| Total other income expenses net | 2.742 M |
| 2021 |
| 2021 | |
|---|---|
| Net debt | -376.649 K |
| Total investments | 0.000 |
| Total debt | 0.000 |
| Accumulated other comprehensive income loss | 0.000 |
| Retained earnings | -12.550 M |
| Common stock | 230.001 M |
| Total equity | 217.450 M |
| Other non current liabilities | 0.000 |
| Long term debt | 0.000 |
| Total non current liabilities | 13.179 M |
| Other current liabilities | 168.642 K |
| Deferred revenue | 0.000 |
| Short term debt | 0.000 |
| Total current liabilities | 274.336 K |
| Total liabilities | 13.454 M |
| Other non current assets | 230.011 M |
| Long term investments | 0.000 |
| Intangible assets | 0.000 |
| GoodWill | 0.000 |
| Goodwill and intangible assets | 0.000 |
| Property plant equipment net | 0.000 |
| Total non current assets | 230.011 M |
| Other current assets | 0.000 |
| Short term investments | 0.000 |
| cash and cash equivalents | 376.649 K |
| Cash and short term investments | 376.649 K |
| Total current assets | 892.872 K |
| Inventory | 0.000 |
| Net receivables | 0.000 |
| Tax assets | 0.000 |
| Other assets | 0.000 |
| Account payables | 105.694 K |
| Tax payables | 0.000 |
| Deferred revenue non current | 0.000 |
| Minority interest | 0.000 |
| Capital lease obligations | 0.000 |
| Preferred stock | 0.000 |
| Other total stockholders equity | 0.000 |
| Deferred tax liabilities non current | 0.000 |
| Other liabilities | 0.000 |
| Total assets | 230.904 M |
| 2021 |
| 2021 | |
|---|---|
| Deferred income tax | 0.000 |
| Stock based compensation | 0.000 |
| Change in working capital | -311.887 K |
| Accounts receivables | 0.000 |
| Inventory | 0.000 |
| Accounts payables | 105.694 K |
| Other working capital | -417.581 K |
| Other non cash items | -2.717 M |
| Net cash provided by operating activities | -1.186 M |
| Investments in property plant and equipment | 0.000 |
| Acquisitions net | 0.000 |
| Purchases of investments | 0.000 |
| Sales maturities of investments | 0.000 |
| Other investing activites | -230.000 M |
| Net cash used for investing activites | -230.000 M |
| Debt repayment | 0.000 |
| Common stock issued | 236.600 M |
| Common stock repurchased | 0.000 |
| Dividends paid | 0.000 |
| Other financing activites | 231.563 M |
| Net cash used provided by financing activities | 231.563 M |
| Effect of forex changes on cash | 0.000 |
| Net change in cash | 376.649 K |
| Cash at beginning of period | 0.000 |
| Cash at end of period | 376.649 K |
| Operating cash flow | -1.186 M |
| Capital expenditure | 0.000 |
| Free CashFlow | -1.186 M |
| 2021 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | 4.483 M 5.43 % | 4.252 M 19.24 % | 3.566 M 492.18 % | 602.186 K -76.87 % | 2.604 M 310.51 % | -1.237 M -590.02 % | 252.437 K |
| Income before tax | 1.656 M -7.69 % | 1.794 M 10.47 % | 1.624 M 630.09 % | 222.438 K -91.46 % | 2.604 M 310.51 % | -1.237 M -590.02 % | 252.437 K |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -1.088 M 50.21 % | -2.185 M 2.89 % | -2.250 M -1 089.96 % | 227.282 K -91.29 % | 2.608 M 311.35 % | -1.234 M -273.06 % | 713.044 K |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 3.78 % | 28.338 M |
| Weighted average shs out | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 0.00 % | 29.410 M 3.78 % | 28.338 M |
| EPS diluted | 0.15 7.14 % | 0.14 16.67 % | 0.12 485.37 % | 0.02 -76.86 % | 0.09 310.45 % | -0.04 -573.03 % | 0.01 |
| Earnings per share | 0.15 7.14 % | 0.14 16.67 % | 0.12 485.37 % | 0.02 -76.86 % | 0.09 310.45 % | -0.04 -573.03 % | 0.01 |
| Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | -2.827 M -15.01 % | -2.458 M -26.57 % | -1.942 M -411.05 % | -380.000 K | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 201.201 K -42.81 % | 351.832 K 11.74 % | 314.869 K 106.52 % | 152.466 K -34.16 % | 231.586 K -41.63 % | 396.762 K 235.23 % | 118.356 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 201.201 K -42.81 % | 351.832 K 11.74 % | 314.869 K 106.52 % | 152.466 K -34.16 % | 231.586 K -41.63 % | 396.762 K 235.23 % | 118.356 K |
| Cost and expenses | 201.201 K -42.81 % | 351.832 K 11.74 % | 314.869 K 106.52 % | 152.466 K -34.16 % | 231.586 K -41.63 % | 396.762 K 235.23 % | 118.356 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 201.201 K -42.81 % | 351.832 K 11.74 % | 314.869 K 106.52 % | 152.466 K -34.16 % | 231.586 K -41.63 % | 396.762 K 235.23 % | 118.356 K |
| Interest income | 969.796 K 210.68 % | 312.157 K 9 086.49 % | 3.398 K -29.85 % | 4.844 K 39.48 % | 3.473 K 19.47 % | 2.907 K | 0.000 |
| Interest expense | 969.796 K 210.68 % | 312.157 K 9 086.49 % | 3.398 K -29.85 % | 4.844 K 39.48 % | 3.473 K 19.47 % | 2.907 K -99.37 % | 460.607 K |
| Depreciation and amortization | -887.000 K 51.64 % | -1.834 M 5.22 % | -1.935 M -609.55 % | 379.748 K -86.63 % | 2.840 M | 0.000 -100.00 % | 831.400 K |
| Operating income | -201.000 K 42.90 % | -352.000 K -11.75 % | -315.000 K -107.24 % | -152.000 K 34.48 % | -232.000 K 41.56 % | -397.000 K -236.44 % | -118.000 K |
| Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 1.857 M -13.47 % | 2.146 M 10.68 % | 1.939 M 417.20 % | 374.904 K -86.78 % | 2.836 M 437.62 % | -840.000 K -326.54 % | 370.793 K |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | |
|---|---|---|---|---|---|---|---|
| Net debt | -48.200 K 42.55 % | -83.896 K 66.43 % | -249.932 K 33.64 % | -376.649 K 5.09 % | -396.834 K 12.77 % | -454.904 K 47.50 % | -866.518 K |
| Total investments | 231.297 M 0.42 % | 230.327 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -8.673 M 7.33 % | -9.359 M 14.34 % | -10.926 M 12.94 % | -12.550 M 1.74 % | -12.773 M -1 197.56 % | -984.368 K -489.95 % | 252.437 K |
| Common stock | 231.197 M 0.42 % | 230.227 M 0.10 % | 230.001 M 0.00 % | 230.001 M 0.00 % | 230.001 M 9.72 % | 209.624 M -0.59 % | 210.861 M |
| Total equity | 222.524 M 0.75 % | 220.868 M 0.82 % | 219.074 M 0.75 % | 217.450 M 0.10 % | 217.228 M 1.21 % | 214.623 M -0.57 % | 215.860 M |
| Other non current liabilities | 8.523 M -9.43 % | 9.410 M -16.31 % | 11.244 M -14.68 % | 13.179 M -2.73 % | 13.550 M -17.29 % | 16.382 M 5.42 % | 15.539 M |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 8.523 M -9.43 % | 9.410 M -16.31 % | 11.244 M -14.68 % | 13.179 M -2.73 % | 13.550 M -17.29 % | 16.382 M 5.42 % | 15.539 M |
| Other current liabilities | 413.242 K 8.41 % | 381.167 K 34.61 % | 283.167 K 67.91 % | 168.642 K -37.54 % | 269.979 K 32.08 % | 204.408 K -38.17 % | 330.615 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 506.789 K 8.57 % | 466.784 K 14.83 % | 406.488 K 48.17 % | 274.336 K 1.61 % | 269.979 K 18.39 % | 228.034 K -31.03 % | 330.615 K |
| Total liabilities | 9.030 M -8.58 % | 9.877 M -15.22 % | 11.651 M -13.40 % | 13.454 M -2.65 % | 13.820 M -16.80 % | 16.610 M 4.67 % | 15.870 M |
| Other non current assets | 0.000 | 0.000 -100.00 % | 230.015 M 0.00 % | 230.011 M 0.00 % | 230.006 M 0.00 % | 230.003 M 0.00 % | 230.000 M |
| Long term investments | 231.297 M 0.42 % | 230.327 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 231.297 M 0.42 % | 230.327 M 0.14 % | 230.015 M 0.00 % | 230.011 M 0.00 % | 230.006 M 0.00 % | 230.003 M 0.00 % | 230.000 M |
| Other current assets | 209.223 K -37.49 % | 334.723 K -27.27 % | 460.223 K -10.85 % | 516.223 K -19.86 % | 644.147 K -16.96 % | 775.718 K -10.16 % | 863.447 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 48.200 K -42.55 % | 83.896 K -66.43 % | 249.932 K -33.64 % | 376.649 K -5.09 % | 396.834 K -12.77 % | 454.904 K -47.50 % | 866.518 K |
| Cash and short term investments | 48.200 K -42.55 % | 83.896 K -66.43 % | 249.932 K -33.64 % | 376.649 K -5.09 % | 396.834 K -12.77 % | 454.904 K -47.50 % | 866.518 K |
| Total current assets | 257.423 K -38.51 % | 418.619 K -41.05 % | 710.155 K -20.46 % | 892.872 K -14.23 % | 1.041 M -15.41 % | 1.231 M -28.86 % | 1.730 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 93.547 K 9.26 % | 85.617 K -30.57 % | 123.321 K 16.68 % | 105.694 K | 0.000 -100.00 % | 23.626 K | 0.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.984 M 26.06 % | 4.747 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 231.554 M 0.35 % | 230.745 M 0.01 % | 230.725 M -0.08 % | 230.904 M -0.06 % | 231.047 M -0.08 % | 231.234 M -0.21 % | 231.730 M |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | |
|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 165.505 K -35.30 % | 255.796 K 35.95 % | 188.152 K 42.24 % | 132.281 K -23.76 % | 173.516 K -26.40 % | 235.769 K 127.63 % | -853.453 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 7.930 K 121.03 % | -37.704 K -313.90 % | 17.627 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 157.575 K -46.31 % | 293.500 K 72.12 % | 170.525 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -1.857 M 13.46 % | -2.146 M -10.68 % | -1.939 M -417.14 % | -374.904 K 86.78 % | -2.836 M -437.61 % | 840.043 K 342.93 % | -345.793 K |
| Net cash provided by operating activities | -35.696 K 62.83 % | -96.036 K 24.21 % | -126.717 K -527.78 % | -20.185 K 65.24 % | -58.070 K 63.93 % | -160.993 K 83.00 % | -946.809 K |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -230.000 M |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -230.000 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 236.600 M |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 100.00 % | -70.000 K | 0.000 | 0.000 | 0.000 100.00 % | -250.621 K -100.11 % | 231.813 M |
| Net cash used provided by financing activities | 0.000 100.00 % | -70.000 K | 0.000 | 0.000 | 0.000 100.00 % | -250.621 K -100.11 % | 231.813 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 230.947 M |
| Net change in cash | -35.696 K 78.50 % | -166.036 K -31.03 % | -126.717 K -527.78 % | -20.185 K 65.24 % | -58.070 K 85.89 % | -411.614 K -100.18 % | 231.813 M |
| Cash at beginning of period | 83.896 K -66.43 % | 249.932 K -33.64 % | 376.649 K -5.09 % | 396.834 K -12.77 % | 454.904 K -47.50 % | 866.518 K 100.38 % | -230.947 M |
| Cash at end of period | 48.200 K -42.55 % | 83.896 K -66.43 % | 249.932 K -33.64 % | 376.649 K -5.09 % | 396.834 K -12.77 % | 454.904 K -47.50 % | 866.518 K |
| Operating cash flow | -35.696 K 62.83 % | -96.036 K 24.21 % | -126.717 K -527.78 % | -20.185 K 65.24 % | -58.070 K 63.93 % | -160.993 K 83.00 % | -946.809 K |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | -35.696 K 62.83 % | -96.036 K 24.21 % | -126.717 K -527.78 % | -20.185 K 65.24 % | -58.070 K 63.93 % | -160.993 K 83.00 % | -946.809 K |
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 |