Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Frontier Energy Ltd

Utilities AU FHE

0.24AUD
-0.02(7.69%)

Last update at 2026-06-04T01:39:00Z

Day Range

0.220.24
LowHigh

52 Week Range

0.170.37
LowHigh

Fundamentals

  • Previous Close 0.26
  • Market Cap149.08M
  • Volume2722822
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-5.66250M
  • Revenue TTM0.67M
  • Revenue Per Share TTM0.001
  • Gross Profit TTM 0.67M
  • Diluted EPS TTM-0.01

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

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 -5.16771M -18.12300M 2.94M -6.14932M -3.14835M
Minority interest -0.00045M -0.00583M -0.01922M 0.63M 0.65M
Net income -5.16816M -18.12900M 2.05M -5.52239M -2.49494M
Selling general administrative 2.99M 1.85M 1.30M 3.68M 1.73M
Selling and marketing expenses - 16.80M 2.88M - 0.05M
Gross profit -0.01554M -0.09500M -0.08636M -0.07668M -0.00300M
Reconciled depreciation 0.02M 0.10M 0.09M 0.08M 0.00300M
Ebit -4.46378M -18.50165M -4.26580M -6.11972M -3.13797M
Ebitda -4.44823M -18.50100M -4.17944M -6.04304M -3.13498M
Depreciation and amortization 0.02M 0.00065M 0.09M 0.08M 0.00300M
Non operating income net other - - - - -
Operating income -4.46378M -3.47200M -4.26580M -6.11972M -3.13797M
Other operating expenses 4.46M 3.47M 4.27M 6.24M 3.14M
Interest expense 0.01M 0.07M 0.02M 0.03M -
Tax provision 0.00000M 0.00000M 0.00000M 0.00000M 0.00000M
Interest income 0.28M 0.39M 0.28M 0.10M 0.00137M
Net interest income 0.27M 0.32M 0.26M 0.07M 0.00137M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - - 0.88M -0.57500M -0.65479M
Total revenue - 0.39M - - -
Total operating expenses 4.45M 3.38M 4.18M 6.24M 3.14M
Cost of revenue 0.02M 0.10M 0.09M 0.08M 0.00300M
Total other income expense net -0.70393M -14.65100M 7.20M 0.02M -0.01175M
Discontinued operations - - - - -
Net income from continuing ops -5.16771M -18.12287M 2.07M -6.14932M -3.14835M
Net income applicable to common shares - -18.12871M - -5.52239M -2.49494M
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 90.43M 83.41M 89.08M 31.94M 3.16M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 0.20M - - - -
Total liab 5.64M 2.14M 5.64M 5.35M 1.02M
Total stockholder equity 85.51M 81.99M 84.16M 23.35M 1.60M
Deferred long term liab - - - - -
Other current liab 4.86M - 4.89M 4.72M 0.41M
Common stock 128.22M - 104.68M 46.47M 24.74M
Capital stock 128.22M 120.94M 104.68M 46.47M 24.74M
Retained earnings -46.75728M -42.70858M -24.60217M -26.98733M -24.59449M
Other liab - - - - -
Good will - - - - -
Other assets - - - 0.18M 0.07M
Cash 5.59M 14.33M 11.57M 13.46M 0.54M
Cash and equivalents - - - - -
Total current liabilities 5.64M 2.14M 5.63M 5.28M 1.02M
Current deferred revenue - - - - -
Net debt -5.58781M - -11.47839M -13.28006M -0.54135M
Short term debt - - 0.09M 0.10M -
Short long term debt - 0.06M - - -
Short long term debt total - - 0.10M 0.18M -
Other stockholder equity - - 0.00000M 3.87M 1.45M
Property plant equipment - - - 18.03M 2.11M
Total current assets 5.95M 15.83M 11.94M 13.73M 0.87M
Long term investments 8.01M 0.08M 0.26M 0.18M 0.18M
Net tangible assets - - - 23.35M 1.60M
Short term investments - - - - -
Net receivables 0.17M 0.00539M 0.37M 0.15M 0.08M
Long term debt - - - - -
Inventory - - - - -
Accounts payable 0.78M 1.49M 0.66M 0.46M 0.61M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 4.05M - 4.08M 3.87M 1.45M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 8.01M - 16.10M - -
Deferred long term asset charges - - - - -
Non current assets total 84.48M 67.58M 77.14M 18.21M 2.29M
Capital lease obligations - - 0.10M 0.18M -
Long term debt total - - - - -
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 -7.72168M -10.07159M -9.32534M -3.69243M -0.14541M
Change to liabilities - - - -0.88034M 0.82M
Total cashflows from investing activities -17.49080M -10.07159M - -3.69243M -0.14541M
Net borrowings -0.05772M 0.06M - -0.08243M -0.08243M
Total cash from financing activities 10.95M 15.59M 10.17M 21.49M 2.11M
Change to operating activities - - - 0.33M -0.12920M
Net income -5.16816M -18.12871M 2.05M -5.52239M -2.49494M
Change in cash -8.74717M 2.76M -1.88159M 12.91M -0.28087M
Begin period cash flow 14.33M 11.57M 13.46M 0.54M 0.82M
End period cash flow 5.59M 14.33M 11.57M 13.46M 0.54M
Total cash from operating activities -2.21216M -2.76564M -2.55574M -4.86654M -2.13761M
Issuance of capital stock 11.50M 16.75M 10.60M 22.73M 0.17M
Depreciation 0.02M - 0.09M 0.08M 0.00300M
Other cashflows from investing activities -7.72168M 0.30M - -0.11417M -0.11417M
Dividends paid - - - 0.08M -
Change to inventory - - - - -
Change to account receivables 1.07M 0.18M 0.08M -0.05998M -0.03707M
Sale purchase of stock -0.49125M -1.12348M -0.34166M -1.16287M -
Other cashflows from financing activities - -0.10000M 0.26M 0.08M 1.93M
Change to netincome - - - 1.19M 0.35M
Capital expenditures 9.77M 10.26M 7.11M 4.01M 0.15M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 0.09M 0.06M 0.15M -0.61200M 0.66M
Stock based compensation - 0.40M 1.09M 1.82M 0.59M
Other non cash items 2.85M -3.22545M -4.84153M 2.28M -1.08623M
Free cash flow -11.98127M -13.02464M -9.66144M -8.87259M -2.28302M

Peer Comparison

Sector: Utilities Industry: Utilities - Renewable

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)
FHE
Frontier Energy Ltd		 -0.02 7.69% 0.24 - - 223.37 1.84 366.73 94.01
MEZ
Meridian Energy Ltd		 0.06 1.27% 4.80 - 36.76 2.79 1.72 3.79 39.78
MCY
Mercury NZ Ltd		 -0.05 0.85% 5.81 112.20 26.39 2.33 2.01 3.55 20.91
CEN
Contact Energy Ltd		 0.08 1.02% 7.91 21.86 25.00 2.34 2.12 3.67 12.90
LGI
LGI Ltd		 - -% 3.30 43.38 33.90 8.93 3.10 8.88 17.39

Reports Covered

Stock Research & News

View All

Profile

Frontier Energy Limited, a renewable energy company, engages in the development of an integrated renewable energy facility in Australia. Its projects include the Waroona renewable energy project comprising 303 hectares of freehold land in the South-West region of Western Australia; and Bristol Springs project, a utility-scale renewable energy project. The company was formerly known as Superior Lake Resources Limited and changed its name to Frontier Energy Limited in January 2022. Frontier Energy Limited was incorporated in 2009 and is based in Perth, Australia.

Frontier Energy Ltd

140 St Georges Terrace, Perth, WA, Australia, 6000

Key Executives

Name Title Year Born
Mr. Grant Lawrence Burnaford Davey B.Sc. Executive Chairman 1973
Mr. Chris Bath CFO & Executive Director NA
Mr. Adam Kiley CPA Chief Executive Officer NA
Mr. Warren King Chief Operating Officer NA
Mr. Grant Lawrence Burnaford Davey B.Sc. Executive Chairman 1973
Mr. Chris Bath CFO & Executive Director NA
Mr. Adam Kiley CPA Chief Executive Officer NA
Mr. Warren King Chief Operating Officer NA
Mr. Grant Lawrence Burnaford Davey B.Sc. Executive Chairman 1973
Mr. Chris Bath CFO & Executive Director 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.