Company Quick10K Filing
Frontier Digital Media
10-Q 2018-09-30 Filed 2020-03-30
10-Q 2018-06-30 Filed 2020-03-30
10-Q 2018-03-31 Filed 2020-03-30
10-K 2017-12-31 Filed 2018-07-02
10-Q 2017-09-30 Filed 2017-11-13
10-Q 2017-06-30 Filed 2017-08-08
10-Q 2017-03-31 Filed 2017-05-15
10-K 2016-12-31 Filed 2017-03-28
10-Q 2016-09-30 Filed 2016-11-14
10-Q 2016-06-30 Filed 2016-08-11
10-Q 2016-03-31 Filed 2016-05-23
10-K 2015-12-31 Filed 2016-04-14
8-K 2018-09-14 Accountant, Exhibits
8-K 2018-04-27 Accountant, Exhibits

Frontier Digital Media Financials

FDMG Metrics, Comps, Filings

Quarterly | Annual

Business

With respect to this discussion, the terms "we" "us" "our" and the "Company" refer to Frontier Digital Media Group, Inc. and its consolidated subsidiary.

Organization and Corporate History

Frontier Digital Media Group, Inc. ("we, "us," "our," or the "Company") was incorporated in the state of Colorado on September 19, 2011. On March 20, 2013, we formed a wholly owned subsidiary company, Smile Producer, Inc., a Colorado corporation. Our business operations are conducted through this entity. Our principal executive offices are located at 2605 Red Hawk Ridge Dr., Castle Rock, CO 80109, telephone 303-999-8171.


Valuation ($)

Market Cap, Enterprise Value

Balance Sheet ($)

Assets, Equity

Income Statement ($ Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($ Quarterly)

Ops, Inv, Fin

Comps ($ TTM) Market Cap Gross Margin EV/EBITDA Ret on Assets Assets Liabilities Revenue G Profit Net Income EBITDA EV
Stemcell Holdings (STMM) 113% -1.0 26% 12,032,848,000 6,023,444,000 7,313,554,000 8,234,525,000 3,099,084,000 4,927,199,000 -5,115,749,000
FCCC (FCCC) 1.5 -61% 92,000,000 3,000,000 0 0 -56,000,000 -56,000,000 -82,002,000
Tapinator (TAPM) 0% 0.1 -99% 1,783,274,000 951,832,000 4,322,948,000 0 -1,761,567,000 -1,761,567,000 -260,211,000
Nogales Resources (NLRT) 0% 517,000 187,974,000 0 0 0 0 -519,000
Golden Growers Cooperative (GGRO) -0% 0% 26,919,000,000 2,171,000,000 42,425,000,000 -45,000,000 0 0 -3,508,002,000
Northern Power Systems (NPS) 22% 0.4 -27% 8,927,000,000 13,901,000,000 18,317,000,000 4,050,000,000 -2,379,000,000 -1,701,000,000 -670,002,000
Twin River Worldwide (TRWH) 0% 4.0 4% 1,070,918,000,000 808,153,000,000 393,158,000,000 0 41,775,000,000 112,100,000,000 449,559,999,000
Bio-En (BENH) 0.1 -643% 10,396,000 149,279,000 0 0 -66,818,000 -66,818,000 -4,687,000
Southwest Iowa Renewable Energy (SIRE) -1% -47.3 -1% 140,863,000,000 51,558,000,000 216,993,000,000 -1,931,000,000 -1,169,518,000 -536,518,000 25,395,999,000
Texas Republic Capital (TRCC) 0% 8.9 -5% 26,314,961,000 14,988,148,000 930,677,000 0 -1,274,149,000 -1,274,149,000 -11,327,584,000
Fannie Mae (FNM) 28.1 0% 3,494,436,000,000,000 3,484,094,000,000,000 0 0 13,025,000,000,000 119,732,000,000,000 3,361,547,999,999,000
CBA Florida (CBAI) 43.6 -1% 14,544,469,000 597,854,000 0 0 -210,911,000 -260,844,000 -11,367,563,000
Pacific Gold & Royalty (PCFG) -7.1 0 3,799,496,000 0 -2,545,000 -238,328,000 -45,194,000 319,839,000
BoxScore Brands (BOXS) 33% -8.3 -540% 312,912,000 7,564,280,000 338,295,000 110,302,000 -1,690,277,000 -701,925,000 5,793,309,000
Quest Management (QUEST) 27% -0.3 129% 12,526,000 6,028,000 45,177,000 12,318,000 16,132,000 16,164,000 -5,306,000
Zhen Ding Resources (RBTK) 0.1 48,309,900% 0 0 -483,099,000 -68,261,000 -6,097,000
Hines Global REIT (HGRI) 0% 1.7 19% 2,010,946,000,000 999,520,000,000 205,149,000,000 0 388,366,000,000 421,651,000,000 715,766,999,000
Wadena (WDN) 0% 0.0 -2,344% 11,999,000 696,137,000 87,000,000 0 -281,214,000 -278,021,000 -5,132,000
Galera Therapeutics (GRTX) 1.3 -17% 79,758,000,000 52,298,000,000 0 0 -13,351,000,000 -12,433,000,000 -15,719,002,000
Chase General (CSGN) 26% -0.5 -2% 1,563,342,000 1,016,098,000 2,493,194,000 657,636,000 -32,054,000 13,371,000 -6,929,000

Balance Sheet ($)2015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-31
Cash3,809,0006,290,0005,814,0009,168,00010,031,0008,398,0009,753,0008,052,0003,425,000
Accounts Receivable00000
Inventory
PP&E
Assets5,406,0007,810,0006,539,0009,858,00010,901,00010,735,00010,244,0005,245,000
Accounts Payable2,408,0003,750,000130,000
Long-Term Debt
Liabilities24,499,00025,995,00021,722,00025,122,00032,690,00032,042,00028,467,00025,922,00030,791,000
Stockholders' Equity-19,093,000-18,185,000-15,183,000-15,264,000-21,789,000-22,547,000-17,732,000-15,678,000-25,546,000
Income Statement ($)2015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-31
Revenue3,351,0001,830,0002,418,00009,795,00014,963,0007,026,0000
Cost of Revenue
Gross Profit
R&D
SG&A4,143,0007,278,0003,699,0006,597,0009,086,0005,352,000
Tax00000000
Net Income-792,000-5,448,000-1,281,000-6,225,000-12,128,000-3,985,000-146,000-12,868,000
Cash Flow ($)2015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-31
Cash Operating-4,641,000-1,326,000-1,246,0001,163,000-13,003,000-7,445,000-3,901,000-9,627,000
Cash Investing00000000
Cash Financing7,122,000850,0004,600,000-300,00011,370,0008,800,0002,200,0000