Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

FRONTIER DIGITAL VENTURES LIMITED Interim / Quarterly Report 2021

Jul 27, 2021

64907_rns_2021-07-27_607e4011-bfed-4d87-9d20-ed68578ba529.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

==> picture [165 x 48] intentionally omitted <==

ASX Code: FDV

28 July 2021

2Q 2021 Quarterly Activity Report and Appendix 4C

Frontier Digital Ventures Limited (“ FDV ”, ASX: FDV or the “ Company ”) is pleased to release its Quarterly Activity Report and Appendix 4C for the June quarter (“ 2Q 2021 ”).

  • 2Q 2021 annualised revenue of A$52.8m on an FDV % share basis, which is 14x higher than FDV’s revenue in 2016, the year of FDV’s IPO

  • Record half-year revenue of A$24.2m on an FDV % share basis, increasing 148% on pcp, with organic growth and strategic acquisitions accelerating FDV’s revenue trajectory

  • Record half-year revenue for Zameen and Pakwheels on an FDV % share basis, increasing 51% and 107% on pcp, respectively, with both businesses delivering positive monthly EBITDA since December 2020

  • Record half-year revenue for InfoCasas and Moteur on a 100% basis, increasing 111% and 149% on pcp, respectively, validating FDV’s recent move to 100% ownership

  • Fincaraíz, Avito, Tayara and Yapo as recent 100% acquisitions are all performing in line with expectations, with significant upside for FDV shareholders as they progress towards facilitating transactions

  • Portfolio EBITDA margin of +7% in 1H 2021 (excluding the recent acquisitions), despite COVID-19 and FX headwinds, demonstrates FDV’s proven ability to drive profitability at the operating company level

CONTINUED REVENUE GROWTH

FDV has reached a significant milestone with 2Q 2021 annualised revenue of A$52.8m, which is 14x higher than FDV’s revenue of A$3.8m in 2016, the year of FDV’s IPO. FDV reported record half-year revenue of A$24.2m in 1H 2021, increasing 148% on 1H 2020 (FDV % share basis).

Figure 1 highlights the step change in the revenue trajectory of FDV’s portfolio, underpinned by strong organic growth across the portfolio and highly strategic acquisitions.

Figure 1: Half-year portfolio revenue since IPO[1] (A$m, unaudited; FDV % share basis)

==> picture [456 x 122] intentionally omitted <==

----- Start of picture text -----

COVID-19 impact
24.2
14.0
11.8
10.4 9.8
7.8
6.2
5.0
3.5
2.4
2H 2016 1H 2017 2H 2017 1H 2018 2H 2018 1H 2019 2H 2019 1H 2020 2H 2020 1H 2021
----- End of picture text -----

Notes:

  1. Results figures quoted for entities with continuing operations as at 30 June 2021

Frontier Digital Ventures Ltd 39-8 The Boulevard, Mid Valley City, Lingkaran Syed Putra 59200 Kuala Lumpur, Malaysia 1 Tel: +60 3 2700 1591 www.frontierdv.com

==> picture [165 x 48] intentionally omitted <==

FDV’s Founder and CEO, Shaun Di Gregorio said:

“We are delighted to report the ongoing growth of the portfolio across 1H 2021, with record halfyear revenue on an FDV % share basis. A number of the operating businesses reported record performance including Zameen, Pakwheels, InfoCasas and Moteur. Meanwhile, our recent 100% acquisitions of Fincaraíz, Avito, Tayara and Yapo are all tracking at or above our expectations, as the local management teams execute on their strategic roadmaps, including facilitating transactions.

Recent corporate transactions involving PropertyGuru and iCar Asia highlight the value of online classifieds businesses. Significant additional business and equity value can be created beyond the traditional classifieds model by leveraging market leadership to facilitate transactions and thereby enhance the revenue opportunity in each market. This is a strategy which FDV is pursuing across its portfolio as part of its long-term value creation strategy for shareholders.”

ONGOING PROGRESS TOWARDS PROFITABILITY

FDV reported a portfolio EBITDA margin of (2%) in 1H 2021 (FDV % share basis), comfortably within FDV’s target range. The equivalent like-for-like portfolio EBITDA margin in 1H 2021 would have been 7% (FDV % share basis) if Fincaraíz, Avito, Tayara and Yapo were excluded, representing a significant improvement in underlying operating performance compared to the EBITDA margin of (5%) reported in 1H 2020 (FDV % share basis).

FDV wishes to highlight the significant progress made in improving the profitability of the operating companies acquired prior to October 2020. When FDV first became a shareholder in these companies, all of them were recording EBITDA losses. There are now only 5 operating companies remaining in this category, with an EBITDA loss in aggregate of less than A$100k in 2Q 2021 on an FDV % share basis. Of the new entities, FDV is pleased with the progress. They all have a clear pathway towards increased revenue growth and profitability, underpinned by FDV’s proven ability to drive sustainable long-term growth.

Figure 2: Portfolio EBITDA margin[1] (% unaudited, FDV % share basis)

==> picture [421 x 119] intentionally omitted <==

----- Start of picture text -----

1H 2017 2H 2017 1H 2018 2H 2018 1H 2019 2H 2019 1H 2020 2H 2020 1H 2021
8%
(4%) (5%) (5%) (2%)
(20%) (22%)
(32%)
COVID-19 impact
(51%)
----- End of picture text -----

Notes:

  1. Results figures quoted for entities with continuing operations as at 30 June 2021

Frontier Digital Ventures Ltd 39-8 The Boulevard, Mid Valley City, Lingkaran Syed Putra 59200 Kuala Lumpur, Malaysia 2 Tel: +60 3 2700 1591 www.frontierdv.com

==> picture [165 x 48] intentionally omitted <==

Table 1: Half-year revenues by business[1] (unaudited, 100% basis)

FDV
ownership
(%)
1H 2021
Revenue
A$ (100% basis)
1H 2020
Revenue
A$ (100% basis)
Growth
(% in A$)
52%
111%
-
30%
-
-
107%
(5%)
-
85%
1%
149%
18%
(78%)
(89%)
86%
46%
Impacted by
political unrest
Recent move to
100%
Recent move to
100%
Zameen
30%
27,442,056 18,053,610
InfoCasas2
100%
4,499,182 2,136,713
Fincaraíz3
100%
4,048,002 -
Encuentra244
26%
4,023,171 3,097,617
Yapo5
100%
3,203,812 -
Avito3
100%
2,933,769 -
Pakwheels
37%
1,219,109 589,716
AutoDeal
56%
799,355 841,061
Tayara3
100%
444,074 -
Hoppler6
51%
380,360 205,634
West Africa7
N/A
363,783 361,156
Moteur8
100%
350,273 140,535
LankaPropertyWeb9
53%
332,210 280,370
iMyanmarhouse9
53%
196,204 884,157
CarsDB
65%
55,841 498,998
Total revenue 50,291,202 27,089,568
Total revenue(excluding new entities10) 39,661,545 27,089,568

Table 2: Half-year revenues by business[1] (unaudited, FDV % share basis)

FDV
ownership
(%)
1H 2021
Revenue
A$ (FDV basis)
1H 2020
Revenue
A$ (FDV basis)
Growth
(% in A$)
51%
-
-
-
123%
(19%)
107%
(5%)
-
343%
1%
22%
79%
(76%)
(89%)
148%
39%
Impacted by
political unrest
Recent move to
100%
Recent move to
100%
Zameen
30%
8,166,756 5,416,084
Fincaraíz3
100%
4,048,002 -
Yapo5
100%
3,203,812 -
Avito3
100%
2,933,769 -
InfoCasas2
100%
2,480,441 1,114,082
Encuentra244
26%
1,057,692 1,303,135
Pakwheels
37%
449,120 217,263
AutoDeal
56%
445,960 469,228
Tayara3
100%
444,074 -
Moteur8
100%
350,273 79,137
West Africa7
N/A
182,243 180,472
LankaPropertyWeb9
53%
176,104 143,899
Hoppler6
51%
148,347 82,731
iMyanmarhouse9
53%
103,262 423,377
CarsDB
65%
36,191 323,404
Total revenue 24,226,047 9,752,814
Total revenue(excluding new entities10) 13,596,390 9,752,814

Frontier Digital Ventures Ltd 39-8 The Boulevard, Mid Valley City, Lingkaran Syed Putra 59200 Kuala Lumpur, Malaysia 3 Tel: +60 3 2700 1591 www.frontierdv.com

==> picture [165 x 48] intentionally omitted <==

Notes:

  1. Results figures quoted for entities with continuing operations as at 30 June 2021

  2. FDV increased its shareholding in InfoCasas from 51% to 100% on 23 June 2021; 1H 2021 revenue contribution represents the proportional share of revenue

  3. FDV acquired a 100% interest in Fincaraíz, Avito and Tayara on 8 October 2020

  4. FDV ownership of Encuentra24 was 42% in 1Q 2020, prior to the business combination with OLX’s Central American platforms 5. FDV acquired a 100% interest in Yapo on 25 February 2021

  5. FDV increased its shareholding in Hoppler from 42% to 51% on 15 July 2021

  6. West Africa includes PropertyPro (Nigeria: 39% owned) and MeQasa (Ghana; 69% owned)

  7. FDV increased its shareholding in Moteur from 56% to 100% on 21 January 2021; 1H 2021 revenue contribution represents the proportional share of revenue

  8. FDV increased its shareholding in iMyanmarhouse from 43% to 53% and in LankaPropertyWeb from 48% to 53% on 24 January 2020 10. New entities refers to Fincaraíz, Avito, Tayara and Yapo

OPERATIONAL UPDATES

Developing Asia - 39% of 1H 2021 revenue (FDV % share basis)

Zameen, the leading property portal in Pakistan, has reported record revenue of A$27.4m and a standout EBITDA result of A$3.3m, increasing A$3.6m on the prior corresponding period (100% basis). Notably, Zameen has recorded positive EBITDA in every month since August 2020.

Pakwheels, the leading auto marketplace portal in Pakistan, has produced another strong half-year result, underpinned by the business’s significant market position. Despite the negative impact of exchange rate movements, Pakwheels achieved record half-year revenue of A$1.2m, increasing 107% on 1H 2020 (100% basis). The strong revenue growth has resulted in a positive half year EBITDA result of A$137k, improving A$611k on the prior corresponding period (100% basis).

Latin America - 45% of 1H 2021 revenue (FDV % share basis)

InfoCasas, the leading property portal in Uruguay, Paraguay and Bolivia, achieved significant growth with 1H 2021 revenue of A$4.5m (100% basis), increasing 111% on 1H 2020 and growing momentum across 2021 evidenced by 2Q 2021 revenue growing 38% on the previous quarter (100% basis). This significant result is in spite of exchange rate movements which has masked the magnitude of the result in local currency terms. The continued progress of InfoCasas validates FDV’s movement to 100% ownership (see ASX release from 9 June 2021: ‘FDV moves to 100% ownership of InfoCasas’ ).

The local management teams of Yapo and Fincaraiz, the leading general classifieds and property portals in Chile and Colombia, repectively, continue to execute against their strategic plans following comprehensive operational reviews under new FDV ownership. Throughout the quarter, both businesses focused on initaitives designed to increase their transaction capabilities, improve the user experience of their platforms and open new ancillary revenue streams.

MENA - 16% of 1H 2021 revenue (FDV % share basis)

Moteur, the leading new car portal in Morocco, produced a strong half-year result, supported by their strengthened position in the Moroccan market. Moteur achieved 1H 2021 revenue of A$350k, increasing 149% on the prior corresponding period which follows FDV’s move to 100% ownership in January 2021 (see ASX release from 21 January 2021: ‘FDV acquires remaining 43.7% interest in Moteur’ ). Moteur continues to show improving operating leverage, with a second consecutive positive half-year EBITDA result. Both Moteur and Avito, the leading general classifieds portals in Morocco, continue to benefit from greater collaboration that is providing increased leads across both platforms as well as meaningful cost savings.

Frontier Digital Ventures Ltd 39-8 The Boulevard, Mid Valley City, Lingkaran Syed Putra 59200 Kuala Lumpur, Malaysia 4 Tel: +60 3 2700 1591 www.frontierdv.com

==> picture [165 x 48] intentionally omitted <==

PORTFOLIO PROGRESSION

In June 2021, FDV acquired the remaining issued capital in InfoCasas to move to 100% ownership, consolidating its position in South America with three wholly owned businesses across six key markets. The transaction followed the recent 100% acquisitions of Fincaraíz in Colombia and Yapo in Chile, both market leading online classifieds portals, establishing FDV as one of the leading operators in Latin America while significantly enhancing FDV’s scale and strategic footprint in the region.

Subsequent to the end of the quarter, FDV increased its shareholding in Hoppler from 42.0% to 52.1%. Hoppler is the leading transaction-focused online property platform in metropolitan Manila following its acquisition of 100% of ZipMatch.com in November 2020. Hoppler’s unique business model creates an efficient solution for agents and consumers in the highly fragmented Filipino real estate agent industry. This investment consolidated FDV’s strategic footprint in the Philippines, with majority controlling interests in both Hoppler and AutoDeal, the leading online auto marketplace.

CORPORATE UPDATE

During the quarter, FDV had net operating cash outflows of A$1.0m, including receipts from customers of A$11.6m. FDV reported A$18.7m in cash and cash equivalents as at 30 June 2021, which provides significant funding flexibility.

During the quarter, Mr. Jason Lau was appointed to the role of Chief Financial Officer. Mr. Lau has 18 years’ experience across APAC and ASEAN markets and specialises in growth and technological transformation. In his previous roles, Mr. Lau led large commercial deals, strategic operational reviews and post-acquisition integration and restructuring, which positions him well for the current role.

IMPACT OF EXCHANGE RATES

The appreciation of the Australian Dollar (AUD) against all local currencies, where FDV has exposure, has masked the strong underlying half-year revenue growth exhibited across the portfolio. For example, the average AUD:PKR exchange rate from 1H 2020 to 1H 2021 appreciated 10.6%, obscuring the local currency growth rate of Zameen and Pakwheels in Pakistan. Similarly, the AUD appreciated against Latin American currencies approximately 14-30% over this time, impacting the reported AUD revenues of Encuentra24, Fincaraíz and InfoCasas. See Appendix 1 for further details on the individual currency movements.

Appendix 1: Average exchange rate movements

% Revenue 1H 2021
(FDV % share basis)
Country
Currency
Country
Currency
1H 2021
average
exchange rate
1H 2020
average
exchange rate
**Change **
Zameen,Pakwheels
36%
Pakistan AUD:PKR 118.92 107.55 10.6%
Fincaraíz
17%
Colombia AUD:COP 2845.81 2521.19 12.9%
Avito,Moteur
14%
Morocco AUD:MAD 6.85 6.49 5.4%
InfoCasas
10%
Uruguay AUD:UYU 33.83 28.39 19.1%
Paraguay AUD:PYG 5098.28 4345.44 17.3%
Peru AUD:PEN 2.92 2.26 29.4%
Bolivia AUD:BOB 5.32 4.54 17.1%
Yapo
13%
Chile AUD:CLP 551.80 540.65 2.1%
Encuentra24
4%
Panama AUD:USD 0.77 0.66 17.0%

Frontier Digital Ventures Ltd 39-8 The Boulevard, Mid Valley City, Lingkaran Syed Putra 59200 Kuala Lumpur, Malaysia 5 Tel: +60 3 2700 1591 www.frontierdv.com

==> picture [165 x 48] intentionally omitted <==

Costa Rica AUD:CRC 474.73 376.98 25.9%
Guatemala AUD:GTQ 5.95 5.07 17.4%
El Salvador AUD:SVC 6.74 5.76 17.1%
Nicaragua AUD:NIO 27.08 22.53 20.2%
Honduras AUD:HNL 18.55 16.31 13.8%
AutoDeal,Hoppler
2%
Philippines AUD:PHP 37.10 33.18 11.8%
Tayara
2%
Tunisia AUD:TND 2.12 1.89 11.8%
LankaPropertyWeb
<1%
Sri Lanka AUD:LKR 152.21 123.82 22.9%
iMyanmarhouse,
CarsDB
<1%
Myanmar AUD:MMK 1204.83 923.29 30.5%
PropertyPro
<1%
Nigeria AUD:NGN 273.53 246.91 10.8%
MeQasa
<1%
Ghana AUD:GHS 4.46 3.77 18.3%

Source: IRESS

- ENDS –

This announcement is authorised for release by the Board of Directors of Frontier Digital Ventures Limited.

For more information, please contact:

Company Investors Shaun Di Gregorio Timothy Toner Founder and CEO Vesparum Capital Phone: +60 3 2700 1591 Phone: +61 3 8582 4800 Email: [email protected] Email: [email protected]

About FDV

Frontier Digital Ventures (FDV) is a leading owner and operator of online marketplace businesses in fast growing emerging markets. Currently, FDV’s portfolio consists of 16 market leading companies, operating across 20 markets in Developing Asia, Latin America and MENA. FDV works alongside local management teams across property, automotive and general classifieds, providing strategic oversight and operational guidance which leverages FDV’s deep classifieds experience and proven track record. FDV seeks to unlock further monetisation opportunities beyond the typical classifieds revenue, to grow the equity value of its operating companies and realise their full potential. Find out more at frontierdv.com.

Frontier Digital Ventures Ltd 39-8 The Boulevard, Mid Valley City, Lingkaran Syed Putra 59200 Kuala Lumpur, Malaysia 6 Tel: +60 3 2700 1591 www.frontierdv.com

Rule 4.7B

Appendix 4C

Quarterly cash flow report for entities subject to Listing Rule 4.7B

Name of entity

FRONTIER DIGITAL VENTURES LTD.

ABN Quarter ended (“current quarter”)

25 609 183 959 30 JUNE 2021

Consolidated statement of cash flows Current quarter
$A’000
Year to date
(6 months)
$A’000
1.
Cash flows from operating activities
1.1
Receipts from customers
1.2
Payments for
(a) research and development
(b) product manufacturing and operating
costs
(c) advertising and marketing
(d) leased assets
(e) staff costs
(f)
administration and corporate costs
1.3
Dividends received (see note 3)
1.4
Interest received
1.5
Interest and other costs of finance paid
1.6
Income taxes paid
1.7
Government grants and tax incentives
1.8
Other (provide details if material)
1.9
Net cash from / (used in) operating
activities
11,560
-
(4,332)
(1,868)
-
(5,512)
(780)
-
2
-
(43)
-
-
21,603
-
(8,932)
(3,493)
-
(11,378)
(1,174)
-
4
(44)
(67)
-
-
(973) (3,481)
2.
Cash flows from investing activities
2.1
Payments to acquire or for:
(a) entities
(b) businesses
(c) property, plant and equipment
(d) investments
(e) intellectual property
(f)
other non-current assets
-
(8,007)
(154)
(1,310)
-
(661)
-
(32,360)
(241)
(1,453)
-
(1,031)

ASX Listing Rules Appendix 4C (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 1

Appendix 4C Quarterly cash flow report for entities subject to Listing Rule 4.7B

Consolidated statement of cash flows Consolidated statement of cash flows Current quarter
$A’000
Year to date
(6 months)
$A’000
2.2
Proceeds from disposal of:
(a) entities
(b) businesses
(c) property, plant and equipment
(d) investments
(e) intellectual property
(f)
other non-current assets
2.3
Cash flows from loans to other entities
2.4
Dividends received (see note 3)
2.5
Other (reconsolidation of a subsidiary)
2.6
Net cash from / (used in) investing
activities
-
-
-
-
-
-
-
-
586
-
-
-
-
-
-
-
-
(36)
(9,546) (35,121)
3.
Cash flows from financing activities
3.1
Proceeds from issues of equity securities
(excluding convertible debt securities)
3.2
Proceeds from issue of convertible debt
securities
3.3
Proceeds from exercise of options
3.4
Transaction costs related to issues of
equity securities or convertible debt
securities
3.5
Proceeds from borrowings
3.6
Repayment of borrowings
3.7
Transaction costs related to loans and
borrowings
3.8
Dividends paid
3.9
Other (provide details if material)
3.10
Net cash from / (used in) financing
activities
-
-
-
-
-
(6)
-
-
-
-
-
-
(1,635)
-
-
-
-
-
(6) 1,635
4.
4.1
4.2
4.3
Net increase / (decrease) in cash and
cash equivalents for the period
Cash and cash equivalents at beginning of
period
Net cash from / (used in) operating
activities (item 1.9 above)
Net cash from / (used in) investing activities
(item 2.6 above)
29,224
(973)
(9,546)
59,160
(3,481)
(35,121)

ASX Listing Rules Appendix 4C (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 2

Appendix 4C Quarterly cash flow report for entities subject to Listing Rule 4.7B

Consolidated statement of cash flows Consolidated statement of cash flows Current quarter
$A’000
Year to date
(6 months)
$A’000
4.4
4.5
4.6
Net cash from / (used in) financing activities
(item 3.10 above)
Effect of movement in exchange rates on
cash held
Cash and cash equivalents at end of
period
(6)
5
(1,635)
(219)
18,704 18,704
5.
Reconciliation of cash and cash
equivalents
at the end of the quarter (as shown in the
consolidated statement of cash flows) to the
related items in the accounts
Current quarter
$A’000
Previous quarter
$A’000
5.1
Bank balances
5.2
Call deposits
5.3
Bank overdrafts
5.4
Other (provide details)
5.5
Cash and cash equivalents at end of
quarter (should equal item 4.6 above)
18,704
-
-
-
28,750
474
-
-
18,704 29,224
6.
Payments to related parties of the entity and their
associates
Current quarter
$A'000
6.1
Aggregate amount of payments to related parties and their
associates included in item 1
34
6.2
Aggregate amount of payments to related parties and their
associates included in item 2
-
Note: if any amounts are shown in items 6.1 or 6.2, your quarterly activity report must include a description of, and an
explanation for, such payments.
Note 6.1
Relates to payment of Director’s fees and payment to Director’s associate company for the
Company Secretarial fees.
34
-

ASX Listing Rules Appendix 4C (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 3

Appendix 4C Quarterly cash flow report for entities subject to Listing Rule 4.7B

7.
7.1
7.2
7.3
7.4
7.5
7.6
Financing facilities
Note: the term “facility’ includes all forms of financing
arrangements available to the entity.
Add notes as necessary for an understanding of the
sources of finance available to the entity.
Total facility
amount at quarter
end
$A’000
Amount drawn at
quarter end
$A’000
Loan facilities
-
-
Credit standby arrangements
-
-
Other (please specify)
-
-
Total financing facilities
-
-
Unused financing facilities available at quarter end
-
Include in the box below a description of each facility above, including the lender, interest
rate, maturity date and whether it is secured or unsecured. If any additional financing
facilities have been entered into or are proposed to be entered into after quarter end,
include a note providing details of those facilities as well.
Total facility
amount at quarter
end
$A’000
Amount drawn at
quarter end
$A’000
- -
- -
- -
- -
N/A
8. Estimated cash available for future operating activities $A’000
8.1
8.2
8.3
8.4
8.5
8.6
Net cash from / (used in) operating activities (item 1.9)
(973)
Cash and cash equivalents at quarter end (item 4.6)
18,704
Unused finance facilities available at quarter end (item 7.5)
-
Total available funding (item 8.2 + item 8.3)
18,704
Estimated quarters of funding available (item 8.4 divided by
item 8.1)
19.22
Note: if the entity has reported positive net operating cash flows in item 1.9, answer item 8.5 as “N/A”. Otherwise, a
figure for the estimated quarters of funding available must be included in item 8.5.
If item 8.5 is less than 2 quarters, please provide answers to the following questions:
8.6.1
Does the entity expect that it will continue to have the current level of net operating
cash flows for the time being and, if not, why not?
(973)
18,704
-
18,704
Answer: N/A
8.6.2
Has the entity taken any steps, or does it propose to take any steps, to raise further
cash to fund its operations and, if so, what are those steps and how likely does it
believe that they will be successful?
Answer: N/A
8.6.3
Does the entity expect to be able to continue its operations and to meet its business
objectives and, if so, on what basis?
Answer: N/A
Note: where item 8.5 is less than 2 quarters, all of questions 8.6.1, 8.6.2 and 8.6.3 above must be answered.

ASX Listing Rules Appendix 4C (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 4

Appendix 4C Quarterly cash flow report for entities subject to Listing Rule 4.7B

Compliance statement

  • 1 This statement has been prepared in accordance with accounting standards and policies which comply with Listing Rule 19.11A.

  • 2 This statement gives a true and fair view of the matters disclosed.

Date: 28 July 2021

Authorised by: The Board of Frontier Digital Ventures Limited (Name of body or officer authorising release – see note 4)

Notes

  1. This quarterly cash flow report and the accompanying activity report provide a basis for informing the market about the entity’s activities for the past quarter, how they have been financed and the effect this has had on its cash position. An entity that wishes to disclose additional information over and above the minimum required under the Listing Rules is encouraged to do so.

  2. If this quarterly cash flow report has been prepared in accordance with Australian Accounting Standards, the definitions in, and provisions of, AASB 107: Statement of Cash Flows apply to this report. If this quarterly cash flow report has been prepared in accordance with other accounting standards agreed by ASX pursuant to Listing Rule 19.11A, the corresponding equivalent standard applies to this report.

  3. Dividends received may be classified either as cash flows from operating activities or cash flows from investing activities, depending on the accounting policy of the entity.

  4. If this report has been authorised for release to the market by your board of directors, you can insert here: “By the board”. If it has been authorised for release to the market by a committee of your board of directors, you can insert here: “By the [ name of board committeeeg Audit and Risk Committee ]”. If it has been authorised for release to the market by a disclosure committee, you can insert here: “By the Disclosure Committee”.

  5. If this report has been authorised for release to the market by your board of directors and you wish to hold yourself out as complying with recommendation 4.2 of the ASX Corporate Governance Council’s Corporate Governance Principles and Recommendations , the board should have received a declaration from its CEO and CFO that, in their opinion, the financial records of the entity have been properly maintained, that this report complies with the appropriate accounting standards and gives a true and fair view of the cash flows of the entity, and that their opinion has been formed on the basis of a sound system of risk management and internal control which is operating effectively.

ASX Listing Rules Appendix 4C (17/07/20) + See chapter 19 of the ASX Listing Rules for defined terms.

Page 5