Frontier Developments plc (AIM: FDEV)
London
· Delayed Price · Currency is GBP · Price in GBX195.00
-1.60 (-0.81%)
Dec 20, 2024, 4:35 PM GMT+1
Frontier Developments Income Statement
Financials in millions GBP. Fiscal year is June - May.
Millions GBP. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | May '24 May 31, 2024 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 | May '20 May 31, 2020 | 2019 - 2015 |
| Revenue | 89.27 | 89.27 | 104.58 | 114.03 | 90.69 | 76.09 | Upgrade
|
| Revenue Growth (YoY) | -14.64% | -14.64% | -8.29% | 25.74% | 19.19% | -15.14% | Upgrade
|
| Cost of Revenue | 27.95 | 27.95 | 37.23 | 40.42 | 27.54 | 24.53 | Upgrade
|
| Gross Profit | 61.32 | 61.32 | 67.35 | 73.61 | 63.15 | 51.56 | Upgrade
|
| Selling, General & Admin | 25.29 | 25.29 | 26.07 | 25.9 | 21.21 | 18.92 | Upgrade
|
| Research & Development | 50.95 | 50.95 | 49.74 | 38.78 | 22.03 | 16.01 | Upgrade
|
| Other Operating Expenses | -4.85 | -4.85 | - | - | - | - | Upgrade
|
| Operating Expenses | 71.39 | 71.39 | 75.81 | 64.68 | 43.23 | 34.93 | Upgrade
|
| Operating Income | -10.08 | -10.08 | -8.46 | 8.93 | 19.92 | 16.62 | Upgrade
|
| Interest Expense | -0.01 | -0.01 | - | -0.59 | -0.73 | -0.4 | Upgrade
|
| Interest & Investment Income | - | - | 0.07 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | -10.09 | -10.09 | -8.39 | 8.34 | 19.19 | 16.22 | Upgrade
|
| Merger & Restructuring Charges | -1.41 | -1.41 | - | - | - | - | Upgrade
|
| Asset Writedown | -16.93 | -16.93 | -18.12 | -7.4 | - | - | Upgrade
|
| Pretax Income | -28.43 | -28.43 | -26.51 | 0.94 | 19.19 | 16.22 | Upgrade
|
| Income Tax Expense | -6.95 | -6.95 | -5.6 | -8.68 | -2.37 | 0.33 | Upgrade
|
| Net Income | -21.47 | -21.47 | -20.91 | 9.63 | 21.56 | 15.89 | Upgrade
|
| Net Income to Common | -21.47 | -21.47 | -20.91 | 9.63 | 21.56 | 15.89 | Upgrade
|
| Net Income Growth | - | - | - | -55.34% | 35.64% | -11.65% | Upgrade
|
| Shares Outstanding (Basic) | 39 | 39 | 39 | 39 | 39 | 38 | Upgrade
|
| Shares Outstanding (Diluted) | 39 | 39 | 39 | 41 | 40 | 40 | Upgrade
|
| Shares Change (YoY) | -1.07% | -1.07% | -3.89% | 0.33% | 0.38% | 0.16% | Upgrade
|
| EPS (Basic) | -0.56 | -0.56 | -0.54 | 0.25 | 0.55 | 0.41 | Upgrade
|
| EPS (Diluted) | -0.56 | -0.56 | -0.54 | 0.24 | 0.53 | 0.39 | Upgrade
|
| EPS Growth | - | - | - | -55.53% | 35.28% | -11.86% | Upgrade
|
| Free Cash Flow | 30.67 | 30.67 | 46.54 | 38.66 | 37.58 | 31.75 | Upgrade
|
| Free Cash Flow Per Share | 0.79 | 0.79 | 1.19 | 0.95 | 0.93 | 0.79 | Upgrade
|
| Gross Margin | 68.69% | 68.69% | 64.40% | 64.55% | 69.63% | 67.76% | Upgrade
|
| Operating Margin | -11.29% | -11.29% | -8.09% | 7.83% | 21.96% | 21.85% | Upgrade
|
| Profit Margin | -24.05% | -24.05% | -19.99% | 8.44% | 23.77% | 20.89% | Upgrade
|
| Free Cash Flow Margin | 34.35% | 34.35% | 44.50% | 33.90% | 41.44% | 41.73% | Upgrade
|
| EBITDA | -6.47 | -6.47 | -4.84 | 12.61 | 21.14 | 18.35 | Upgrade
|
| EBITDA Margin | -7.24% | -7.24% | -4.63% | 11.06% | 23.31% | 24.11% | Upgrade
|
| D&A For EBITDA | 3.61 | 3.61 | 3.63 | 3.68 | 1.22 | 1.72 | Upgrade
|
| EBIT | -10.08 | -10.08 | -8.46 | 8.93 | 19.92 | 16.62 | Upgrade
|
| EBIT Margin | -11.29% | -11.29% | -8.09% | 7.83% | 21.96% | 21.85% | Upgrade
|
| Effective Tax Rate | - | - | - | - | - | 2.03% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.