Frontier Developments plc (AIM:FDEV)

United Kingdom · Delayed Price · Currency is GBP · Price in GBX

537.00

+4.00 (0.75%)

Oct 26, 2026, 2:29 PM GMT

Frontier Developments Financials Overview

Financials in millions GBP. Fiscal year is June - May.

Millions GBP. Fiscal year is Jun - May.

Revenue & Profits

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 31, 2026	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022
Revenue	104.8	104.8	90.6	89.27	104.58	114.03
Revenue Growth	1.80%	15.67%	1.49%	-14.64%	-8.29%	25.74%
Gross Profit	69.86	69.86	63.34	61.32	67.35	73.61
Operating Income	24.97	24.97	8.74	-14.93	-8.46	8.93
Net Income	27.28	27.28	16.39	-21.47	-20.91	9.63
Earnings Per Share	0.70	0.70	0.41	-0.56	-0.54	0.24
EPS Growth	40.85%	71.99%	-	-	-	-55.54%

Revenue by Geography

Fiscal Year	FY 2025	FY 2024
Period Ending	May '25 May 31, 2025	May '24 May 31, 2024
United Kingdom	11.46	10.14
Rest Of Europe	29.5	27.74
United States of America	31.78	31.01
Rest of The World	17.87	20.39
Total	90.6	89.27

Cash & Debt

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 31, 2026	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022
Cash & Investments	43.97	43.97	42.86	29.61	28.36	38.7
Total Debt	17.67	17.67	19.47	21.28	19.28	20.74
Net Cash (Debt)	26.3	26.3	23.39	8.32	9.08	17.96
Net Cash Growth	22.05%	12.43%	181.02%	-8.33%	-49.44%	-11.37%
Net Cash Per Share	0.67	0.67	0.58	0.22	0.23	0.44

Cash Flow & CapEx

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 31, 2026	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022
Operating Cash Flow	47.88	47.88	41.51	31.63	47.88	41.16
Capital Expenditures	-0.98	-0.98	-0.34	-0.96	-1.34	-2.5
Free Cash Flow	46.91	46.91	41.17	30.67	46.54	38.66
Free Cash Flow Growth	-4.41%	13.94%	34.24%	-34.11%	20.39%	2.87%

Margins

Fiscal Year	TTM	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	May '26 May 31, 2026	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022
Gross Margin	66.67%	66.67%	69.92%	68.69%	64.40%	64.55%
Operating Margin	23.82%	23.82%	9.65%	-16.72%	-8.09%	7.83%
Pretax Margin	24.18%	24.18%	13.71%	-31.84%	-25.35%	0.83%
Profit Margin	26.03%	26.03%	18.09%	-24.05%	-19.99%	8.44%
FCF Margin	44.76%	44.76%	45.44%	34.35%	44.50%	33.90%

Valuation

Fiscal Year	Current	FY 2026	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Oct '26 Oct 26, 2026	May '26 May 31, 2026	May '25 May 31, 2025	May '24 May 31, 2024	May '23 May 31, 2023	May '22 May 31, 2022
PE Ratio	7.67	5.55	5.87	-	-	50.49
Forward PE	11.01	12.07	33.20	96.55	27.65	37.55
P/FCF Ratio	3.83	3.23	2.34	3.31	4.45	12.58
PS Ratio	1.71	1.45	1.06	1.14	1.98	4.26