Frontier Developments plc (AIM:FDEV)

Frontier Developments Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Net Income	16.39	-21.47	-20.91	9.63	21.56
Depreciation & Amortization	3.29	5.48	5.25	5.3	2.85
Other Amortization	20.15	31.41	36.19	26.9	15.32
Asset Writedown & Restructuring Costs	-	16.93	18.12	7.4	-
Stock-Based Compensation	2.37	2.78	3.34	2.45	2.16
Other Operating Activities	-1.84	-2.62	-2.1	-4.04	-1.83
Change in Accounts Receivable	1.47	3.66	11.08	-10.96	-1.23
Change in Accounts Payable	0.64	-4.56	-3.11	4.47	0.12
Change in Unearned Revenue	-0.96	-	-	-	-
Change in Other Net Operating Assets	0.02	0.01	0.02	0.02	0.02
Operating Cash Flow	41.51	31.63	47.88	41.16	38.95
Operating Cash Flow Growth	31.24%	-33.94%	16.33%	5.65%	20.17%
Capital Expenditures	-0.34	-0.96	-1.34	-2.5	-1.38
Cash Acquisitions	-	-1.52	-9.61	-	-
Sale (Purchase) of Intangibles	-26.37	-26.22	-42.05	-36.24	-31.5
Other Investing Activities	0.8	0.83	0.68	0.06	0.05
Investing Cash Flow	-25.91	-27.87	-52.31	-38.69	-32.83
Long-Term Debt Repaid	-1.73	-1.67	-2.72	-1.42	-1.38
Net Debt Issued (Repaid)	-1.73	-1.67	-2.72	-1.42	-1.38
Issuance of Common Stock	0.12	-	0.31	0.9	2.68
Repurchase of Common Stock	-	-	-3	-5	-10
Other Financing Activities	-1.03	-0.84	-0.61	-0.65	-0.78
Financing Cash Flow	-2.64	-2.51	-6.02	-6.17	-9.48
Foreign Exchange Rate Adjustments	0.02	-0.04	0.06	-0.02	0.02
Net Cash Flow	12.98	1.21	-10.39	-3.72	-3.33
Free Cash Flow	41.17	30.67	46.54	38.66	37.58
Free Cash Flow Growth	34.24%	-34.11%	20.39%	2.87%	18.36%
Free Cash Flow Margin	45.44%	34.35%	44.50%	33.90%	41.44%
Free Cash Flow Per Share	1.02	0.79	1.19	0.95	0.93
Cash Interest Paid	1.03	0.84	0.61	0.65	0.78
Cash Income Tax Paid	-5.81	-9.21	-3.81	-3.96	-0.04
Levered Free Cash Flow	5.46	1.43	0.34	-3.93	-4.27
Unlevered Free Cash Flow	6.11	1.95	0.34	-3.56	-3.82
Change in Working Capital	1.15	-0.88	7.99	-6.48	-1.1

Updated May 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.