Frontier Developments plc (AIM:FDEV)
London · Delayed Price · Currency is GBP · Price in GBX 425.00
+1.00 (0.24%)
Aug 25, 2026, 4:47 PM GMT
Frontier Developments Income Statement
Financials in millions GBP. Fiscal year is June - May.
Millions GBP. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
| 102.94 | 90.6 | 89.27 | 104.58 | 114.03 | 90.69 | |
Revenue Growth | 15.81% | 1.49% | -14.64% | -8.29% | 25.74% | 19.19% |
Cost of Revenue | 34.5 | 27.26 | 27.95 | 37.23 | 40.42 | 27.54 |
Gross Profit | 68.44 | 63.34 | 61.32 | 67.35 | 73.61 | 63.15 |
Selling, General & Admin | 23.72 | 22.63 | 25.29 | 26.07 | 25.9 | 21.21 |
Research & Development | 33.03 | 31.97 | 50.95 | 49.74 | 38.78 | 22.03 |
Other Operating Expenses | -0.33 | - | - | - | - | - |
Operating Expenses | 56.42 | 54.6 | 76.25 | 75.81 | 64.68 | 43.23 |
Operating Income | 12.01 | 8.74 | -14.93 | -8.46 | 8.93 | 19.92 |
Interest Expense | -0.98 | -1.03 | -0.84 | - | -0.59 | -0.73 |
Interest & Investment Income | 1.06 | 0.8 | 0.83 | 0.07 | - | - |
EBT Excluding Unusual Items | 12.1 | 8.51 | -14.94 | -8.39 | 8.34 | 19.19 |
Merger & Restructuring Charges | - | - | -1.41 | - | - | - |
Gain (Loss) on Sale of Assets | 3.53 | 3.53 | 4.85 | - | - | - |
Asset Writedown | - | - | -16.93 | -18.12 | -7.4 | - |
Other Unusual Items | 0.38 | 0.38 | - | - | - | - |
Pretax Income | 16.01 | 12.42 | -28.43 | -26.51 | 0.94 | 19.19 |
Income Tax Expense | -4 | -3.97 | -6.95 | -5.6 | -8.68 | -2.37 |
Net Income | 20 | 16.39 | -21.47 | -20.91 | 9.63 | 21.56 |
Net Income to Common | 20 | 16.39 | -21.47 | -20.91 | 9.63 | 21.56 |
Net Income Growth | 24.81% | - | - | - | -55.34% | 35.64% |
Shares Outstanding (Basic) | 38 | 39 | 39 | 39 | 39 | 39 |
Shares Outstanding (Diluted) | 40 | 40 | 39 | 39 | 41 | 40 |
Shares Change | 2.60% | 4.29% | -1.07% | -3.89% | 0.33% | 0.38% |
EPS (Basic) | 0.53 | 0.42 | -0.56 | -0.54 | 0.25 | 0.55 |
EPS (Diluted) | 0.50 | 0.41 | -0.56 | -0.54 | 0.24 | 0.53 |
EPS Growth | 21.51% | - | - | - | -55.54% | 35.28% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '21 May 31, 2021 |
Free Cash Flow | 49.07 | 41.17 | 30.67 | 46.54 | 38.66 | 37.58 |
Free Cash Flow Per Share | 1.22 | 1.02 | 0.79 | 1.19 | 0.95 | 0.93 |
Gross Margin | 66.48% | 69.92% | 68.69% | 64.40% | 64.55% | 69.63% |
Operating Margin | 11.67% | 9.65% | -16.72% | -8.09% | 7.83% | 21.96% |
Profit Margin | 19.43% | 18.09% | -24.05% | -19.99% | 8.44% | 23.77% |
Free Cash Flow Margin | 47.67% | 45.44% | 34.35% | 44.50% | 33.90% | 41.44% |
EBITDA | 16.26 | 10 | -11.32 | -4.84 | 12.61 | 21.14 |
EBITDA Margin | 15.80% | 11.04% | -12.68% | -4.63% | 11.06% | 23.31% |
D&A For EBITDA | 4.25 | 1.26 | 3.61 | 3.63 | 3.68 | 1.22 |
EBIT | 12.01 | 8.74 | -14.93 | -8.46 | 8.93 | 19.92 |
EBIT Margin | 11.67% | 9.65% | -16.72% | -8.09% | 7.83% | 21.96% |