Frontier Developments plc (AIM:FDEV)
London · Delayed Price · Currency is GBP · Price in GBX 543.00
+18.00 (3.43%)
Sep 14, 2026, 4:35 PM GMT
Frontier Developments Income Statement
Financials in millions GBP. Fiscal year is June - May.
Millions GBP. Fiscal year is Jun - May.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | 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 |
| 104.8 | 90.6 | 89.27 | 104.58 | 114.03 | |
Revenue Growth | 15.67% | 1.49% | -14.64% | -8.29% | 25.74% |
Cost of Revenue | 34.93 | 27.26 | 27.95 | 37.23 | 40.42 |
Gross Profit | 69.86 | 63.34 | 61.32 | 67.35 | 73.61 |
Selling, General & Admin | 24.1 | 22.63 | 25.29 | 26.07 | 25.9 |
Research & Development | 32.02 | 31.97 | 50.95 | 49.74 | 38.78 |
Other Operating Expenses | -11.3 | - | - | - | - |
Operating Expenses | 44.83 | 54.6 | 76.25 | 75.81 | 64.68 |
Operating Income | 25.03 | 8.74 | -14.93 | -8.46 | 8.93 |
Interest Expense | -0.93 | -1.03 | -0.84 | - | -0.59 |
Interest & Investment Income | - | 0.8 | 0.83 | 0.07 | - |
Other Non Operating Income (Expenses) | 1.24 | - | - | - | - |
EBT Excluding Unusual Items | 25.34 | 8.51 | -14.94 | -8.39 | 8.34 |
Merger & Restructuring Charges | - | - | -1.41 | - | - |
Gain (Loss) on Sale of Assets | - | 3.53 | 4.85 | - | - |
Asset Writedown | - | - | -16.93 | -18.12 | -7.4 |
Other Unusual Items | - | 0.38 | - | - | - |
Pretax Income | 25.34 | 12.42 | -28.43 | -26.51 | 0.94 |
Income Tax Expense | -1.94 | -3.97 | -6.95 | -5.6 | -8.68 |
Net Income | 27.28 | 16.39 | -21.47 | -20.91 | 9.63 |
Net Income to Common | 27.28 | 16.39 | -21.47 | -20.91 | 9.63 |
Net Income Growth | 66.48% | - | - | - | -55.34% |
Shares Outstanding (Basic) | 37 | 39 | 39 | 39 | 39 |
Shares Outstanding (Diluted) | 39 | 40 | 39 | 39 | 41 |
Shares Change | -3.21% | 4.29% | -1.07% | -3.89% | 0.33% |
EPS (Basic) | 0.75 | 0.42 | -0.56 | -0.54 | 0.25 |
EPS (Diluted) | 0.70 | 0.41 | -0.56 | -0.54 | 0.24 |
EPS Growth | 71.99% | - | - | - | -55.54% |
Additional Metrics
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | 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 |
Free Cash Flow | 46.91 | 41.17 | 30.67 | 46.54 | 38.66 |
Free Cash Flow Per Share | 1.20 | 1.02 | 0.79 | 1.19 | 0.95 |
Gross Margin | 66.67% | 69.92% | 68.69% | 64.40% | 64.55% |
Operating Margin | 23.89% | 9.65% | -16.72% | -8.09% | 7.83% |
Profit Margin | 26.03% | 18.09% | -24.05% | -19.99% | 8.44% |
Free Cash Flow Margin | 44.76% | 45.44% | 34.35% | 44.50% | 33.90% |
EBITDA | 46.73 | 10 | -11.32 | -4.84 | 12.61 |
EBITDA Margin | 44.59% | 11.04% | -12.68% | -4.63% | 11.06% |
D&A For EBITDA | 21.69 | 1.26 | 3.61 | 3.63 | 3.68 |
EBIT | 25.03 | 8.74 | -14.93 | -8.46 | 8.93 |
EBIT Margin | 23.89% | 9.65% | -16.72% | -8.09% | 7.83% |