Frontier Developments plc (AIM:FDEV)
London · Delayed Price · Currency is GBP · Price in GBX 434.50
+4.50 (1.05%)
Jul 28, 2026, 8:18 AM 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 | 13.62% | 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 | 67.88 | 67.86 | 46.18 | 22.03 |
Other Operating Expenses | -4.24 | -3.91 | -3.45 | - | - | - |
Total Operating Expenses | 52.51 | 50.69 | 89.73 | 93.93 | 72.08 | 43.23 |
Operating Income | 15.92 | 12.65 | -28.41 | -26.58 | 1.54 | 19.92 |
Interest Income | - | 0.8 | 0.83 | - | - | - |
Interest Expense | - | -1.03 | -0.84 | - | - | - |
Other Non-Operating Income (Expense) | - | - | - | 0.07 | -0.59 | -0.73 |
Total Non-Operating Income (Expense) | - | -0.23 | -0.01 | 0.07 | -0.59 | -0.73 |
Pretax Income | 16.01 | 12.42 | -28.43 | -26.51 | 0.94 | 19.19 |
Provision for Income Taxes | 4 | 3.97 | 6.95 | 5.6 | 8.68 | 2.37 |
Net Income | 12.01 | 8.45 | -35.38 | -32.11 | -7.74 | 16.81 |
Net Income to Common | 20 | 16.39 | -21.47 | -20.91 | 9.63 | 21.56 |
Net Income Growth | 22.05% | - | - | - | -55.34% | 35.64% |
Shares Outstanding (Basic) | 38 | 39 | 39 | 39 | 39 | 39 |
Shares Outstanding (Diluted) | 40 | 40 | 39 | 39 | 41 | 40 |
Shares Change | -0.15% | 4.29% | -1.07% | -3.89% | 0.33% | 0.38% |
EPS (Basic) | 0.52 | 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 | 22.36% | - | - | - | -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 Growth | 19.20% | 34.24% | -34.11% | 20.39% | 2.87% | 18.36% |
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 | 15.47% | 13.96% | -31.83% | -25.42% | 1.35% | 21.96% |
Profit Margin | 11.67% | 9.33% | -39.63% | -30.71% | -6.79% | 18.54% |
FCF Margin | 47.67% | 45.44% | 34.35% | 44.50% | 33.90% | 41.44% |
EBITDA | 40.14 | 36.09 | 8.48 | 14.86 | 33.74 | 38.08 |
EBITDA Margin | 38.99% | 39.83% | 9.50% | 14.21% | 29.58% | 41.99% |
EBIT | 15.92 | 12.65 | -28.41 | -26.58 | 1.54 | 19.92 |
EBIT Margin | 15.47% | 13.96% | -31.83% | -25.42% | 1.35% | 21.96% |
Effective Tax Rate | 24.96% | 31.95% | -24.46% | -21.14% | 919.91% | 12.37% |