Frontier Inc. (FKSE: 4250)
Japan
· Delayed Price · Currency is JPY 1,057.00
0.00 (0.00%)
At close: Jan 27, 2025
Frontier Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Nov '24 Nov 30, 2024 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 | Nov '20 Nov 30, 2020 | 2019 - 2016 |
| Revenue | 1,634 | 1,634 | 2,161 | 1,917 | 1,676 | 1,480 | Upgrade
|
| Revenue Growth (YoY) | -24.39% | -24.39% | 12.73% | 14.38% | 13.24% | 19.45% | Upgrade
|
| Cost of Revenue | 1,018 | 1,018 | 1,450 | 1,352 | 1,118 | 967 | Upgrade
|
| Gross Profit | 616 | 616 | 711 | 565 | 558 | 513 | Upgrade
|
| Selling, General & Admin | 593 | 593 | 598 | 505 | 472 | 436 | Upgrade
|
| Operating Expenses | 593 | 593 | 598 | 505 | 472 | 436 | Upgrade
|
| Operating Income | 23 | 23 | 113 | 60 | 86 | 77 | Upgrade
|
| Interest Expense | -7 | -7 | -14 | -10 | -6 | -6 | Upgrade
|
| Interest & Investment Income | 1 | 1 | - | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 10 | 10 | 3 | -9 | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | 3 | 3 | - | 3 | 1 | 6 | Upgrade
|
| EBT Excluding Unusual Items | 30 | 30 | 102 | 44 | 81 | 77 | Upgrade
|
| Gain (Loss) on Sale of Assets | 2 | 2 | 4 | - | - | - | Upgrade
|
| Pretax Income | 32 | 32 | 106 | 44 | 81 | 77 | Upgrade
|
| Income Tax Expense | 5 | 5 | 25 | 5 | 16 | 16 | Upgrade
|
| Net Income | 27 | 27 | 81 | 39 | 65 | 61 | Upgrade
|
| Net Income to Common | 27 | 27 | 81 | 39 | 65 | 61 | Upgrade
|
| Net Income Growth | -66.67% | -66.67% | 107.69% | -40.00% | 6.56% | -3.17% | Upgrade
|
| Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 | 1 | Upgrade
|
| Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 | 1 | Upgrade
|
| Shares Change (YoY) | - | - | 0.01% | 9.46% | 0.72% | - | Upgrade
|
| EPS (Basic) | 38.87 | 38.87 | 116.61 | 56.15 | 102.44 | 96.83 | Upgrade
|
| EPS (Diluted) | 38.87 | 38.87 | 116.61 | 56.15 | 102.44 | 96.83 | Upgrade
|
| EPS Growth | -66.67% | -66.67% | 107.67% | -45.18% | 5.80% | -3.17% | Upgrade
|
| Free Cash Flow | 137 | 137 | 19 | -96 | -39 | 113 | Upgrade
|
| Free Cash Flow Per Share | 197.24 | 197.24 | 27.35 | -138.22 | -61.46 | 179.37 | Upgrade
|
| Dividend Per Share | - | - | 25.000 | 15.000 | 15.000 | - | Upgrade
|
| Dividend Growth | - | - | 66.67% | 0% | - | - | Upgrade
|
| Gross Margin | 37.70% | 37.70% | 32.90% | 29.47% | 33.29% | 34.66% | Upgrade
|
| Operating Margin | 1.41% | 1.41% | 5.23% | 3.13% | 5.13% | 5.20% | Upgrade
|
| Profit Margin | 1.65% | 1.65% | 3.75% | 2.03% | 3.88% | 4.12% | Upgrade
|
| Free Cash Flow Margin | 8.38% | 8.38% | 0.88% | -5.01% | -2.33% | 7.64% | Upgrade
|
| EBITDA | 42 | 42 | 128 | 64 | 90 | 80 | Upgrade
|
| EBITDA Margin | 2.57% | 2.57% | 5.92% | 3.34% | 5.37% | 5.41% | Upgrade
|
| D&A For EBITDA | 19 | 19 | 15 | 4 | 4 | 3 | Upgrade
|
| EBIT | 23 | 23 | 113 | 60 | 86 | 77 | Upgrade
|
| EBIT Margin | 1.41% | 1.41% | 5.23% | 3.13% | 5.13% | 5.20% | Upgrade
|
| Effective Tax Rate | 15.63% | 15.63% | 23.58% | 11.36% | 19.75% | 20.78% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.