Frontier Inc. (FKSE:4250)
Japan · Delayed Price · Currency is JPY 1,170.00
+90.00 (8.33%)
At close: Jul 24, 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 | 2017 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | May '25 May 31, 2025 | 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 | 2017 - 2020 |
| 1,711 | 1,634 | 2,161 | 1,917 | 1,676 | 1,480 | Upgrade | |
Revenue Growth (YoY) | -17.54% | -24.39% | 12.73% | 14.38% | 13.24% | 19.45% | Upgrade |
Cost of Revenue | 1,032 | 1,018 | 1,450 | 1,352 | 1,118 | 967 | Upgrade |
Gross Profit | 679 | 616 | 711 | 565 | 558 | 513 | Upgrade |
Selling, General & Admin | 597 | 593 | 598 | 505 | 472 | 436 | Upgrade |
Operating Expenses | 597 | 593 | 598 | 505 | 472 | 436 | Upgrade |
Operating Income | 82 | 23 | 113 | 60 | 86 | 77 | Upgrade |
Interest Expense | -9 | -7 | -14 | -10 | -6 | -6 | Upgrade |
Interest & Investment Income | 1 | 1 | - | - | - | - | Upgrade |
Currency Exchange Gain (Loss) | 2 | 10 | 3 | -9 | - | - | Upgrade |
Other Non Operating Income (Expenses) | 5 | 3 | - | 3 | 1 | 6 | Upgrade |
EBT Excluding Unusual Items | 81 | 30 | 102 | 44 | 81 | 77 | Upgrade |
Gain (Loss) on Sale of Assets | 2 | 2 | 4 | - | - | - | Upgrade |
Pretax Income | 83 | 32 | 106 | 44 | 81 | 77 | Upgrade |
Income Tax Expense | 23 | 5 | 25 | 5 | 16 | 16 | Upgrade |
Net Income | 60 | 27 | 81 | 39 | 65 | 61 | Upgrade |
Net Income to Common | 60 | 27 | 81 | 39 | 65 | 61 | Upgrade |
Net Income Growth | -1.64% | -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) | 86.38 | 38.87 | 116.61 | 56.15 | 102.44 | 96.83 | Upgrade |
EPS (Diluted) | 86.38 | 38.87 | 116.61 | 56.15 | 102.44 | 96.83 | Upgrade |
EPS Growth | -1.64% | -66.67% | 107.67% | -45.18% | 5.80% | -3.17% | Upgrade |
Free Cash Flow | 19 | 137 | 19 | -96 | -39 | 113 | Upgrade |
Free Cash Flow Per Share | 27.35 | 197.24 | 27.35 | -138.22 | -61.46 | 179.37 | Upgrade |
Dividend Per Share | 10.000 | 10.000 | 25.000 | 15.000 | 15.000 | - | Upgrade |
Dividend Growth | -33.33% | -60.00% | 66.67% | - | - | - | Upgrade |
Gross Margin | 39.68% | 37.70% | 32.90% | 29.47% | 33.29% | 34.66% | Upgrade |
Operating Margin | 4.79% | 1.41% | 5.23% | 3.13% | 5.13% | 5.20% | Upgrade |
Profit Margin | 3.51% | 1.65% | 3.75% | 2.03% | 3.88% | 4.12% | Upgrade |
Free Cash Flow Margin | 1.11% | 8.38% | 0.88% | -5.01% | -2.33% | 7.63% | Upgrade |
EBITDA | 101 | 42 | 128 | 64 | 90 | 80 | Upgrade |
EBITDA Margin | 5.90% | 2.57% | 5.92% | 3.34% | 5.37% | 5.41% | Upgrade |
D&A For EBITDA | 19 | 19 | 15 | 4 | 4 | 3 | Upgrade |
EBIT | 82 | 23 | 113 | 60 | 86 | 77 | Upgrade |
EBIT Margin | 4.79% | 1.41% | 5.23% | 3.13% | 5.13% | 5.20% | Upgrade |
Effective Tax Rate | 27.71% | 15.63% | 23.59% | 11.36% | 19.75% | 20.78% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.