Frontier Inc. (FKSE:4250)
Japan · Delayed Price · Currency is JPY 590.00
+20.00 (3.51%)
At close: Jun 5, 2026
Frontier Income Statement
Financials in millions JPY. Fiscal year is December - November.
Millions JPY. Fiscal year is Dec - Nov.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Feb '26 Feb 28, 2026 | Nov '25 Nov 30, 2025 | Nov '24 Nov 30, 2024 | Nov '23 Nov 30, 2023 | Nov '22 Nov 30, 2022 | Nov '21 Nov 30, 2021 |
| 1,707 | 1,686 | 1,634 | 2,161 | 1,917 | 1,676 | |
Revenue Growth (YoY) | 7.49% | 3.18% | -24.39% | 12.73% | 14.38% | 13.24% |
Cost of Revenue | 981 | 966 | 1,018 | 1,450 | 1,352 | 1,118 |
Gross Profit | 726 | 720 | 616 | 711 | 565 | 558 |
Selling, General & Admin | 607 | 597 | 593 | 598 | 505 | 472 |
Operating Expenses | 607 | 597 | 593 | 598 | 505 | 472 |
Operating Income | 119 | 123 | 23 | 113 | 60 | 86 |
Interest Expense | -3 | -5 | -7 | -14 | -10 | -6 |
Interest & Investment Income | - | - | 1 | - | - | - |
Currency Exchange Gain (Loss) | -2 | -2 | 10 | 3 | -9 | - |
Other Non Operating Income (Expenses) | -3 | 2 | 3 | - | 3 | 1 |
EBT Excluding Unusual Items | 111 | 118 | 30 | 102 | 44 | 81 |
Gain (Loss) on Sale of Assets | 1 | 3 | 2 | 4 | - | - |
Pretax Income | 112 | 121 | 32 | 106 | 44 | 81 |
Income Tax Expense | 36 | 40 | 5 | 25 | 5 | 16 |
Net Income | 76 | 81 | 27 | 81 | 39 | 65 |
Net Income to Common | 76 | 81 | 27 | 81 | 39 | 65 |
Net Income Growth | 153.33% | 200.00% | -66.67% | 107.69% | -40.00% | 6.56% |
Shares Outstanding (Basic) | 1 | 1 | 1 | 1 | 1 | 1 |
Shares Outstanding (Diluted) | 1 | 1 | 1 | 1 | 1 | 1 |
Shares Change (YoY) | -0.46% | - | - | 0.01% | 9.46% | 0.72% |
EPS (Basic) | 54.96 | 58.31 | 19.44 | 58.31 | 28.08 | 51.22 |
EPS (Diluted) | 54.96 | 58.31 | 19.44 | 58.31 | 28.08 | 51.22 |
EPS Growth | 154.50% | 200.00% | -66.67% | 107.67% | -45.18% | 5.80% |
Free Cash Flow | - | 144 | 137 | 19 | -96 | -39 |
Free Cash Flow Per Share | - | 103.66 | 98.62 | 13.68 | -69.11 | -30.73 |
Dividend Per Share | 35.000 | 35.000 | 5.000 | 12.500 | 7.500 | 7.500 |
Dividend Growth | 600.00% | 600.00% | -60.00% | 66.67% | - | - |
Gross Margin | 42.53% | 42.70% | 37.70% | 32.90% | 29.47% | 33.29% |
Operating Margin | 6.97% | 7.29% | 1.41% | 5.23% | 3.13% | 5.13% |
Profit Margin | 4.45% | 4.80% | 1.65% | 3.75% | 2.03% | 3.88% |
Free Cash Flow Margin | - | 8.54% | 8.38% | 0.88% | -5.01% | -2.33% |
EBITDA | 135.5 | 140 | 42 | 128 | 64 | 90 |
EBITDA Margin | 7.94% | 8.30% | 2.57% | 5.92% | 3.34% | 5.37% |
D&A For EBITDA | 16.5 | 17 | 19 | 15 | 4 | 4 |
EBIT | 119 | 123 | 23 | 113 | 60 | 86 |
EBIT Margin | 6.97% | 7.29% | 1.41% | 5.23% | 3.13% | 5.13% |
Effective Tax Rate | 32.14% | 33.06% | 15.63% | 23.59% | 11.36% | 19.75% |