Frontdoor, Inc. (FRA:3I5)
Germany · Delayed Price · Currency is EUR 45.80
-0.20 (-0.43%)
At close: Dec 1, 2025
Frontdoor Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| 2,042 | 1,843 | 1,780 | 1,662 | 1,602 | 1,474 | Upgrade | |
Revenue Growth (YoY) | 11.77% | 3.54% | 7.10% | 3.74% | 8.68% | 7.99% | Upgrade |
Cost of Revenue | 913 | 852 | 895 | 952 | 818 | 758 | Upgrade |
Gross Profit | 1,129 | 991 | 885 | 710 | 784 | 716 | Upgrade |
Selling, General & Admin | 657 | 612 | 581 | 521 | 511 | 467 | Upgrade |
Operating Expenses | 734 | 651 | 618 | 555 | 546 | 501 | Upgrade |
Operating Income | 395 | 340 | 267 | 155 | 238 | 215 | Upgrade |
Interest Expense | -70 | -40 | -40 | -31 | -39 | -57 | Upgrade |
Interest & Investment Income | 21 | 20 | 16 | 4 | 1 | - | Upgrade |
Other Non Operating Income (Expenses) | - | - | 1 | -1 | 1 | - | Upgrade |
EBT Excluding Unusual Items | 346 | 320 | 244 | 127 | 201 | 158 | Upgrade |
Merger & Restructuring Charges | -1 | -8 | -16 | -20 | -3 | -8 | Upgrade |
Impairment of Goodwill | - | - | - | -9 | - | - | Upgrade |
Gain (Loss) on Sale of Investments | - | - | - | - | - | -1 | Upgrade |
Asset Writedown | - | - | - | -5 | - | - | Upgrade |
Other Unusual Items | -3 | -3 | - | - | -31 | - | Upgrade |
Pretax Income | 342 | 309 | 228 | 93 | 167 | 149 | Upgrade |
Income Tax Expense | 80 | 74 | 57 | 22 | 39 | 37 | Upgrade |
Net Income | 262 | 235 | 171 | 71 | 128 | 112 | Upgrade |
Net Income to Common | 262 | 235 | 171 | 71 | 128 | 112 | Upgrade |
Net Income Growth | 11.97% | 37.43% | 140.84% | -44.53% | 14.29% | -26.80% | Upgrade |
Shares Outstanding (Basic) | 74 | 77 | 81 | 82 | 85 | 85 | Upgrade |
Shares Outstanding (Diluted) | 76 | 78 | 81 | 82 | 86 | 86 | Upgrade |
Shares Change (YoY) | -3.41% | -3.58% | -1.34% | -4.09% | - | 0.71% | Upgrade |
EPS (Basic) | 3.53 | 3.05 | 2.12 | 0.87 | 1.50 | 1.31 | Upgrade |
EPS (Diluted) | 3.46 | 3.01 | 2.12 | 0.87 | 1.50 | 1.31 | Upgrade |
EPS Growth | 15.41% | 41.98% | 144.25% | -42.13% | 14.50% | -27.22% | Upgrade |
Free Cash Flow | 345 | 231 | 170 | 102 | 154 | 175 | Upgrade |
Free Cash Flow Per Share | 4.55 | 2.96 | 2.10 | 1.24 | 1.80 | 2.05 | Upgrade |
Gross Margin | 55.29% | 53.77% | 49.72% | 42.72% | 48.94% | 48.58% | Upgrade |
Operating Margin | 19.34% | 18.45% | 15.00% | 9.33% | 14.86% | 14.59% | Upgrade |
Profit Margin | 12.83% | 12.75% | 9.61% | 4.27% | 7.99% | 7.60% | Upgrade |
Free Cash Flow Margin | 16.89% | 12.53% | 9.55% | 6.14% | 9.61% | 11.87% | Upgrade |
EBITDA | 472 | 379 | 304 | 189 | 273 | 249 | Upgrade |
EBITDA Margin | 23.11% | 20.56% | 17.08% | 11.37% | 17.04% | 16.89% | Upgrade |
D&A For EBITDA | 77 | 39 | 37 | 34 | 35 | 34 | Upgrade |
EBIT | 395 | 340 | 267 | 155 | 238 | 215 | Upgrade |
EBIT Margin | 19.34% | 18.45% | 15.00% | 9.33% | 14.86% | 14.59% | Upgrade |
Effective Tax Rate | 23.39% | 23.95% | 25.00% | 23.66% | 23.35% | 24.83% | Upgrade |
Advertising Expenses | - | 170 | 156 | 115 | 106 | - | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.