Frontier Management Inc. (TYO:7038)
Japan · Delayed Price · Currency is JPY 584.00
+11.00 (1.92%)
At close: Jan 22, 2026
Frontier Management Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 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 | 2016 - 2019 |
| 11,294 | 9,265 | 10,025 | 7,915 | 5,741 | 5,192 | Upgrade | |
Revenue Growth (YoY) | 18.81% | -7.58% | 26.66% | 37.87% | 10.57% | 8.82% | Upgrade |
Cost of Revenue | 6,820 | 5,006 | 4,498 | 3,230 | 2,248 | 2,084 | Upgrade |
Gross Profit | 4,474 | 4,259 | 5,527 | 4,685 | 3,493 | 3,108 | Upgrade |
Selling, General & Admin | 5,238 | 4,862 | 4,264 | 3,765 | 2,984 | 2,526 | Upgrade |
Other Operating Expenses | 29 | 29 | 11 | 6 | 7 | - | Upgrade |
Operating Expenses | 5,282 | 4,891 | 4,275 | 3,777 | 2,992 | 2,527 | Upgrade |
Operating Income | -807.99 | -632 | 1,252 | 908 | 501 | 581 | Upgrade |
Interest Expense | -102.69 | -18 | -11 | -7 | -1 | - | Upgrade |
Earnings From Equity Investments | -11.34 | -48 | 4 | 8 | 6 | 7 | Upgrade |
Currency Exchange Gain (Loss) | 10.03 | - | 1 | 9 | 6 | - | Upgrade |
Other Non Operating Income (Expenses) | -106.33 | -11 | -9 | 1 | 1 | -13 | Upgrade |
EBT Excluding Unusual Items | -1,013 | -709 | 1,237 | 919 | 513 | 575 | Upgrade |
Gain (Loss) on Sale of Investments | - | - | 1 | -53 | - | - | Upgrade |
Other Unusual Items | -135 | - | - | - | - | - | Upgrade |
Pretax Income | -1,148 | -709 | 1,238 | 866 | 513 | 575 | Upgrade |
Income Tax Expense | 15.62 | -4 | 447 | 301 | 175 | 155 | Upgrade |
Earnings From Continuing Operations | -1,164 | -705 | 791 | 565 | 338 | 420 | Upgrade |
Minority Interest in Earnings | 32.36 | 11 | -11 | -9 | - | - | Upgrade |
Net Income | -1,131 | -694 | 780 | 556 | 338 | 420 | Upgrade |
Net Income to Common | -1,131 | -694 | 780 | 556 | 338 | 420 | Upgrade |
Net Income Growth | - | - | 40.29% | 64.50% | -19.52% | -2.10% | Upgrade |
Shares Outstanding (Basic) | 12 | 12 | 12 | 11 | 11 | 11 | Upgrade |
Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | 12 | Upgrade |
Shares Change (YoY) | 0.08% | -0.06% | 1.11% | 0.29% | -0.69% | -0.35% | Upgrade |
EPS (Basic) | -96.26 | -59.13 | 67.46 | 48.61 | 29.64 | 36.85 | Upgrade |
EPS (Diluted) | -96.26 | -59.13 | 66.47 | 47.93 | 29.24 | 36.05 | Upgrade |
EPS Growth | - | - | 38.68% | 63.92% | -18.89% | -1.73% | Upgrade |
Free Cash Flow | - | -2,519 | 188 | 1,163 | 290 | 454 | Upgrade |
Free Cash Flow Per Share | - | -214.62 | 16.01 | 100.13 | 25.04 | 38.93 | Upgrade |
Dividend Per Share | - | - | 41.000 | 28.000 | 10.000 | 12.000 | Upgrade |
Dividend Growth | - | - | 46.43% | 180.00% | -16.67% | 4.35% | Upgrade |
Gross Margin | 39.62% | 45.97% | 55.13% | 59.19% | 60.84% | 59.86% | Upgrade |
Operating Margin | -7.15% | -6.82% | 12.49% | 11.47% | 8.73% | 11.19% | Upgrade |
Profit Margin | -10.02% | -7.49% | 7.78% | 7.03% | 5.89% | 8.09% | Upgrade |
Free Cash Flow Margin | - | -27.19% | 1.88% | 14.69% | 5.05% | 8.74% | Upgrade |
EBITDA | -707.49 | -530 | 1,356 | 992 | 537 | 619 | Upgrade |
EBITDA Margin | -6.26% | -5.72% | 13.53% | 12.53% | 9.35% | 11.92% | Upgrade |
D&A For EBITDA | 100.5 | 102 | 104 | 84 | 36 | 38 | Upgrade |
EBIT | -807.99 | -632 | 1,252 | 908 | 501 | 581 | Upgrade |
EBIT Margin | -7.15% | -6.82% | 12.49% | 11.47% | 8.73% | 11.19% | Upgrade |
Effective Tax Rate | - | - | 36.11% | 34.76% | 34.11% | 26.96% | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.