Frontier International Inc. (TYO:7050)
Japan · Delayed Price · Currency is JPY 1,551.00
-19.00 (-1.21%)
Feb 13, 2026, 2:45 PM JST
Frontier International Income Statement
Financials in millions JPY. Fiscal year is May - April.
Millions JPY. Fiscal year is May - Apr.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Oct '25 Oct 31, 2025 | Apr '25 Apr 30, 2025 | Apr '24 Apr 30, 2024 | Apr '23 Apr 30, 2023 | Apr '22 Apr 30, 2022 | Apr '21 Apr 30, 2021 |
| 26,158 | 20,335 | 16,944 | 17,047 | 25,136 | 15,721 | |
Revenue Growth (YoY) | 51.26% | 20.01% | -0.60% | -32.18% | 59.89% | 19.84% |
Cost of Revenue | 21,150 | 16,441 | 13,474 | 12,942 | 19,855 | 12,854 |
Gross Profit | 5,008 | 3,894 | 3,470 | 4,105 | 5,281 | 2,867 |
Selling, General & Admin | 3,005 | 2,597 | 2,240 | 2,230 | 2,150 | 2,116 |
Operating Expenses | 3,025 | 2,616 | 2,260 | 2,230 | 2,150 | 2,116 |
Operating Income | 1,983 | 1,278 | 1,210 | 1,875 | 3,131 | 751 |
Interest Expense | -3 | -3 | -1 | - | - | - |
Interest & Investment Income | 18 | 15 | 8 | 2 | - | 2 |
Currency Exchange Gain (Loss) | -15 | -20 | 14 | -10 | - | - |
Other Non Operating Income (Expenses) | 7 | -3 | 1 | -4 | 50 | 190 |
EBT Excluding Unusual Items | 1,990 | 1,267 | 1,232 | 1,863 | 3,181 | 943 |
Gain (Loss) on Sale of Investments | -13 | 103 | -396 | 118 | 1 | -1 |
Asset Writedown | -2 | -2 | -10 | - | -6 | - |
Other Unusual Items | - | 1 | -1 | - | - | - |
Pretax Income | 1,979 | 1,369 | 825 | 1,981 | 3,176 | 942 |
Income Tax Expense | 707 | 496 | 338 | 679 | 1,055 | 423 |
Earnings From Continuing Operations | 1,272 | 873 | 487 | 1,302 | 2,121 | 519 |
Net Income to Company | - | 873 | 487 | 1,302 | 2,121 | 519 |
Minority Interest in Earnings | -136 | 3 | 1 | - | - | - |
Net Income | 1,136 | 876 | 488 | 1,302 | 2,121 | 519 |
Net Income to Common | 1,136 | 876 | 488 | 1,302 | 2,121 | 519 |
Net Income Growth | 314.60% | 79.51% | -62.52% | -38.61% | 308.67% | -37.09% |
Shares Outstanding (Basic) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Outstanding (Diluted) | 9 | 9 | 9 | 9 | 9 | 9 |
Shares Change (YoY) | 0.03% | -0.02% | -1.62% | -0.13% | -0.91% | -1.33% |
EPS (Basic) | 127.64 | 98.43 | 54.83 | 144.42 | 234.43 | 58.12 |
EPS (Diluted) | 127.64 | 98.43 | 54.83 | 143.92 | 234.13 | 56.81 |
EPS Growth | 315.14% | 79.51% | -61.90% | -38.53% | 312.13% | -36.23% |
Free Cash Flow | 2,032 | 1,606 | 1,534 | -592 | 3,120 | 556 |
Free Cash Flow Per Share | 228.24 | 180.45 | 172.33 | -65.43 | 344.39 | 60.82 |
Dividend Per Share | 49.500 | 49.500 | 19.500 | 29.000 | 45.000 | 12.000 |
Dividend Growth | 153.85% | 153.85% | -32.76% | -35.56% | 275.00% | -38.46% |
Gross Margin | 19.14% | 19.15% | 20.48% | 24.08% | 21.01% | 18.24% |
Operating Margin | 7.58% | 6.29% | 7.14% | 11.00% | 12.46% | 4.78% |
Profit Margin | 4.34% | 4.31% | 2.88% | 7.64% | 8.44% | 3.30% |
Free Cash Flow Margin | 7.77% | 7.90% | 9.05% | -3.47% | 12.41% | 3.54% |
EBITDA | 2,096 | 1,357 | 1,241 | 1,897 | 3,151 | 769 |
EBITDA Margin | 8.01% | 6.67% | 7.32% | 11.13% | 12.54% | 4.89% |
D&A For EBITDA | 113 | 79 | 31 | 22 | 20 | 18 |
EBIT | 1,983 | 1,278 | 1,210 | 1,875 | 3,131 | 751 |
EBIT Margin | 7.58% | 6.29% | 7.14% | 11.00% | 12.46% | 4.78% |
Effective Tax Rate | 35.73% | 36.23% | 40.97% | 34.28% | 33.22% | 44.90% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.