Frontdoor Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	2,093	1,843	1,780	1,662	1,602
Revenue Growth (YoY)	13.56%	3.54%	7.10%	3.74%	8.68%
Cost of Revenue	936	852	895	952	818
Gross Profit	1,157	991	885	710	784
Selling, General & Admin	669	612	581	521	511
Operating Expenses	758	651	618	555	546
Operating Income	399	340	267	155	238
Interest Expense	-79	-40	-40	-31	-39
Interest & Investment Income	22	20	16	4	1
Other Non Operating Income (Expenses)	1	-	1	-1	1
EBT Excluding Unusual Items	343	320	244	127	201
Merger & Restructuring Charges	-4	-8	-16	-20	-3
Impairment of Goodwill	-	-	-	-9	-
Asset Writedown	-	-	-	-5	-
Other Unusual Items	-	-3	-	-	-31
Pretax Income	339	309	228	93	167
Income Tax Expense	84	74	57	22	39
Net Income	255	235	171	71	128
Net Income to Common	255	235	171	71	128
Net Income Growth	8.51%	37.43%	140.84%	-44.53%	14.29%
Shares Outstanding (Basic)	73	77	81	82	85
Shares Outstanding (Diluted)	75	78	81	82	86
Shares Change (YoY)	-4.49%	-3.58%	-1.34%	-4.09%	-
EPS (Basic)	3.49	3.05	2.12	0.87	1.50
EPS (Diluted)	3.42	3.01	2.12	0.87	1.50
EPS Growth	13.62%	41.98%	144.25%	-42.13%	14.50%
Free Cash Flow	390	231	170	102	154
Free Cash Flow Per Share	5.24	2.96	2.10	1.24	1.80
Gross Margin	55.28%	53.77%	49.72%	42.72%	48.94%
Operating Margin	19.06%	18.45%	15.00%	9.33%	14.86%
Profit Margin	12.18%	12.75%	9.61%	4.27%	7.99%
Free Cash Flow Margin	18.63%	12.53%	9.55%	6.14%	9.61%
EBITDA	488	379	304	189	273
EBITDA Margin	23.32%	20.56%	17.08%	11.37%	17.04%
D&A For EBITDA	89	39	37	34	35
EBIT	399	340	267	155	238
EBIT Margin	19.06%	18.45%	15.00%	9.33%	14.86%
Effective Tax Rate	24.78%	23.95%	25.00%	23.66%	23.35%
Advertising Expenses	-	170	156	115	106

Updated Feb 26, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q