Frontdoor, Inc. (FTDR)

Frontdoor Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,966	1,843	1,780	1,662	1,602	1,474
Revenue Growth (YoY)	8.62%	3.54%	7.10%	3.74%	8.68%	7.99%
Cost of Revenue	884	852	895	952	818	758
Gross Profit	1,082	991	885	710	784	716
Selling, General & Admin	635	612	581	521	511	467
Operating Expenses	700	651	618	555	546	501
Operating Income	382	340	267	155	238	215
Interest Expense	-59	-40	-40	-31	-39	-57
Interest & Investment Income	20	20	16	4	1	-
Other Non Operating Income (Expenses)	-1	-	1	-1	1	-
EBT Excluding Unusual Items	342	320	244	127	201	158
Merger & Restructuring Charges	-5	-8	-16	-20	-3	-8
Impairment of Goodwill	-	-	-	-9	-	-
Gain (Loss) on Sale of Investments	-	-	-	-	-	-1
Asset Writedown	-	-	-	-5	-	-
Other Unusual Items	-3	-3	-	-	-31	-
Pretax Income	334	309	228	93	167	149
Income Tax Expense	77	74	57	22	39	37
Net Income	257	235	171	71	128	112
Net Income to Common	257	235	171	71	128	112
Net Income Growth	24.76%	37.43%	140.84%	-44.53%	14.29%	-26.80%
Shares Outstanding (Basic)	75	77	81	82	85	85
Shares Outstanding (Diluted)	76	78	81	82	86	86
Shares Change (YoY)	-3.60%	-3.58%	-1.34%	-4.09%	-	0.71%
EPS (Basic)	3.42	3.05	2.12	0.87	1.50	1.31
EPS (Diluted)	3.36	3.01	2.12	0.87	1.50	1.31
EPS Growth	29.61%	41.98%	144.25%	-42.13%	14.50%	-27.22%
Free Cash Flow	303	231	170	102	154	175
Free Cash Flow Per Share	3.97	2.96	2.10	1.24	1.80	2.05
Gross Margin	55.04%	53.77%	49.72%	42.72%	48.94%	48.58%
Operating Margin	19.43%	18.45%	15.00%	9.33%	14.86%	14.59%
Profit Margin	13.07%	12.75%	9.61%	4.27%	7.99%	7.60%
Free Cash Flow Margin	15.41%	12.53%	9.55%	6.14%	9.61%	11.87%
EBITDA	447	379	304	189	273	249
EBITDA Margin	22.74%	20.56%	17.08%	11.37%	17.04%	16.89%
D&A For EBITDA	65	39	37	34	35	34
EBIT	382	340	267	155	238	215
EBIT Margin	19.43%	18.45%	15.00%	9.33%	14.86%	14.59%
Effective Tax Rate	23.05%	23.95%	25.00%	23.66%	23.35%	24.83%
Advertising Expenses	-	170	156	115	106	-

Updated Aug 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q