Frontier Group Holdings 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	Jun '25 Jun 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
Operating Revenue	3,670	3,683	3,509	3,248	2,000	1,207	Upgrade
Other Revenue	108	92	80	78	60	43	Upgrade
Revenue	3,778	3,775	3,589	3,326	2,060	1,250	Upgrade
Revenue Growth (YoY)	4.60%	5.18%	7.91%	61.46%	64.80%	-50.16%	Upgrade
Cost of Revenue	3,573	3,516	3,237	2,999	2,224	1,607	Upgrade
Gross Profit	205	259	352	327	-164	-357	Upgrade
Selling, General & Admin	171	178	164	164	109	78	Upgrade
Other Operating Expenses	288	285	286	240	161	138	Upgrade
Operating Expenses	538	535	500	449	308	249	Upgrade
Operating Income	-333	-276	-148	-122	-472	-606	Upgrade
Interest Expense	-6	-4	-1	-10	-29	-12	Upgrade
Interest & Investment Income	31	32	36	10	2	5	Upgrade
EBT Excluding Unusual Items	-308	-248	-113	-122	-499	-613	Upgrade
Merger & Restructuring Charges	-	-	-1	-10	-	-	Upgrade
Gain (Loss) on Sale of Assets	236	294	147	87	60	48	Upgrade
Legal Settlements	40	40	-1	-	-	-	Upgrade
Other Unusual Items	-	-	-	-	295	193	Upgrade
Pretax Income	-32	86	32	-45	-144	-372	Upgrade
Income Tax Expense	1	1	43	-8	-42	-147	Upgrade
Net Income	-33	85	-11	-37	-102	-225	Upgrade
Preferred Dividends & Other Adjustments	1	1	-	-	-	-	Upgrade
Net Income to Common	-34	84	-11	-37	-102	-225	Upgrade
Shares Outstanding (Basic)	226	224	220	218	211	199	Upgrade
Shares Outstanding (Diluted)	226	226	220	218	211	199	Upgrade
Shares Change (YoY)	1.56%	2.90%	1.15%	2.92%	6.11%	-0.17%	Upgrade
EPS (Basic)	-0.15	0.37	-0.05	-0.17	-0.48	-1.13	Upgrade
EPS (Diluted)	-0.15	0.37	-0.05	-0.17	-0.48	-1.13	Upgrade
Free Cash Flow	-429	-158	-348	-230	153	-573	Upgrade
Free Cash Flow Per Share	-1.90	-0.70	-1.58	-1.06	0.72	-2.88	Upgrade
Gross Margin	5.43%	6.86%	9.81%	9.83%	-7.96%	-28.56%	Upgrade
Operating Margin	-8.81%	-7.31%	-4.12%	-3.67%	-22.91%	-48.48%	Upgrade
Profit Margin	-0.90%	2.23%	-0.31%	-1.11%	-4.95%	-18.00%	Upgrade
Free Cash Flow Margin	-11.36%	-4.18%	-9.70%	-6.92%	7.43%	-45.84%	Upgrade
EBITDA	-254	-204	-98	-77	-434	-573	Upgrade
EBITDA Margin	-6.72%	-5.40%	-2.73%	-2.31%	-21.07%	-45.84%	Upgrade
D&A For EBITDA	79	72	50	45	38	33	Upgrade
EBIT	-333	-276	-148	-122	-472	-606	Upgrade
EBIT Margin	-8.81%	-7.31%	-4.12%	-3.67%	-22.91%	-48.48%	Upgrade
Effective Tax Rate	-	1.16%	134.38%	-	-	-	Upgrade
Revenue as Reported	3,778	3,775	3,589	3,326	2,060	1,250	Upgrade
Advertising Expenses	-	7	5	9	7	4	Upgrade

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

SEC Filings: 10-K · 10-Q