Frontier Developments PLC
LSE:FDEV

Watchlist Manager
Frontier Developments PLC Logo
Frontier Developments PLC
LSE:FDEV
Watchlist
Price: 203.5 GBX 4.36%
Market Cap: 78.5m GBX
Have any thoughts about
Frontier Developments PLC?
Write Note

Income Statement

Earnings Waterfall
Frontier Developments PLC

Revenue
89.3m GBP
Cost of Revenue
-28m GBP
Gross Profit
61.3m GBP
Operating Expenses
-71.4m GBP
Operating Income
-10.1m GBP
Other Expenses
-11.4m GBP
Net Income
-21.5m GBP

Income Statement
Frontier Developments PLC

Rotate your device to view
Income Statement
Currency: GBP
May-2013 Nov-2013 May-2014 Nov-2014 May-2015 Nov-2015 May-2016 Nov-2016 May-2017 Nov-2017 May-2018 Nov-2018 May-2019 Nov-2019 May-2020 Nov-2020 May-2021 Nov-2021 May-2022 Nov-2022 May-2023 Nov-2023 May-2024
Revenue
Revenue
12
N/A
11
-8%
10
-14%
12
+23%
23
+93%
26
+16%
21
-19%
29
+34%
37
+31%
38
+2%
34
-11%
80
+134%
90
+12%
57
-36%
76
+34%
81
+6%
91
+12%
103
+13%
114
+11%
122
+7%
105
-14%
95
-9%
89
-6%
Gross Profit
Cost of Revenue
(8)
(9)
(8)
(4)
(2)
(5)
(5)
(7)
(10)
(11)
(10)
(30)
(35)
(20)
(25)
(25)
(28)
(35)
(40)
(43)
(37)
(31)
(28)
Gross Profit
4
N/A
2
-53%
2
-7%
8
+402%
21
+152%
22
+5%
16
-25%
22
+35%
27
+25%
27
-1%
24
-11%
50
+108%
55
+9%
37
-33%
52
+40%
56
+9%
63
+12%
68
+7%
74
+9%
79
+7%
67
-15%
64
-5%
61
-4%
Operating Income
Operating Expenses
(3)
(3)
(3)
(10)
(19)
(18)
(15)
(17)
(20)
(20)
(21)
(33)
(35)
(30)
(35)
(37)
(43)
(56)
(65)
(62)
(76)
(93)
(71)
Selling, General & Administrative
(3)
(3)
(3)
(5)
(7)
(8)
(8)
(10)
(12)
(12)
(13)
(20)
(20)
(17)
(18)
(19)
(21)
(25)
(23)
(26)
(24)
(29)
(23)
Research & Development
0
0
0
(6)
(12)
(10)
(7)
(8)
(7)
(8)
(8)
(13)
(15)
(14)
(16)
(18)
(21)
(31)
(11)
(28)
(12)
(17)
(18)
Depreciation & Amortization
0
0
0
0
0
0
(0)
0
(0)
0
(0)
0
(1)
0
(1)
0
(1)
0
(30)
(9)
(40)
(48)
(35)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
Operating Income
1
N/A
(1)
N/A
(2)
-20%
(2)
-20%
2
N/A
4
+149%
1
-68%
4
+259%
8
+75%
7
-9%
3
-61%
17
+509%
19
+14%
7
-66%
17
+152%
19
+15%
20
+5%
12
-41%
9
-24%
17
+92%
(8)
N/A
(29)
-245%
(10)
+65%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(1)
(1)
(1)
(1)
(0)
0
0
(0)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(7)
(18)
(38)
(18)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
1
N/A
(1)
N/A
(2)
-15%
(2)
-20%
2
N/A
4
+144%
1
-68%
4
+252%
8
+74%
7
-9%
3
-60%
17
+498%
20
+14%
7
-66%
16
+146%
18
+14%
19
+4%
11
-42%
1
-91%
9
+887%
(27)
N/A
(66)
-150%
(28)
+57%
Net Income
Tax Provision
(0)
(0)
(0)
(0)
0
(0)
0
0
(0)
(0)
1
(1)
(2)
(0)
(0)
(0)
2
3
9
9
6
6
7
Income from Continuing Operations
1
(1)
(2)
(2)
2
4
1
5
8
7
4
16
18
6
16
18
22
14
10
18
(21)
(61)
(21)
Net Income (Common)
1
N/A
(1)
N/A
(2)
-21%
(2)
-18%
2
N/A
4
+139%
1
-64%
5
+227%
8
+65%
7
-9%
4
-49%
16
+348%
18
+12%
6
-66%
16
+158%
18
+14%
22
+19%
14
-35%
10
-32%
18
+87%
(21)
N/A
(61)
-190%
(21)
+65%
EPS (Diluted)
0.02
N/A
-0.05
N/A
-0.06
-20%
-0.07
-17%
0.05
N/A
0.12
+140%
0.04
-67%
0.13
+225%
0.22
+69%
0.2
-9%
0.09
-55%
0.4
+344%
0.45
+13%
0.15
-67%
0.39
+160%
0.45
+15%
0.53
+18%
0.35
-34%
0.24
-31%
0.43
+79%
-0.54
N/A
-1.57
-191%
-0.56
+64%

See Also

Discover More