Frontier Developments PLC
LSE:FDEV
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Estee Lauder Companies Inc
NYSE:EL
|
Consumer products
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Church & Dwight Co Inc
NYSE:CHD
|
Consumer products
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
American Express Co
NYSE:AXP
|
Financial Services
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Target Corp
NYSE:TGT
|
Retail
|
| US |
|
Walt Disney Co
NYSE:DIS
|
Media
|
| US |
|
Mueller Industries Inc
NYSE:MLI
|
Machinery
|
| US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
Technology
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
107
309
|
| Price Target |
|
We'll email you a reminder when the closing price reaches GBX.
Choose the stock you wish to monitor with a price alert.
|
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
|
Estee Lauder Companies Inc
NYSE:EL
|
US |
|
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
|
Church & Dwight Co Inc
NYSE:CHD
|
US |
|
|
Pfizer Inc
NYSE:PFE
|
US |
|
|
American Express Co
NYSE:AXP
|
US |
|
|
Nike Inc
NYSE:NKE
|
US |
|
|
Visa Inc
NYSE:V
|
US |
|
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
|
3M Co
NYSE:MMM
|
US |
|
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
|
Coca-Cola Co
NYSE:KO
|
US |
|
|
Target Corp
NYSE:TGT
|
US |
|
|
Walt Disney Co
NYSE:DIS
|
US |
|
|
Mueller Industries Inc
NYSE:MLI
|
US |
|
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
This alert will be permanently deleted.
Frontier Developments PLC
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
| 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%
|
|
You don't have any saved screeners yet
