Frontier Developments plc
FRRDF · OTC
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | $91 | $89 | $104 | $115 |
| % Growth | 1.5% | -14.4% | -8.9% | – |
| Cost of Goods Sold | $27 | $28 | $77 | $71 |
| Gross Profit | $63 | $61 | $27 | $43 |
| % Margin | 69.9% | 68.7% | 26.1% | 37.8% |
| R&D Expenses | $15 | $68 | $12 | $11 |
| G&A Expenses | $15 | $14 | $11 | $14 |
| SG&A Expenses | $26 | $25 | $21 | $26 |
| Sales & Mktg Exp. | $8 | $12 | $10 | $12 |
| Other Operating Expenses | $0 | -$5 | $4 | -$2 |
| Operating Expenses | $41 | $88 | $37 | $35 |
| Operating Income | $13 | -$27 | -$27 | $2 |
| % Margin | 14.2% | -30.3% | -25.5% | 1.3% |
| Other Income/Exp. Net | $4 | -$1 | $0 | -$1 |
| Pre-Tax Income | $17 | -$28 | -$26 | $1 |
| Tax Expense | -$4 | -$7 | -$6 | -$9 |
| Net Income | $22 | -$21 | -$21 | $10 |
| % Margin | 24.3% | -24.1% | -20% | 8.4% |
| EPS | 0.57 | -0.56 | -0.54 | 0.25 |
| % Growth | 201.8% | -3.7% | -316% | – |
| EPS Diluted | 0.55 | -0.56 | -0.54 | 0.24 |
| Weighted Avg Shares Out | 39 | 39 | 39 | 39 |
| Weighted Avg Shares Out Dil | 40 | 39 | 39 | 41 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1 | $0 | $0 | $0 |
| Interest Expense | $1 | $0 | $0 | $1 |
| Depreciation & Amortization | $32 | $37 | $41 | $32 |
| EBITDA | $50 | $10 | $15 | $34 |
| % Margin | 54.8% | 11.1% | 14.3% | 29.5% |