Frontier Developments plc
FRRDF · OTC
5/31/2025 | 5/31/2024 | 5/31/2023 | 5/31/2022 | |
|---|---|---|---|---|
| Revenue | $90,600 | $89,270 | $104,335 | $114,534 |
| % Growth | 1.5% | -14.4% | -8.9% | – |
| Cost of Goods Sold | $27,257 | $27,954 | $77,149 | $71,193 |
| Gross Profit | $63,343 | $61,316 | $27,185 | $43,341 |
| % Margin | 69.9% | 68.7% | 26.1% | 37.8% |
| R&D Expenses | $14,742 | $67,881 | $12,206 | $11,277 |
| G&A Expenses | $14,921 | $13,659 | $11,277 | $13,558 |
| SG&A Expenses | $26,096 | $25,294 | $20,914 | $25,897 |
| Sales & Mktg Exp. | $7,710 | $11,635 | $9,637 | $12,339 |
| Other Operating Expenses | $0 | -$4,851 | $3,731 | -$2,355 |
| Operating Expenses | $40,839 | $88,324 | $36,850 | $34,820 |
| Operating Income | $12,842 | -$27,008 | -$26,580 | $1,536 |
| % Margin | 14.2% | -30.3% | -25.5% | 1.3% |
| Other Income/Exp. Net | $3,863 | -$1,417 | $71 | -$592 |
| Pre-Tax Income | $16,705 | -$28,425 | -$26,448 | $948 |
| Tax Expense | -$3,968 | -$6,953 | -$5,591 | -$8,722 |
| Net Income | $22,042 | -$21,472 | -$20,905 | $9,628 |
| % 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 | 38,658 | 38,609 | 39,026 | 39,173 |
| Weighted Avg Shares Out Dil | 40,265 | 38,609 | 39,026 | 40,607 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,076 | $3 | $71 | $0 |
| Interest Expense | $1,388 | $15 | $0 | $595 |
| Depreciation & Amortization | $31,522 | $36,892 | $41,438 | $32,341 |
| EBITDA | $49,615 | $9,884 | $14,895 | $33,735 |
| % Margin | 54.8% | 11.1% | 14.3% | 29.5% |