Frontier Group Holdings, Inc.
ULCC · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $3,775 | $3,589 | $3,326 | $2,060 |
| % Growth | 5.2% | 7.9% | 61.5% | – |
| Cost of Goods Sold | $1,838 | $3,287 | $3,044 | $2,262 |
| Gross Profit | $1,937 | $302 | $282 | -$202 |
| % Margin | 51.3% | 8.4% | 8.5% | -9.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $178 | $164 | $164 | $109 |
| Sales & Mktg Exp. | $178 | $164 | $164 | $109 |
| Other Operating Expenses | $1,701 | $141 | $153 | -$194 |
| Operating Expenses | $1,879 | $305 | $372 | -$85 |
| Operating Income | $58 | -$3 | -$45 | -$117 |
| % Margin | 1.5% | -0.1% | -1.4% | -5.7% |
| Other Income/Exp. Net | $28 | $35 | $0 | -$27 |
| Pre-Tax Income | $86 | $32 | -$45 | -$144 |
| Tax Expense | $1 | $43 | -$8 | -$42 |
| Net Income | $85 | -$11 | -$37 | -$102 |
| % Margin | 2.3% | -0.3% | -1.1% | -5% |
| EPS | 0.38 | -0.05 | -0.17 | -0.47 |
| % Growth | 860% | 70.6% | 63.8% | – |
| EPS Diluted | 0.38 | -0.05 | -0.17 | -0.47 |
| Weighted Avg Shares Out | 224 | 220 | 218 | 217 |
| Weighted Avg Shares Out Dil | 226 | 220 | 218 | 217 |
| Supplemental Information | – | – | – | – |
| Interest Income | $32 | $36 | $10 | $2 |
| Interest Expense | $4 | $1 | $10 | $29 |
| Depreciation & Amortization | $72 | $50 | $45 | $38 |
| EBITDA | $122 | $83 | $10 | -$77 |
| % Margin | 3.2% | 2.3% | 0.3% | -3.7% |