Frontier Developments PLC
LSE:FDEV
Income Statement
Earnings Waterfall
Frontier Developments PLC
Revenue
|
95.1m
GBP
|
Cost of Revenue
|
-31m
GBP
|
Gross Profit
|
64.2m
GBP
|
Operating Expenses
|
-93.4m
GBP
|
Operating Income
|
-29.2m
GBP
|
Other Expenses
|
-31.5m
GBP
|
Net Income
|
-60.7m
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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%
|
|
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)
|
|
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%
|
|
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)
|
|
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)
|
|
Research & Development |
0
|
0
|
0
|
(6)
|
(12)
|
(10)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(13)
|
(15)
|
(14)
|
(16)
|
(18)
|
(21)
|
(31)
|
(11)
|
(28)
|
(12)
|
(17)
|
|
Depreciation & Amortization |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(30)
|
(9)
|
(40)
|
(48)
|
|
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
|
|
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%
|
|
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
|
|
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)
|
|
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
|
|
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%
|
|
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
|
|
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)
|
|
Net Income (Common) |
1
N/A
|
(1)
N/A
|
(2)
-21%
|
(2)
-19%
|
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%
|
|
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%
|