F
Frontier Management Inc
TSE:7038
Frontier Management Inc
TSE:7038
Price:
592
JPY
-0.84%
Market Closed
Market Cap:
¥7B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
F
|
Frontier Management Inc
TSE:7038
|
JP |
|
Unifique Telecomunicacoes SA
BOVESPA:FIQE3
|
BR |
|
J
|
Japan Tissue Engineering Co Ltd
TSE:7774
|
JP |
|
Gabriel Holding A/S
CSE:GABR
|
DK |
|
JSW Holdings Ltd
NSE:JSWHL
|
IN |
|
Munters Group AB
STO:MTRS
|
SE |
|
Geox SpA
MIL:GEO
|
IT |
|
Nordea Bank Abp
OMXH:NDA FI
|
FI |
|
Go-Ahead Group PLC
LSE:GOG
|
UK |
|
Ashford Hospitality Trust Inc
NYSE:AHT
|
US |
|
C
|
Cirtek Holdings Ltd
HKEX:1433
|
HK |
|
IMAX China Holding Inc
HKEX:1970
|
CN |
|
Nike Inc
NYSE:NKE
|
US |
|
C
|
CMBC Capital Holdings Ltd
HKEX:1141
|
HK |
|
Kellton Tech Solutions Ltd
BSE:519602
|
IN |
|
Shandong Weifang Rainbow Chemical Co Ltd
SZSE:301035
|
CN |
|
Traton SE
XETRA:8TRA
|
DE |
|
U
|
Ultimovacs ASA
OSE:ULTI
|
NO |
|
Cyberstep Inc
TSE:3810
|
JP |
|
T
|
Tianci International Inc
OTC:CIIT
|
MY |
|
T
|
TDM Bhd
KLSE:TDM
|
MY |
|
G
|
GHCL Textiles Ltd
NSE:GHCLTEXTIL
|
IN |
|
Flytech Technology Co Ltd
TWSE:6206
|
TW |
|
G
|
Gagasan Nadi Cergas Bhd
KLSE:NADIBHD
|
MY |
Income Statement
Earnings Waterfall
Frontier Management Inc
Frontier Management Inc
Income Statement
Frontier Management Inc
Frontier Management Inc
Currency: JPY
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
5
|
7
|
8
|
8
|
10
|
11
|
13
|
16
|
17
|
19
|
21
|
0
|
0
|
0
|
|
| Revenue |
4 227
N/A
|
4 306
+2%
|
4 771
+11%
|
4 811
+1%
|
5 045
+5%
|
5 121
+1%
|
5 193
+1%
|
5 307
+2%
|
5 469
+3%
|
5 590
+2%
|
5 742
+3%
|
6 637
+16%
|
7 132
+7%
|
7 738
+8%
|
7 916
+2%
|
8 344
+5%
|
8 934
+7%
|
9 294
+4%
|
10 025
+8%
|
9 533
-5%
|
9 594
+1%
|
9 506
-1%
|
9 265
-3%
|
9 539
+3%
|
10 477
+10%
|
11 295
+8%
|
13 490
+19%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(1 768)
|
(1 795)
|
(1 795)
|
(1 756)
|
(1 849)
|
(1 952)
|
(2 084)
|
(2 115)
|
(2 167)
|
(2 205)
|
(2 248)
|
(2 554)
|
(2 771)
|
(3 021)
|
(3 230)
|
(3 515)
|
(3 852)
|
(4 189)
|
(4 498)
|
(4 447)
|
(4 534)
|
(4 515)
|
(5 005)
|
(5 232)
|
(6 118)
|
(6 820)
|
(8 475)
|
|
| Gross Profit |
2 458
N/A
|
2 510
+2%
|
2 976
+19%
|
3 055
+3%
|
3 196
+5%
|
3 169
-1%
|
3 109
-2%
|
3 192
+3%
|
3 302
+3%
|
3 385
+3%
|
3 494
+3%
|
4 084
+17%
|
4 361
+7%
|
4 717
+8%
|
4 686
-1%
|
4 830
+3%
|
5 082
+5%
|
5 105
+0%
|
5 527
+8%
|
5 085
-8%
|
5 059
-1%
|
4 992
-1%
|
4 260
-15%
|
4 307
+1%
|
4 359
+1%
|
4 475
+3%
|
5 015
+12%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(2 172)
|
(2 246)
|
(2 312)
|
(2 401)
|
(2 476)
|
(2 523)
|
(2 528)
|
(2 653)
|
(2 766)
|
(2 844)
|
(2 992)
|
(3 268)
|
(3 391)
|
(3 612)
|
(3 777)
|
(3 903)
|
(4 022)
|
(4 022)
|
(4 276)
|
(4 251)
|
(4 394)
|
(4 502)
|
(4 892)
|
(4 947)
|
(5 115)
|
(5 277)
|
(5 363)
|
|
| Selling, General & Administrative |
(2 212)
|
(2 286)
|
(2 312)
|
(2 358)
|
(2 433)
|
(2 523)
|
(2 528)
|
(2 653)
|
(2 766)
|
(2 844)
|
(2 992)
|
(3 268)
|
(3 391)
|
(3 612)
|
(3 777)
|
(3 849)
|
(4 022)
|
(4 022)
|
(4 276)
|
(4 251)
|
(4 394)
|
(4 502)
|
(4 892)
|
(4 947)
|
(5 111)
|
(5 268)
|
(5 350)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(9)
|
(13)
|
|
| Other Operating Expenses |
40
|
40
|
(0)
|
(43)
|
(43)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(54)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Operating Income |
287
N/A
|
264
-8%
|
663
+151%
|
654
-1%
|
719
+10%
|
646
-10%
|
581
-10%
|
539
-7%
|
536
-1%
|
540
+1%
|
501
-7%
|
816
+63%
|
971
+19%
|
1 104
+14%
|
908
-18%
|
927
+2%
|
1 060
+14%
|
1 083
+2%
|
1 252
+16%
|
834
-33%
|
665
-20%
|
490
-26%
|
(632)
N/A
|
(640)
-1%
|
(756)
-18%
|
(802)
-6%
|
(348)
+57%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
10
|
5
|
10
|
7
|
8
|
11
|
6
|
11
|
11
|
10
|
12
|
12
|
16
|
18
|
10
|
6
|
1
|
(2)
|
(5)
|
(5)
|
(9)
|
(60)
|
(67)
|
(65)
|
(109)
|
(96)
|
(128)
|
|
| Non-Reccuring Items |
0
|
(43)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(54)
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(125)
|
(135)
|
(386)
|
|
| Total Other Income |
1
|
6
|
6
|
11
|
3
|
(13)
|
(12)
|
(26)
|
(16)
|
1
|
1
|
4
|
3
|
3
|
3
|
(2)
|
(1)
|
(3)
|
(7)
|
5
|
2
|
(23)
|
(11)
|
(153)
|
(159)
|
(118)
|
(104)
|
|
| Pre-Tax Income |
297
N/A
|
232
-22%
|
636
+174%
|
673
+6%
|
730
+9%
|
645
-12%
|
576
-11%
|
524
-9%
|
531
+1%
|
552
+4%
|
515
-7%
|
831
+62%
|
936
+13%
|
1 072
+14%
|
868
-19%
|
931
+7%
|
1 060
+14%
|
1 077
+2%
|
1 240
+15%
|
834
-33%
|
659
-21%
|
406
-38%
|
(711)
N/A
|
(858)
-21%
|
(1 149)
-34%
|
(1 151)
0%
|
(966)
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
(88)
|
(91)
|
(206)
|
(219)
|
(234)
|
(180)
|
(155)
|
(136)
|
(141)
|
(153)
|
(176)
|
(320)
|
(365)
|
(422)
|
(302)
|
(340)
|
(366)
|
(335)
|
(448)
|
(293)
|
(269)
|
(272)
|
4
|
(1)
|
10
|
(16)
|
(192)
|
|
| Income from Continuing Operations |
209
|
141
|
429
|
454
|
496
|
464
|
421
|
389
|
390
|
399
|
339
|
512
|
571
|
650
|
566
|
591
|
694
|
743
|
792
|
541
|
390
|
134
|
(707)
|
(859)
|
(1 139)
|
(1 166)
|
(1 158)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(12)
|
(8)
|
(2)
|
8
|
12
|
21
|
33
|
34
|
51
|
|
| Net Income (Common) |
209
N/A
|
141
-33%
|
429
+205%
|
454
+6%
|
496
+9%
|
464
-6%
|
421
-9%
|
389
-8%
|
390
+0%
|
399
+2%
|
339
-15%
|
507
+50%
|
565
+12%
|
640
+13%
|
557
-13%
|
581
+4%
|
685
+18%
|
735
+7%
|
781
+6%
|
533
-32%
|
388
-27%
|
142
-63%
|
(695)
N/A
|
(838)
-21%
|
(1 106)
-32%
|
(1 133)
-2%
|
(1 107)
+2%
|
|
| EPS (Diluted) |
36.72
N/A
|
12.01
-67%
|
36.69
+205%
|
38.97
+6%
|
43.78
+12%
|
40.57
-7%
|
36.06
-11%
|
33.35
-8%
|
33.76
+1%
|
35.01
+4%
|
29.25
-16%
|
43.82
+50%
|
48.4
+10%
|
55.12
+14%
|
47.93
-13%
|
49.87
+4%
|
58.8
+18%
|
62.71
+7%
|
66.48
+6%
|
44.82
-33%
|
33
-26%
|
12.08
-63%
|
-59.2
N/A
|
-71.32
-20%
|
-94.05
-32%
|
-96.23
-2%
|
-94.09
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
