Loading...
XLONFDEV
Market cap94mUSD
Jan 03, Last price  
198.00GBP
1D
0.00%
1Q
-16.81%
Jan 2017
-34.00%
IPO
25.32%
Name

Frontier Developments PLC

Chart & Performance

D1W1MN
XLON:FDEV chart
P/E
—
P/S
85.61
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
-0.83%
Rev. gr., 5y
-0.09%
Revenues
89m
-14.64%
9,604,00011,196,00014,157,00012,072,0009,541,00022,766,00021,363,00037,363,00034,192,00089,669,00076,089,00090,688,000114,032,000104,575,00089,270,000
Net income
-21m
L+2.71%
-382,000-1,422,0001,398,0001,045,000-1,754,0001,647,0001,432,0007,711,0003,594,00017,410,00015,894,00021,558,0009,628,000-20,905,000-21,472,000
CFO
32m
-32.20%
-2,314,000779,0002,065,0006,161,000278,0007,304,0007,317,0004,640,00010,211,00032,792,00032,415,00038,954,00041,156,00047,875,00032,457,000
Earnings
Jan 15, 2025

Profile

Frontier Developments plc develops and publishes video games for personal computers and videogame consoles in the United Kingdom. The company develops games across various platforms using its cross-platform technology, Cobra. It also publishes games developed by selected partner studios under its Frontier Foundry games label. The company was incorporated in 1994 and is headquartered in Cambridge, the United Kingdom.
URL
https://frontier.co.uk/
IPO date
Jul 15, 2013
Employees
792
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑052023‑052022‑052021‑052020‑052019‑052018‑052017‑052016‑052015‑05
Income
Revenues
89,270
-14.64%
104,575
-8.29%
114,032
25.74%
Cost of revenue
121,129
131,155
112,496
Unusual Expense (Income)
NOPBT
(31,859)
(26,580)
1,536
NOPBT Margin
1.35%
Operating Taxes
(6,953)
(5,604)
(8,684)
Tax Rate
NOPAT
(24,906)
(20,976)
10,220
Net income
(21,472)
2.71%
(20,905)
-317.13%
9,628
-55.34%
Dividends
Dividend yield
Proceeds from repurchase of equity
(5,688)
(9,105)
BB yield
2.71%
1.80%
Debt
Debt current
1,748
1,505
1,461
Long-term debt
40,818
37,051
40,017
Deferred revenue
256
163
(2,700)
Other long-term liabilities
3,186
4,306
6,204
Net debt
13,043
10,245
2,779
Cash flow
Cash from operating activities
32,457
47,875
41,156
CAPEX
(960)
(43,381)
(38,743)
Cash from investing activities
(28,700)
(52,310)
(38,686)
Cash from financing activities
(2,509)
(6,016)
(6,173)
FCF
(21,630)
(14,219)
6,234
Balance
Cash
29,523
28,311
38,699
Long term investments
Excess cash
25,060
23,082
32,997
Stockholders' equity
40,276
74,570
94,689
Invested Capital
76,488
95,212
108,437
ROIC
9.54%
ROCE
1.07%
EV
Common stock shares outstanding
38,609
39,026
40,607
Price
2.63
-51.02%
5.37
-56.97%
12.48
-51.44%
Market cap
101,541
-51.55%
209,568
-58.65%
506,772
-51.28%
EV
114,584
234,962
522,338
EBITDA
5,033
14,858
33,735
EV/EBITDA
22.77
15.81
15.48
Interest
12
592
Interest/NOPBT
38.54%