Frontier Management Inc. (TYO:7038)
Japan
· Delayed Price · Currency is JPY 556.00
+13.00 (2.39%)
Mar 10, 2026, 3:30 PM JST
Frontier Management Income Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 13,490 | 9,265 | 10,025 | 7,915 | 5,741 | Upgrade
|
| Revenue Growth (YoY) | 45.60% | -7.58% | 26.66% | 37.87% | 10.57% | Upgrade
|
| Cost of Revenue | 8,475 | 5,006 | 4,498 | 3,230 | 2,248 | Upgrade
|
| Gross Profit | 5,015 | 4,259 | 5,527 | 4,685 | 3,493 | Upgrade
|
| Selling, General & Admin | 2,709 | 4,862 | 4,264 | 3,765 | 2,984 | Upgrade
|
| Other Operating Expenses | 2,630 | 29 | 11 | 6 | 7 | Upgrade
|
| Operating Expenses | 5,363 | 4,891 | 4,275 | 3,777 | 2,992 | Upgrade
|
| Operating Income | -348.27 | -632 | 1,252 | 908 | 501 | Upgrade
|
| Interest Expense | -263.39 | -18 | -11 | -7 | -1 | Upgrade
|
| Interest & Investment Income | 14.12 | - | - | - | - | Upgrade
|
| Earnings From Equity Investments | -10.3 | -48 | 4 | 8 | 6 | Upgrade
|
| Currency Exchange Gain (Loss) | 13.24 | - | 1 | 9 | 6 | Upgrade
|
| Other Non Operating Income (Expenses) | -69.85 | -11 | -9 | 1 | 1 | Upgrade
|
| EBT Excluding Unusual Items | -664.44 | -709 | 1,237 | 919 | 513 | Upgrade
|
| Merger & Restructuring Charges | -107.51 | - | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 1 | -53 | - | Upgrade
|
| Asset Writedown | -137.5 | - | - | - | - | Upgrade
|
| Other Unusual Items | -56.62 | - | - | - | - | Upgrade
|
| Pretax Income | -966.07 | -709 | 1,238 | 866 | 513 | Upgrade
|
| Income Tax Expense | 191.53 | -4 | 447 | 301 | 175 | Upgrade
|
| Earnings From Continuing Operations | -1,158 | -705 | 791 | 565 | 338 | Upgrade
|
| Minority Interest in Earnings | 51.05 | 11 | -11 | -9 | - | Upgrade
|
| Net Income | -1,107 | -694 | 780 | 556 | 338 | Upgrade
|
| Net Income to Common | -1,107 | -694 | 780 | 556 | 338 | Upgrade
|
| Net Income Growth | - | - | 40.29% | 64.50% | -19.52% | Upgrade
|
| Shares Outstanding (Basic) | 12 | 12 | 12 | 11 | 11 | Upgrade
|
| Shares Outstanding (Diluted) | 12 | 12 | 12 | 12 | 12 | Upgrade
|
| Shares Change (YoY) | 0.21% | -0.06% | 1.11% | 0.29% | -0.69% | Upgrade
|
| EPS (Basic) | -94.09 | -59.13 | 67.46 | 48.61 | 29.64 | Upgrade
|
| EPS (Diluted) | -94.09 | -59.13 | 66.47 | 47.93 | 29.24 | Upgrade
|
| EPS Growth | - | - | 38.68% | 63.92% | -18.89% | Upgrade
|
| Free Cash Flow | -2,059 | -2,519 | 188 | 1,163 | 290 | Upgrade
|
| Free Cash Flow Per Share | -175.10 | -214.62 | 16.01 | 100.13 | 25.04 | Upgrade
|
| Dividend Per Share | - | - | 41.000 | 28.000 | 10.000 | Upgrade
|
| Dividend Growth | - | - | 46.43% | 180.00% | -16.67% | Upgrade
|
| Gross Margin | 37.18% | 45.97% | 55.13% | 59.19% | 60.84% | Upgrade
|
| Operating Margin | -2.58% | -6.82% | 12.49% | 11.47% | 8.73% | Upgrade
|
| Profit Margin | -8.20% | -7.49% | 7.78% | 7.03% | 5.89% | Upgrade
|
| Free Cash Flow Margin | -15.27% | -27.19% | 1.88% | 14.69% | 5.05% | Upgrade
|
| EBITDA | 104.01 | -530 | 1,356 | 992 | 537 | Upgrade
|
| EBITDA Margin | 0.77% | -5.72% | 13.53% | 12.53% | 9.35% | Upgrade
|
| D&A For EBITDA | 452.28 | 102 | 104 | 84 | 36 | Upgrade
|
| EBIT | -348.27 | -632 | 1,252 | 908 | 501 | Upgrade
|
| EBIT Margin | -2.58% | -6.82% | 12.49% | 11.47% | 8.73% | Upgrade
|
| Effective Tax Rate | - | - | 36.11% | 34.76% | 34.11% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.