Frontier Developments Plc

FDEV · LSE · Communication Services / Electronic Gaming & Multimedia

597.00GBX+53.00 (+9.74%)

Price History

Full chart

Market Stats

Previous Close544.00

Open544.00

Day Range535.42 – 599.00

52-Week Range294.38 – 640.00

Volume334.20K

Market Cap194.00M

P/E (TTM)8.19

Forward P/E11.67

EPS0.70

Dividend Yield0.02%

Beta-0.10

50-Day Avg487.03

200-Day Avg429.04

About

Frontier Developments plc develops and publishes video games for the interactive entertainment sector. It develops games using its cross-platform technology, Cobra. The company was incorporated in 1994 and is headquartered in Cambridge, the United Kingdom.

Company Details

SectorCommunication Services
IndustryElectronic Gaming & Multimedia
CEOMs. Johanna Mair Cooke
Employees696
Headquarters26 Science Park, Cambridge, United Kingdom, CB4 0FP, UK
Websitehttps://www.frontier.co.uk

Leadership

Ms. Johanna Mair CookeCEO, Member of Executive Board & Director · b. 1966
Mr. David John Braben O.B.E.Founder, President & Executive Director · b. 1964
Mr. Alexander Peter BevisCFO, Executive Director & Member of Executive Board · b. 1975
Mr. James Alexander DixonCOO & Chair of Executive Board · b. 1973
Yvonne DawesChief People Officer & Member of Executive Board
Ms. Jessica Elizabeth BourneGeneral Counsel, Company Secretary & Member of Executive Board
Mr. Piers JacksonChief Development Officer & Member of Executive Board
Mr. Dan LazaridesChief Marketing Officer & Member of the Executive Board

Financials

Income Statement

Currency: GBP	2010-05-31	2011-05-31	2012-05-31	2013-05-31	2014-05-31	2015-05-31	2016-05-31	2017-05-31	2018-05-31	2019-05-31	2020-05-31	2021-05-31	2022-05-31	2023-05-31	2024-05-31	2025-05-31	2026-05-31
Total Revenue	9.60M	11.20M	14.16M	12.07M	9.54M	22.77M	21.36M	37.36M	34.19M	89.67M	76.09M	90.69M	114.03M	104.58M	89.27M	90.60M	104.80M
Growth (%)	-	+16.58%	+26.45%	-14.73%	-20.97%	+138.61%	-6.16%	+74.90%	-8.49%	+162.25%	-15.14%	+19.19%	+25.74%	-8.29%	-14.64%	+1.49%	+15.67%
Cost of Revenue	6.20M	12.07M	11.26M	8.38M	7.91M	16.64M	5.10M	10.01M	10.09M	35.02M	24.53M	27.54M	40.42M	37.23M	27.95M	50.69M	55.83M
Gross Profit	3.40M	-877.00K	2.90M	3.70M	1.63M	6.13M	16.27M	27.36M	24.10M	54.65M	51.56M	63.15M	73.61M	67.34M	61.32M	39.91M	48.97M
Gross Margin	35.41%	-7.83%	20.47%	30.62%	17.05%	26.91%	76.14%	73.22%	70.48%	60.94%	67.76%	69.63%	64.55%	64.40%	68.69%	44.05%	46.72%
Operating Expense	3.60M	1.25M	1.51M	2.65M	3.33M	4.56M	15.03M	19.56M	21.30M	35.28M	34.93M	43.23M	72.08M	93.92M	88.32M	31.17M	35.23M
Operating Income	-197.00K	-2.13M	1.39M	1.05M	-1.71M	1.57M	1.24M	7.79M	2.80M	19.37M	16.62M	19.92M	1.54M	-26.58M	-27.01M	8.74M	13.74M
Operating Margin	-2.05%	-19.02%	9.82%	8.71%	-17.87%	6.88%	5.80%	20.85%	8.19%	21.60%	21.85%	21.96%	1.35%	-25.42%	-30.25%	9.65%	13.11%
EBITDA	827.00K	-766.00K	3.20M	2.85M	322.00K	6.08M	4.88M	12.66M	9.37M	28.97M	31.49M	38.08M	33.73M	14.86M	9.88M	36.89M	35.43M
EBITDA Margin	8.61%	-6.84%	22.59%	23.63%	3.37%	26.72%	22.82%	33.87%	27.40%	32.31%	41.39%	41.99%	29.58%	14.21%	11.07%	40.71%	33.81%
Net Income	-382.00K	-1.42M	1.40M	1.04M	-1.75M	1.65M	1.43M	7.71M	3.59M	17.41M	15.89M	21.56M	9.63M	-20.91M	-21.47M	16.39M	27.28M
Net Income Margin	-3.98%	-12.70%	9.87%	8.66%	-18.38%	7.23%	6.70%	20.64%	10.51%	19.42%	20.89%	23.77%	8.44%	-19.99%	-24.05%	18.09%	26.03%
R&D	39.00K	35.00K	620.00K	1.05M	371.00K	11.77M	6.99M	7.63M	8.50M	14.89M	16.01M	22.02M	46.18M	67.86M	67.88M	11.82M	14.07M
R&D as % of Total Revenue	0.41%	0.31%	4.38%	8.69%	3.89%	51.70%	32.72%	20.42%	24.86%	16.61%	21.05%	24.29%	40.50%	64.89%	76.04%	13.05%	13.43%
Interest Expense	0	0	0	0	0	0	0	0	0	289.00K	401.00K	731.00K	592.00K	-	12.00K	1.03M	932.00K
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.32%	0.53%	0.81%	0.52%	-	0.01%	1.14%	0.89%

Balance Sheet

Currency: GBP	2010-05-31	2011-05-31	2012-05-31	2013-05-31	2014-05-31	2015-05-31	2016-05-31	2017-05-31	2018-05-31	2019-05-31	2020-05-31	2021-05-31	2022-05-31	2023-05-31	2024-05-31	2025-05-31	2026-05-31
Total Assets	8.38M	7.37M	7.78M	12.99M	22.99M	25.02M	28.43M	38.60M	65.54M	84.06M	147.91M	161.52M	169.58M	141.01M	117.39M	130.69M	147.08M
Total Liabilities	1.61M	2.00M	1.02M	4.59M	4.09M	4.13M	5.67M	7.30M	10.26M	12.45M	51.18M	48.37M	51.21M	45.04M	40.56M	35.53M	40.05M
Total Equity	6.77M	5.37M	6.76M	8.39M	18.89M	20.89M	22.76M	31.30M	55.29M	71.61M	96.73M	113.15M	118.37M	95.97M	76.82M	95.16M	107.03M
Cash	2.01M	1.06M	1.69M	7.16M	8.61M	10.48M	8.61M	12.58M	24.12M	35.33M	45.75M	42.42M	38.70M	28.31M	29.52M	42.50M	43.97M
Total Debt	-	-	-	1.13M	14.00K	-	-	-	-	-	23.54M	22.16M	20.74M	19.28M	21.28M	19.47M	17.67M
Net Debt	-2.01M	-1.06M	-1.69M	-6.03M	-8.60M	-10.48M	-8.61M	-12.58M	-24.12M	-35.33M	-22.22M	-20.27M	-17.96M	-9.03M	-8.24M	-23.04M	-26.30M

Cash Flow

Currency: GBP	2010-05-31	2011-05-31	2012-05-31	2013-05-31	2014-05-31	2015-05-31	2016-05-31	2017-05-31	2018-05-31	2019-05-31	2020-05-31	2021-05-31	2022-05-31	2023-05-31	2024-05-31	2025-05-31	2026-05-31
Operating Cash Flow	-2.31M	779.00K	2.06M	6.16M	278.00K	7.30M	7.32M	4.64M	10.21M	32.79M	32.41M	38.95M	41.16M	47.88M	32.46M	42.31M	49.13M
Investing Cash Flow	-1.43M	-1.74M	-1.45M	-2.02M	-4.35M	-5.14M	-9.72M	-769.00K	-18.08M	-16.96M	-21.38M	-32.83M	-38.69M	-52.31M	-28.70M	-26.71M	-27.54M
Financing Cash Flow	29.00K	19.00K	-	1.30M	5.90M	1.00K	276.00K	75.00K	19.41M	-4.62M	-640.00K	-9.47M	-6.17M	-6.02M	-2.51M	-2.64M	-20.14M
Capital Expenditure	1.44M	1.81M	1.46M	2.03M	4.44M	4.67M	9.20M	790.00K	18.16M	17.25M	21.71M	32.88M	38.74M	43.38M	960.00K	341.00K	978.00K
Free Cash Flow	-3.76M	-1.03M	604.00K	4.13M	-4.16M	2.63M	-1.88M	3.85M	-7.95M	15.54M	10.71M	6.08M	2.41M	4.49M	31.50M	41.97M	48.15M
Dividends Paid	-	-	-	-	-	-	-	-	-	-	-	-	-	3.00M	-	-	-
FCF to OCF	162.32%	-132.86%	29.25%	66.99%	-1495.68%	36.01%	-25.71%	82.97%	-77.88%	47.40%	33.02%	15.60%	5.86%	9.39%	97.04%	99.19%	98.01%
Dividend Paid to FCF	-	-	-	-	-	-	-	-	-	-	-	-	-	66.76%	-	-	-

Earnings

Report Date	Feb 10, 2016	Jul 4, 2016	Jan 4, 2017	Sep 25, 2017	Feb 6, 2018	Sep 20, 2018	Feb 6, 2019	Sep 3, 2019	Feb 4, 2020	Sep 9, 2020	Feb 3, 2021	Sep 8, 2021	Feb 1, 2022	Sep 21, 2022	Jan 19, 2023	Jan 15, 2025	Sep 9, 2025
EPS Estimate	0.00	0.00	-6.10	0.00	0.00	0.00	0.00	1.30	0.00	0.00	0.00	-	-	-	-	0.00	-
EPS Actual	0.01	0.03	0.10	0.12	0.08	0.02	0.38	0.05	0.09	0.30	0.14	0.39	-0.04	0.28	0.17	0.11	0.29
Surprise	-	-	101.64%	-	-	-	-	-96.15%	-	-	-	-	-	-	-	-	-
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	After-hours	Pre-market	Pre-market	Pre-market

Key Statistics & Ratios

Market Cap194.00M

Enterprise Value180.91M

Trailing P/E8.19

Forward P/E11.67

PEG Ratio0.00

Price / Sales1.85

Price / Book1.94

EPS0.70

Book Value2.55

Revenue (TTM)104.80M

Gross Profit (TTM)69.86M

EBITDA46.26M

Profit Margin26.03%

Operating Margin37.97%

Return on Equity26.99%

Return on Assets11.23%

Shares Outstanding33.86M

Shares Float17.98M

Beta-0.10

Dividend Yield0.02%

Dividend Rate0.00

Payout Ratio0.00%

Dividends

20261×

0.14Sep 17, 2026