Frontier Management Inc.
TSE:7038.T
1126 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|
| Revenue
| 10,025.083 | 7,915.655 | 5,741.654 | 5,192.527 | 4,771.144 | 4,690.065 | 3,880.452 | 3,337.027 |
| Cost of Revenue
| 4,497.697 | 3,230.126 | 2,247.959 | 2,083.943 | 1,795.483 | 1,800.026 | 1,520.78 | 1,395.922 |
| Gross Profit
| 5,527.386 | 4,685.529 | 3,493.695 | 3,108.584 | 2,975.661 | 2,890.039 | 2,359.672 | 1,941.105 |
| Gross Profit Ratio
| 0.551 | 0.592 | 0.608 | 0.599 | 0.624 | 0.616 | 0.608 | 0.582 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 406.633 | 469.08 | 231.835 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 3,856.679 | 0 | 2,756.397 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 4,263.312 | 469.08 | 2,988.232 | 2,527.778 | 2,312.42 | 2,217.571 | 2,108.154 | 1,930.169 |
| Other Expenses
| 3,869.124 | 3,308.314 | 2,992.408 | 2,527.776 | 2,312.419 | 2.463 | 0.433 | 0.002 |
| Operating Expenses
| 4,275.236 | 3,777.394 | 2,992.408 | 2,527.776 | 2,312.419 | 2,217.568 | 2,108.153 | 1,930.168 |
| Operating Income
| 1,251.629 | 908.131 | 501.285 | 580.805 | 663.24 | 672.467 | 251.517 | 10.936 |
| Operating Income Ratio
| 0.125 | 0.115 | 0.087 | 0.112 | 0.139 | 0.143 | 0.065 | 0.003 |
| Total Other Income Expenses Net
| -11.38 | -40.125 | 13.291 | -5.172 | -27.537 | 44.618 | -2.493 | -4.47 |
| Income Before Tax
| 1,240.249 | 868.006 | 514.576 | 575.633 | 635.703 | 717.083 | 249.023 | 6.466 |
| Income Before Tax Ratio
| 0.124 | 0.11 | 0.09 | 0.111 | 0.133 | 0.153 | 0.064 | 0.002 |
| Income Tax Expense
| 447.968 | 301.67 | 175.868 | 155.118 | 206.32 | 244.65 | 104.81 | 28.291 |
| Net Income
| 780.683 | 556.722 | 338.707 | 420.515 | 429.382 | 472.434 | 144.213 | -21.824 |
| Net Income Ratio
| 0.078 | 0.07 | 0.059 | 0.081 | 0.09 | 0.101 | 0.037 | -0.007 |
| EPS
| 67.52 | 48.67 | 29.7 | 36.9 | 37.65 | 45.65 | 14.4 | -1.75 |
| EPS Diluted
| 66.48 | 47.93 | 29.25 | 36.06 | 36.69 | 45.3 | 14.4 | -1.75 |
| EBITDA
| 1,356.66 | 959.94 | 552.306 | 614.992 | 670.059 | 740.591 | 270.917 | 44.002 |
| EBITDA Ratio
| 0.135 | 0.128 | 0.096 | 0.118 | 0.147 | 0.149 | 0.071 | 0.012 |