Frontier Management Inc.
TSE:7038.T
826 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 2,398.957 | 2,161.011 | 2,757.407 | 2,276.489 | 2,337.648 | 2,653.539 | 2,026.19 | 1,916.622 | 1,747.965 | 2,224.878 | 1,848.699 | 1,310.656 | 1,253.248 | 1,329.051 | 1,696.923 | 1,189.68 | 1,091.603 | 1,214.321 | 1,625.255 | 1,114.19 | 857.653 | 1,174.046 | 1,159.651 | 1,035.173 | 1,247.5 | 1,247.5 |
| Cost of Revenue
| 1,166.055 | 1,032.398 | 1,177.677 | 1,158.305 | 1,079.104 | 1,082.611 | 869.214 | 821.514 | 741.436 | 797.962 | 660.479 | 571.039 | 524.185 | 492.256 | 617.643 | 533.165 | 472.292 | 460.843 | 485.247 | 431.107 | 379.236 | 499.893 | 484.89 | 404.264 | 455 | 455 |
| Gross Profit
| 1,232.902 | 1,128.613 | 1,579.73 | 1,118.184 | 1,258.544 | 1,570.928 | 1,156.976 | 1,095.108 | 1,006.529 | 1,426.916 | 1,188.22 | 739.617 | 729.063 | 836.795 | 1,079.28 | 656.515 | 619.311 | 753.478 | 1,140.008 | 683.083 | 478.417 | 674.153 | 674.761 | 630.909 | 792.5 | 792.5 |
| Gross Profit Ratio
| 0.514 | 0.522 | 0.573 | 0.491 | 0.538 | 0.592 | 0.571 | 0.571 | 0.576 | 0.641 | 0.643 | 0.564 | 0.582 | 0.63 | 0.636 | 0.552 | 0.567 | 0.62 | 0.701 | 0.613 | 0.558 | 0.574 | 0.582 | 0.609 | 0.635 | 0.635 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 635.716 | 618.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 1,188.133 | 1,063.492 | 1,186.178 | 959.756 | 1,042.332 | 1,097.472 | 928.056 | 959.312 | 871.517 | 1,018.511 | 764.091 | 737.955 | 748.287 | 744.485 | 617 | 659 | 635.716 | 618.185 | 613 | 572 | 561 | 566 | 586 | 493 | 569 | 569 |
| Other Expenses
| 0 | 4.172 | 0.171 | 0.22 | 0.205 | 1,090.476 | 928.054 | 959.312 | 871.517 | 1,018.511 | -0.395 | 1.002 | 0.986 | -1.558 | 1.402 | -16.343 | 2.004 | 0.384 | -0.398 | -5.511 | -0.195 | 0.7 | 0.615 | 2.611 | 0 | 0 |
| Operating Expenses
| 1,188.133 | 1,063.492 | 1,186.178 | 959.505 | 1,043.666 | 1,090.476 | 928.054 | 959.312 | 871.517 | 1,018.511 | 763.151 | 737.574 | 748.596 | 743.087 | 614.999 | 658.876 | 635.716 | 618.185 | 610.36 | 569.034 | 560.44 | 572.585 | 576.213 | 1,644.107 | 567 | 567 |
| Operating Income
| 44.769 | 65.121 | 393.552 | 158.678 | 214.879 | 480.451 | 228.92 | 135.795 | 189.604 | 408.404 | 425.068 | 2.043 | -19.533 | 93.707 | 464.279 | -2.361 | -16.405 | 135.292 | 529.648 | 114.048 | -82.023 | 101.567 | 90.325 | 136.288 | 223.5 | 223.5 |
| Operating Income Ratio
| 0.019 | 0.03 | 0.143 | 0.07 | 0.092 | 0.181 | 0.113 | 0.071 | 0.108 | 0.184 | 0.23 | 0.002 | -0.016 | 0.071 | 0.274 | -0.002 | -0.015 | 0.111 | 0.326 | 0.102 | -0.096 | 0.087 | 0.078 | 0.132 | 0.179 | 0.179 |
| Total Other Income Expenses Net
| -3.671 | 9.595 | -5.63 | -1.452 | 1.377 | -1.606 | -4.07 | 4.091 | -47.806 | 7.66 | 3.525 | 2.269 | 1.869 | 5.628 | 1.531 | -14.11 | 2.706 | 3.588 | 5.336 | -44.865 | -0.104 | 5.663 | 40.841 | -1.669 | 2 | 2 |
| Income Before Tax
| 41.098 | 72.603 | 387.922 | 157.226 | 216.256 | 478.845 | 224.85 | 139.886 | 87.206 | 416.064 | 428.593 | 4.312 | -17.664 | 99.335 | 465.81 | -16.471 | -24.294 | 150.588 | 534.984 | 69.183 | -82.127 | 113.663 | 131.164 | 134.619 | 225.5 | 225.5 |
| Income Before Tax Ratio
| 0.017 | 0.034 | 0.141 | 0.069 | 0.093 | 0.18 | 0.111 | 0.073 | 0.05 | 0.187 | 0.232 | 0.003 | -0.014 | 0.075 | 0.275 | -0.014 | -0.022 | 0.124 | 0.329 | 0.062 | -0.096 | 0.097 | 0.113 | 0.13 | 0.181 | 0.181 |
| Income Tax Expense
| 46.418 | 58.248 | 133.013 | 31.168 | 70.613 | 213.174 | 19.621 | 62.236 | 45.027 | 174.786 | 139.471 | 5.751 | -0.296 | 30.942 | 116.688 | -6.055 | -5.711 | 50.196 | 141.915 | 47.89 | -21.477 | 37.992 | 26.809 | 44.646 | 86.5 | 86.5 |
| Net Income
| -0.087 | 13.223 | 251.553 | 122.874 | 145.293 | 260.963 | 205.384 | 73.533 | 41.092 | 236.713 | 289.121 | -1.439 | -17.367 | 68.392 | 349.122 | -10.416 | -18.583 | 100.392 | 393.068 | 21.293 | -60.65 | 75.671 | 104.356 | 89.974 | 139 | 139 |
| Net Income Ratio
| -0 | 0.006 | 0.091 | 0.054 | 0.062 | 0.098 | 0.101 | 0.038 | 0.024 | 0.106 | 0.156 | -0.001 | -0.014 | 0.051 | 0.206 | -0.009 | -0.017 | 0.083 | 0.242 | 0.019 | -0.071 | 0.064 | 0.09 | 0.087 | 0.111 | 0.111 |
| EPS
| -0.007 | 1.13 | 21.47 | 10.62 | 12.64 | 22.75 | 17.92 | 6.42 | 3.59 | 20.77 | 25.38 | -0.13 | -1.53 | 5.96 | 30.44 | -0.91 | -1.64 | 8.84 | 34.65 | 1.88 | -5.32 | 6.64 | 9.15 | 7.89 | 12.19 | 13.88 |
| EPS Diluted
| -0.007 | 1.11 | 21.14 | 10.46 | 12.47 | 22.4 | 17.7 | 6.36 | 3.55 | 20.46 | 24.96 | -0.13 | -1.51 | 5.87 | 30.44 | -0.91 | -1.64 | 8.61 | 34.65 | 1.88 | -5.32 | 6.46 | 9.15 | 7.89 | 12.19 | 13.88 |
| EBITDA
| 70.537 | 100.9 | 418.114 | 187.224 | 244.012 | 505.574 | 255.472 | 161.459 | 105.792 | 435.915 | 437.789 | 14.353 | -8.355 | 107.954 | 475.56 | -6.532 | -13.304 | 160.25 | 545.075 | 83.158 | -76.829 | 118.655 | 137.953 | 142.777 | 2 | 2 |
| EBITDA Ratio
| 0.029 | 0.042 | 0.152 | 0.071 | 0.093 | 0.18 | 0.112 | 0.074 | 0.082 | 0.187 | 0.232 | 0.004 | -0.014 | 0.074 | 0.276 | -0.014 | -0.012 | 0.113 | 0.33 | 0.097 | -0.095 | 0.091 | 0.081 | 0.133 | 0.002 | 0.002 |