Explore 3 Stock Ideas & Industry Insights Download Free Report

800-234-336
Shopping Cart 0
countryflagNZ
Login

Frontier Developments Plc

Communication Services GB FDEV

461.5GBX
5.00(1.10%)

Last update at 2026-06-04T15:35:00Z

Day Range

450.00463.50
LowHigh

52 Week Range

180.00588.56
LowHigh

Fundamentals

  • Previous Close 456.50
  • Market Cap128.99M
  • Volume72047
  • P/E Ratio7.30
  • Dividend Yield-%
  • EBITDA16.26M
  • Revenue TTM102.94M
  • Revenue Per Share TTM2.71
  • Gross Profit TTM 68.44M
  • Diluted EPS TTM0.50

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31
Type yearly yearly yearly yearly yearly
Date 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31
Income before tax 12.42M -28.42500M -26.50900M 0.94M 19.18M
Minority interest - - - - -
Net income 16.39M -21.47200M -20.90500M 9.63M 21.56M
Selling general administrative 22.63M 13.66M 14.06M 13.56M 13.94M
Selling and marketing expenses - 11.63M 12.01M 12.34M 7.27M
Gross profit 39.91M 61.32M 67.34M 73.61M 63.15M
Reconciled depreciation 23.43M 36.89M 41.44M 32.20M 18.17M
Ebit 13.45M -27.00800M -26.58000M 1.54M 19.92M
Ebitda 36.89M 9.88M 14.86M 33.73M 38.08M
Depreciation and amortization 23.43M 36.89M 41.44M 32.20M 18.17M
Non operating income net other - - - - -
Operating income 8.74M -27.00800M -26.58000M 1.54M 19.92M
Other operating expenses 81.86M 116.28M 131.16M 112.50M 70.77M
Interest expense 1.03M 0.01M - 0.59M 0.73M
Tax provision -3.96800M -6.95300M -5.60400M -8.68400M -2.37300M
Interest income 0.80M 0.83M 0.07M - 0.73M
Net interest income -0.23200M -0.01200M 0.07M -0.59200M -0.73100M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -3.96800M -6.95300M -5.60400M -8.68400M -2.37300M
Total revenue 90.60M 89.27M 104.58M 114.03M 90.69M
Total operating expenses 31.17M 88.32M 93.92M 72.08M 43.23M
Cost of revenue 50.69M 27.95M 37.23M 40.42M 27.54M
Total other income expense net 3.68M -1.41700M 0.07M -0.59200M -0.73100M
Discontinued operations - - - - -
Net income from continuing ops 16.39M -21.47200M -20.90500M 9.63M 21.56M
Net income applicable to common shares - - -20.90500M 9.63M 21.56M
Preferred stock and other adjustments - - - - -
Breakdown 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31
Type yearly yearly yearly yearly yearly
Date 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31
Total assets 130.69M 117.39M 141.01M 169.58M 161.52M
Intangible assets 41.97M 35.70M 56.99M 70.83M 71.32M
Earning assets - - - - -
Other current assets - 7.22M - 32.57M 20.21M
Total liab 35.53M 40.56M 45.04M 51.21M 48.37M
Total stockholder equity 95.16M 76.82M 95.97M 118.37M 113.15M
Deferred long term liab - - - - -
Other current liab 0.28M 6.86M 4.36M 2.47M 2.18M
Common stock 0.20M 0.20M 0.20M 0.20M 0.20M
Capital stock 0.20M 0.20M 0.20M 0.20M 0.20M
Retained earnings 72.78M 54.23M 74.37M 94.49M 86.23M
Other liab - - 4.89M 6.20M 9.26M
Good will 6.54M 6.95M 7.16M - -
Other assets - -3.47300M - 1.35M 0.38M
Cash 42.50M 29.52M 28.31M 38.70M 42.42M
Cash and equivalents - - - - -
Total current liabilities 14.96M 17.20M 22.38M 25.72M 18.37M
Current deferred revenue 2.44M 4.35M - - -
Net debt -23.03500M -8.24000M -9.03300M -17.96000M -20.26500M
Short term debt 1.82M 3.50M 1.50M 1.46M 1.42M
Short long term debt - - - - -
Short long term debt total 19.47M 21.28M 19.28M 20.74M 22.16M
Other stockholder equity 36.55M 22.39M 21.40M 23.68M 26.73M
Property plant equipment - - 23.56M 26.12M 27.19M
Total current assets 59.72M 50.33M 53.31M 71.27M 62.63M
Long term investments - - - - -
Net tangible assets - - 31.82M 47.54M 41.84M
Short term investments - - - - -
Net receivables 17.22M 20.81M 15.56M 32.57M 20.21M
Long term debt - - - - -
Inventory - -20.80600M - - -
Accounts payable 10.42M 2.49M 16.52M 21.80M 14.77M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -14.36200M -14.15600M - - -
Additional paid in capital - - - - -
Common stock total equity - - - - 0.20M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 3.47M - - -
Deferred long term asset charges - - - - -
Non current assets total 70.97M 70.53M 87.70M 98.31M 98.89M
Capital lease obligations 19.47M 21.28M 19.28M 20.74M 22.16M
Long term debt total - - - - -
Breakdown 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31
Type yearly yearly yearly yearly yearly
Date 2025-05-31 2024-05-31 2023-05-31 2022-05-31 2021-05-31
Investments -25.90600M -27.86800M -52.31000M -38.68600M -32.82900M
Change to liabilities - - -3.11400M 4.46M 0.12M
Total cashflows from investing activities -26.70600M -28.70000M -52.31000M -38.68600M -32.82900M
Net borrowings - 0.00000M -2.72100M -1.41900M -1.37700M
Total cash from financing activities -2.64000M -2.50900M -6.01600M -6.17300M -9.47500M
Change to operating activities - - 0.01M 0.01M 0.01M
Net income 16.39M -28.42500M -26.50900M 0.94M 19.92M
Change in cash 12.98M 1.21M -10.38800M -3.72400M -3.32800M
Begin period cash flow 29.52M 28.31M 38.70M 42.42M 45.75M
End period cash flow 42.50M 29.52M 28.31M 38.70M 42.42M
Total cash from operating activities 42.31M 32.46M 47.88M 41.16M 38.95M
Issuance of capital stock - 0.00000M -2.68800M 4.11M 7.32M
Depreciation 23.43M 36.89M 41.44M 32.20M 18.17M
Other cashflows from investing activities 4.00M -29.41900M 0.68M 0.06M 0.05M
Dividends paid - - - - -
Change to inventory - - - - -
Change to account receivables 1.47M 3.66M 11.08M -10.96400M -1.23300M
Sale purchase of stock - - - - -10.00000M
Other cashflows from financing activities -2.64000M -2.50900M -2.06800M -2.06800M 7.84M
Change to netincome - - 19.36M 5.81M 0.33M
Capital expenditures 0.34M 0.96M 43.38M 38.74M 32.88M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 1.15M -0.88200M 7.99M -6.48400M -1.09900M
Stock based compensation 2.37M 2.78M 3.34M 2.45M 2.15M
Other non cash items 1.33M 22.09M -0.55100M 12.04M -0.18500M
Free cash flow 41.97M 31.50M 4.49M 2.41M 6.08M

Peer Comparison

Sector: Communication Services Industry: Electronic Gaming & Multimedia

Company Change (GBX) Price (GBX) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
FDEV
Frontier Developments Plc		 5.00 1.10% 461.50 7.30 11.79 1.25 1.32 1.00 2.49
KNM
Konami Holdings Corp		 -305.0 1.53% 19580.00 0.31 23.31 5.68 4.90 5.14 15.60
EVPL
Everplay Group PLC		 -7.0 2.69% 253.50 12.79 8.55 2.12 1.16 1.75 4.31
WVIA
Winvia Entertainment PLC		 -14.1 5.24% 255.00 45.28 - 6.25 - 1.80 32.04
DEVO
Devolver Digital Inc		 - -% 21.50 - 21.46 1.11 0.87 1.11 5.92

Reports Covered

Stock Research & News

View All

Profile

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.

Frontier Developments Plc

26 Science Park, Cambridge, United Kingdom, CB4 0FP

Key Executives

Name Title Year Born
Mr. Jonathan Francis Watts CEO, Chief Creative Officer & Exec. Director 1969
Mr. David John Braben O.B.E. Founder, Pres & Exec. Director 1964
Mr. Alexander Peter Bevis CFO & Exec. Director 1976
Mr. James Dixon COO & Exec. Director NA
Ms. Jessica Bourne Gen. Counsel & Company Sec. NA
Yvonne Dawes Head of HR NA
Mr. David John Braben O.B.E. Founder, President & Executive Director 1964
Mr. James Alexander Dixon COO & Chair of Executive Board 1973
Mr. Alexander Peter Bevis CFO, Executive Director & Member of Executive Board 1975
Mr. Jonathan Francis Watts Executive Director & Member of Executive Board 1969

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.