Frontier Developments Statements
FD
Frontier Developments Income Statement
B
M
GBP (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
41.593
100
13.24
31.8
28.353
68.2
19.821
47.7
9.575
23
24.545
59
3.808
9.2
-0.229
-0.6
—
0
4.674
11.2
-6.953
-16.7
11.627
28
0.301
38.616
47.677
100
14.714
30.9
32.963
69.1
10.464
21.9
15.719
33
46.849
98.3
-13.886
-29.1
0.217
0.5
—
0
-33.099
-69.4
—
0
-33.099
-69.4
-0.857
38.601
47.457
100
16.246
34.2
31.211
65.8
6.089
12.8
12.842
27.1
46.53
98
-15.319
-32.3
0.208
0.4
—
0
-33.228
-70.02
-5.604
-11.8
-27.624
-58.2
-0.708
39.033
57.118
100
20.984
36.7
36.134
63.3
7.463
13.1
13.226
23.2
29.278
51.3
6.856
12
-0.137
-0.2
—
0
6.719
11.8
—
0
6.719
11.8
0.166
40.599
64.916
100
22.094
34
42.822
66
20.188
31.1
12.357
19
32.545
50.1
10.277
15.8
-0.282
-0.4
—
0
2.597
4
-8.684
-13.4
11.281
17.4
0.268
42.051
49.116
100
18.326
37.3
30.79
62.7
18.593
37.9
13.54
27.6
32.133
65.4
-1.343
-2.7
-0.31
-0.6
—
0
-1.653
-3.4
—
0
-1.653
-3.4
-0.042
39.163
53.781
100
16.791
31.2
36.99
68.8
12.308
22.9
11.644
21.7
23.952
44.5
13.038
24.2
-0.308
-0.6
—
0
12.73
23.7
-3.019
-5.6
15.749
29.3
0.389
40.474
36.907
100
10.747
29.1
26.16
70.9
9.717
26.3
9.565
25.9
19.282
52.2
6.878
18.6
-0.423
-1.1
—
0
6.455
17.5
0.646
1.8
5.809
15.7
0.144
40.469
44.122
100
13.937
31.6
30.185
68.4
8.486
19.2
9.526
21.6
18.012
40.8
12.173
27.6
-0.206
-0.5
—
0
11.967
27.1
-0.31
-0.7
12.277
27.8
0.304
40.354
31.967
100
10.595
33.1
21.372
66.9
7.528
23.5
9.393
29.4
16.921
52.9
4.451
13.9
-0.195
-0.6
—
0
4.256
13.3
0.639
2
3.617
11.3
0.09
40.28
25.013
100
9.634
38.5
15.379
61.5
6.105
24.4
7.116
28.4
13.221
52.9
2.158
8.6
0.182
0.7
—
0
2.34
9.4
-0.212
-0.8
2.552
10.2
0.064
40.022
64.656
100
25.387
39.3
39.269
60.7
8.786
13.6
13.272
20.5
22.058
34.1
17.211
26.6
0.107
0.2
—
0
17.318
26.8
1.88
2.9
15.438
23.9
0.381
40.487
15.202
100
4.276
28.1
10.926
71.9
3.92
25.8
7.167
47.1
11.087
72.9
-0.161
-1.06
0.066
0.4
—
0
-0.095
-0.6
-0.747
-4.9
0.652
4.3
0.016
40.39
18.99
5.816
13.174
4.58
5.633
10.213
2.961
0.015
—
2.976
0.034
2.942
0.076
38.58
19.29
5.39
13.9
3.68
6.07
9.75
4.15
0.01
—
4.17
0.09
4.08
0.12
34.01
18.07
4.62
13.46
3.95
5.87
9.81
3.64
0.01
—
3.65
0.01
3.64
0.1
35.34
10.45
1.97
8.48
3.71
3.97
7.67
0.81
0.03
—
0.84
-0.2
1.04
0.03
37.01
10.92
3.13
7.79
3.28
4.08
7.36
0.43
0.01
—
0.44
0.05
0.4
0.01
33.6
15.49
1.65
13.84
6.24
4.14
10.37
3.47
0.05
—
3.51
-0.03
3.54
0.11
33.56
7.28
0.47
6.8
5.53
3.17
8.7
-1.9
0.01
—
-1.89
—
-1.89
-0.06
33.47
4.49
3.12
1.38
—
1.53
1.52
-0.15
0.08
—
-0.07
0.11
-0.19
-0.01
31.23
5.05
4.8
0.25
—
1.81
1.8
-1.56
-0.01
—
-1.57
—
-1.57
-0.05
29.73
6.1
4.61
1.5
—
1.37
1.36
0.13
0.02
—
0.15
0.03
0.12
—
38.37
5.97
3.77
2.2
—
1.28
1.28
0.92
—
—
0.92
—
0.92
0.07
12.62
5.53
4.18
1.35
—
0.52
0.52
0.84
0.01
—
0.85
—
0.84
0.07
12.36
8.63
7.08
1.54
—
0.99
0.99
0.55
—
—
0.56
—
0.56
0.04
12.36