Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
May'25
May'24
May'23
May'22
May'21
May'20
May'19
Net Sales
90.60
89.27
104.58
114.03
90.69
76.09
89.67
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
90.60
89.27
104.58
114.03
90.69
76.09
89.67
Raw Material Cost
50.69
63.14
77.33
70.88
45.70
38.77
43.92
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
44.00
49.93
47.17
20.56
16.05
16.87
31.93
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
1.03
0.01
0.00
0.59
0.73
0.40
0.00
Selling and Distribution Expenses
19.40
22.86
24.70
23.44
19.83
16.37
19.55
Other Expenses
-3.41
-3.09
-3.49
-0.99
-1.08
-1.32
-2.54
Total Expenditure (Excl Depreciation)
81.05
105.09
114.26
105.55
71.50
59.17
70.00
Operating Profit (PBDIT) excl Other Income
9.5
-15.8
-9.7
8.5
19.2
16.9
19.7
Other Income
3.52
5.74
1.29
0.45
0.73
-0.30
-0.01
Operating Profit (PBDIT)
36.50
26.81
33.05
41.13
38.08
31.49
29.26
Interest
1.03
0.01
0.00
0.59
0.73
0.40
0.00
Exceptional Items
0.38
-18.34
-18.12
-7.40
0.00
0.00
0.00
Gross Profit (PBDT)
39.91
26.13
27.25
43.15
44.98
37.32
45.75
Depreciation
23.43
36.89
41.44
32.20
18.17
14.87
9.60
Profit Before Tax
12.42
-28.43
-26.51
0.94
19.18
16.22
19.66
Tax
-3.97
-6.95
-5.60
-8.68
-2.37
0.33
1.67
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
16.39
-21.47
-20.91
9.63
21.56
15.89
17.99
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
16.39
-21.47
-20.91
9.63
21.56
15.89
17.99
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
16.39
-21.47
-20.91
9.63
21.56
15.89
17.99
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Reserves
95.16
76.82
95.97
118.37
113.15
96.73
74.19
Earnings per share (EPS)
0.41
-0.56
-0.54
0.24
0.53
0.39
0.45
Diluted Earnings per share
0.41
-0.56
-0.54
0.24
0.53
0.39
0.45
Operating Profit Margin (Excl OI)
10.54%
-17.72%
-9.26%
7.44%
21.16%
22.24%
21.94%
Gross Profit Margin
39.57%
9.48%
14.28%
29.06%
41.19%
40.86%
32.63%
PAT Margin
18.09%
-24.05%
-19.99%
8.44%
23.77%
20.89%
20.06%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended May 2025 is 1.46% vs -14.63% in May 2024
Consolidate Net Profit
YoY Growth in year ended May 2025 is 176.28% vs -2.87% in May 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended May 2025 is 56.40% vs -33.65% in May 2024
Interest
YoY Growth in year ended May 2025 is 0.00% vs 0.00% in May 2024
Operating Profit Margin (Excl OI)
YoY Growth in year ended May 2025 has improved from May 2024
Compare Annual Results Of Frontier Developments Plc With
Figures in Million
Consolidate Annual Results
Change(GBP)
Change(%)
Net Sales
90.60
143.60
-53.00
-36.91%
Other Operating Income
0.00
0.00
0.00
Total Operating income
90.60
143.60
-53.00
-36.91%
Raw Material Cost
50.69
130.62
-79.93
-61.19%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
44.00
74.76
-30.76
-41.14%
Power Cost
0
0
0.00
Manufacturing Expenses
1.03
0.56
0.47
83.93%
Selling and Distribution Expenses
19.40
0.00
19.40
Other Expenses
-3.41
-7.53
4.12
54.71%
Total Expenditure (Excl Depreciation)
81.05
130.62
-49.57
-37.95%
Operating Profit (PBDIT) excl Other Income
9.55
12.98
-3.43
-26.43%
Other Income
3.52
34.27
-30.75
-89.73%
Operating Profit (PBDIT)
36.50
63.81
-27.31
-42.80%
Interest
1.03
0.56
0.47
83.93%
Exceptional Items
0.38
-1.00
1.38
138.00%
Gross Profit (PBDT)
39.91
12.98
26.93
207.47%
Depreciation
23.43
16.56
6.87
41.49%
Profit Before Tax
12.42
45.69
-33.27
-72.82%
Tax
-3.97
11.75
-15.72
-133.79%
Provisions and contingencies
0
0
0.00
Profit After Tax
16.39
33.93
-17.54
-51.69%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
16.39
33.93
-17.54
-51.69%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
16.39
33.93
-17.54
-51.69%
Equity Capital
0
0
0.00
Face Value
0.01
0.01
0.00
Reserves
95.16
136.31
-41.15
-30.19%
Earnings per share (EPS)
0.41
0.25
0.16
64.00%
Diluted Earnings per share
0.41
0.25
0.16
64.00%
Operating Profit Margin (Excl OI)
10.54%
9.04%
0.00
1.50%
Gross Profit Margin
39.57%
43.35%
0.00
-3.78%
PAT Margin
18.09%
23.63%
0.00
-5.54%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 9.06 Million
in May 2025Figures in Million
YoY Growth in year ended May 2025 is 1.46% vs -14.63% in May 2024
Annual - Consolidate Net Profit
Consolidate Net Profit 1.64 Million
in May 2025Figures in Million
YoY Growth in year ended May 2025 is 176.28% vs -2.87% in May 2024
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 3.30 Million
in May 2025Figures in Million
YoY Growth in year ended May 2025 is 56.40% vs -33.65% in May 2024
Annual - Interest
Interest 0.10 Million
in May 2025Figures in Million
YoY Growth in year ended May 2025 is 0.00% vs 0.00% in May 2024
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 10.54%
in May 2025Figures in %
YoY Growth in year ended May 2025 has improved from May 2024
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
