Frontier
7050.TFrontier International Inc. Price (7050.T)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
4,450,837
(1.6177)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Frontier International Inc.Currency: JPY
| YEAR | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
10,711,875,000.00
+0% |
12,193,467,000.00
+14% |
12,780,780,000.00
+5% |
13,118,825,000.00
+3% |
15,721,861,000.00
+20% |
25,136,556,000.00
+60% |
17,047,839,000.00
-32% |
16,944,764,000.00
-1% |
|||||||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 8,296,520,000.00 | 9,566,161,000.00 | 9,942,695,000.00 | 9,935,523,000.00 | 12,854,344,000.00 | 19,854,178,000.00 | 12,941,911,000.00 | 13,474,123,000.00 | |||||||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
2,415,355,000.00
+0% |
2,627,306,000.00
+9% |
2,838,085,000.00
+8% |
3,183,302,000.00
+12% |
2,867,517,000.00
-10% |
5,282,378,000.00
+84% |
4,105,928,000.00
-22% |
3,470,641,000.00
-15% |
|||||||||||
| Gross Profit Ratio | (0.23%) | (0.22%) | (0.22%) | (0.24%) | (0.18%) | (0.21%) | (0.24%) | (0.21%) | |||||||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||
| General and Administrative | 1,571,246,000.00 | 1,579,626,000.00 | 150,000,000.00 | 149,000,000.00 | 127,000,000.00 | 130,000,000.00 | 105,000,000.00 | 150,000,000.00 | |||||||||||
| Selling, General & Admin... | 1,571,246,000.00 | 1,579,626,000.00 | 1,708,494,000.00 | 1,898,136,000.00 | 2,116,444,000.00 | 2,147,303,000.00 | 2,230,672,000.00 | 2,260,411,000.00 | |||||||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 1,558,494,000.00 | 1,749,136,000.00 | 1,989,444,000.00 | 2,017,303,000.00 | 2,125,672,000.00 | 2,110,000,000.00 | |||||||||||
| Depreciation and Amortiz... | 8,321,000.00 | 9,012,000.00 | 7,655,000.00 | 9,193,000.00 | 18,220,000.00 | 20,514,000.00 | 22,894,000.00 | 31,464,000.00 | |||||||||||
| Other Expenses | -4,987,000.00 | -829,000.00 | -5,427,000.00 | 839,000.00 | 127,983,000.00 | 49,576,000.00 | 3,095,000.00 | 0.00 | |||||||||||
| Total Operating Expenses | 1,594,446,000.00 | 1,580,792,000.00 | 1,711,680,000.00 | 1,898,136,000.00 | 2,116,444,000.00 | 2,150,915,000.00 | 2,230,672,000.00 | 2,260,411,000.00 | |||||||||||
| Cost and Exponses | 9,890,966,000.00 | 11,146,953,000.00 | 11,654,375,000.00 | 11,833,659,000.00 | 14,970,788,000.00 | 22,005,093,000.00 | 15,172,583,000.00 | 15,734,534,000.00 | |||||||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
842,942,000.00
+0% |
1,046,513,000.00
+24% |
1,126,404,000.00
+8% |
1,285,165,000.00
+14% |
751,072,000.00
-42% |
3,131,462,000.00
+317% |
1,875,255,000.00
-40% |
1,210,228,000.00
-35% |
|||||||||||
| Operating Income Ratio | (0.08%) | (0.09%) | (0.09%) | (0.10%) | (0.05%) | (0.12%) | (0.11%) | (0.07%) | |||||||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 1,055,000.00 | 614,000.00 | 568,000.00 | 260,000.00 | 54,000.00 | 594,000.00 | 2,042,000.00 | 5,750,000.00 | |||||||||||
| Interest Expenses | 180,000.00 | 175,000.00 | 4,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,107,000.00 | |||||||||||
| Total Other Income/Exp... | -48,171,000.00 | -1,791,000.00 | 17,492,000.00 | -26,138,000.00 | 191,354,000.00 | 44,998,000.00 | 106,668,000.00 | -385,187,000.00 | |||||||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 803,272,000.00 | 1,053,734,999.00 | 1,151,551,000.00 | 1,294,358,000.00 | 769,293,000.00 | 3,196,974,000.00 | 2,004,817,000.00 | 857,613,000.00 | |||||||||||
| EBITDA ratio | (0.08%) | (0.09%) | (0.09%) | (0.10%) | (0.05%) | (0.13%) | (0.10%) | (0.05%) | |||||||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 794,771,000.00 | 1,044,722,000.00 | 1,143,896,000.00 | 1,259,028,000.00 | 942,426,000.00 | 3,176,460,000.00 | 1,981,923,000.00 | 825,041,000.00 | |||||||||||
| Income Before Tax Ratio | (0.07%) | (0.09%) | (0.09%) | (0.10%) | (0.06%) | (0.13%) | (0.12%) | (0.05%) | |||||||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 291,066,000.00 | 330,760,000.00 | 325,214,000.00 | 433,658,000.00 | 423,035,000.00 | 1,055,378,000.00 | 679,746,000.00 | 338,676,000.00 | |||||||||||
| Net Income | |||||||||||||||||||
| Net Income | 503,705,000.00
+0% |
713,962,000.00
+42% |
818,682,000.00
+15% |
825,369,000.00
+1% |
519,391,000.00
-37% |
2,121,082,000.00
+308% |
1,302,176,000.00
-39% |
488,129,000.00
-63% |
|||||||||||
| Net Income Ratio | (0.05%) | (0.06%) | (0.06%) | (0.06%) | (0.03%) | (0.08%) | (0.08%) | (0.03%) | |||||||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 23.46 | 172.10 | 195.80 | 188.30 | 116.33 | 468.88 | 288.87 | 109.69 | |||||||||||
| Diluted EPS | 23.46 | 172.10 | 182.46 | 178.16 | 113.62 | 468.26 | 287.84 | 109.67 | |||||||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 21,471,970.00 | 4,148,490.00 | 4,181,135.00 | 4,383,377.00 | 4,464,637.00 | 4,523,700.00 | 4,507,819.00 | 4,449,900.00 | |||||||||||
| Diluted Share Outstanding | 21,471,970.00 | 4,148,490.00 | 4,486,927.00 | 4,632,721.00 | 4,571,156.00 | 4,529,735.00 | 4,524,024.00 | 4,450,837.00 | |||||||||||