Share Search
Visit the Share Search
Frontier Dev Accounts Summary
| Date of Accounts | 2026 | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 30-05-2026 | 30-05-2025 | 30-05-2024 | 30-05-2023 | 30-05-2022 |
| Revenue | 104.80 | 90.60 | 89.27 | 104.58 | 114.03 |
| Operating Profit / Loss | 25.03 | 12.65 | -28.41 | -26.58 | 1.54 |
| Net Interest | 0.31 | -0.23 | -0.01 | 0.07 | -0.59 |
| Pre Tax Profit | 25.34 | 12.42 | -28.43 | -26.51 | 0.94 |
| Post Tax Profit | 27.28 | 16.39 | -21.47 | -20.91 | 9.63 |
| Profit for the Period | 27.28 | 16.39 | -21.47 | -20.91 | 9.63 |
| Equity Holders of Parent Company | 27.28 | 16.39 | -21.47 | -20.91 | 9.63 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 74.60p | -42.40p | -55.60p | -53.60p | 24.60p |
| Earnings per Share (Diluted) | 70.00p | -40.70p | -55.60p | -53.60p | 23.70p |
| Earnings per Share (Adjusted) | 74.60p | -42.40p | -55.60p | -53.60p | 24.60p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 74.60p | -42.40p | -55.60p | -53.60p | 24.60p |
| Earnings per Share (Diluted) | 70.00p | -40.70p | -55.60p | -53.60p | 23.70p |
| Earnings per Share (Adjusted) | 74.60p | -42.40p | -55.60p | -53.60p | 24.60p |
| Dividend per Share | 14.10p | n/ap | n/ap | n/ap | n/ap |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 30-05-2026 | 30-05-2025 | 30-05-2024 | 30-05-2023 | 30-05-2022 |
| Non-Current Assets | |||||
| Intangible Assets | 56.00 | 48.51 | 42.66 | 64.15 | 70.83 |
| Property, Plant and Equipment | 19.41 | 21.36 | 24.40 | 23.56 | 26.12 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 0.83 | 1.11 | n/a | n/a | 1.35 |
| Total Non-Current Assets | 76.24 | 70.97 | 67.06 | 87.70 | 98.31 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 11.52 | 10.78 | 13.59 | 15.56 | 24.70 |
| Cash at Bank and in Hand | 43.97 | 42.50 | 29.52 | 28.31 | 38.70 |
| Current Asset Investments | 15.35 | 6.43 | n/a | n/a | n/a |
| Other Current Assets | 15.35 | 6.43 | 7.22 | 9.44 | 7.87 |
| Total Current Assets | 86.19 | 66.15 | 50.33 | 53.31 | 71.27 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 147.08 | 130.69 | 117.39 | 141.01 | 169.58 |
| Current Liabilities | |||||
| Borrowings | 1.92 | 1.82 | 1.75 | 1.51 | 1.46 |
| Other Current Liabilities | 18.33 | 13.13 | 15.45 | 20.88 | 24.26 |
| Total Current Liabilities | 20.25 | 14.96 | 17.19 | 22.38 | 25.72 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 15.75 | 17.64 | 19.53 | 17.77 | 19.28 |
| Provisions | 0.15 | 0.38 | 0.73 | 0.49 | 0.06 |
| Other Non-Current Liabilities | 3.90 | 2.55 | 3.10 | 4.40 | 6.15 |
| Total Non-Current Liabilities | 19.80 | 20.57 | 23.37 | 22.66 | 25.48 |
| Net Assets | 107.03 | 95.16 | 76.82 | 95.97 | 118.37 |
| Capital and Reserves | |||||
| Share Capital | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 |
| Share Premium Account | 36.55 | 36.55 | 36.55 | 36.55 | 36.47 |
| Other Reserves | -17.00 | -1.41 | -14.16 | -0.60 | -12.79 |
| Retained Earnings | 87.28 | 59.83 | 54.23 | 59.82 | 94.49 |
| Shareholders Funds | 107.03 | 95.16 | 76.82 | 95.97 | 118.37 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 107.03 | 95.16 | 76.82 | 95.97 | 118.37 |
| 30-05-2026 | 30-05-2025 | 30-05-2024 | 30-05-2023 | 30-05-2022 | |
| Operating Margin | 23.89% | 13.96% | -31.83% | -25.42% | 1.35% |
| Return on Capital Employed | 36.36% | 19.03% | -50.57% | -51.52% | 2.25% |
| Dividend Cover | 5.29 | n/a | n/a | n/a | n/a |
| Dividend Yield | 3.20 | n/a | n/a | n/a | n/a |
| PE Ratio | 5.90 | n/a | n/a | n/a | 50.70 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | n/a% | n/a% | n/a% | n/a% | n/a% |
| Net Asset Value per Share | 143.62p | 131.30p | 96.16p | 89.56p | 133.79p |