FIPP
UK:CO:FRONTIERIP
Frontier IP Group Plc
- Stock
Last Close
29.00
25/11 09:23
Market Cap
194.56K
Beta: -
Volume Today
49.24K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Jan '14 | Mar '14 | Jun '14 | Sep '14 | Jan '15 | Mar '15 | Jun '15 | Sep '15 | Jan '16 | Mar '16 | Jun '16 | Jan '17 | Mar '17 | Jun '17 | Jan '18 | Mar '18 | Jun '18 | Jan '19 | Mar '19 | Jun '19 | Jan '20 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Jun '21 | Dec '21 | Jun '22 | Dec '22 | Jun '23 | Dec '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 44.50K - | 44.50K 0% | 44.50K 0% | 44.50K 0% | 42.50K 4.49% | 42.50K 0% | 42.50K 0% | 42.50K 0% | 55.25K 30% | 55.25K 0% | 55.25K 0% | 66K 19.46% | 66K 0% | 66K 0% | 74.75K 13.26% | 74.75K 0% | 74.75K 0% | 104.50K 39.80% | 104.50K 0% | 104.50K 0% | 101K 3.35% | 101K 0% | 101K 0% | 101K 0% | 184K 82.18% | 178K 3.26% | 163K 8.43% | 166K 1.84% | 203K 22.29% | 169K 16.75% | 203K 20.12% | |
cost of revenue | 116K - | 116K 0% | 116K 0% | 116K 0% | 145.75K 25.65% | 145.75K 0% | 145.75K 0% | 145.75K 0% | 148K 1.54% | 148K 0% | 148K 0% | 172.50K 16.55% | 172.50K 0% | 172.50K 0% | 219.75K 27.39% | 219.75K 0% | 219.75K 0% | 319K 45.16% | 319K 0% | 319K 0% | 361.50K 13.32% | 361.50K 0% | 361.50K 0% | 361.50K 0% | 4K - | 5K 25% | 5K 0% | |||||
gross profit | -71.50K - | -71.50K 0% | -71.50K 0% | -71.50K 0% | -103.25K 44.41% | -103.25K 0% | -103.25K 0% | -103.25K 0% | -92.75K 10.17% | -92.75K 0% | -92.75K 0% | -106.50K 14.82% | -106.50K 0% | -106.50K 0% | -145K 36.15% | -145K 0% | -145K 0% | -214.50K 47.93% | -214.50K 0% | -214.50K 0% | -260.50K 21.45% | -260.50K 0% | -260.50K 0% | -260.50K 0% | 184K 170.63% | 178K 3.26% | 163K 8.43% | 166K 1.84% | 199K 19.88% | 164K 17.59% | 198K 20.73% | |
selling and marketing expenses | 6.25K - | 6.25K 0% | 6.25K 0% | 6.25K 0% | 6.25K 0% | 6.25K 0% | 6.25K 0% | 6.25K 0% | 4.50K 28.00% | 4.50K 0% | 4.50K 0% | 8K 77.78% | 8K 0% | 8K 0% | 13.50K 68.75% | 13.50K 0% | 13.50K 0% | 14K 3.70% | 14K 0% | 14K 0% | 5.50K 60.71% | 5.50K 0% | 5.50K 0% | 5.50K 0% | ||||||||
general and administrative expenses | 57.50K - | 57.50K 0% | 57.50K 0% | 57.50K 0% | 70.75K 23.04% | 70.75K 0% | 70.75K 0% | 70.75K 0% | 58.25K 17.67% | 58.25K 0% | 58.25K 0% | 66.75K 14.59% | 66.75K 0% | 66.75K 0% | 91.50K 37.08% | 91.50K 0% | 91.50K 0% | 85.75K 6.28% | 85.75K 0% | 85.75K 0% | 99K 15.45% | 99K 0% | 99K 0% | 99K 0% | ||||||||
selling general and administrative expenses | 63.75K - | 63.75K 0% | 63.75K 0% | 63.75K 0% | 77K 20.78% | 77K 0% | 77K 0% | 77K 0% | 62.75K 18.51% | 62.75K 0% | 62.75K 0% | 74.75K 19.12% | 74.75K 0% | 74.75K 0% | 105K 40.47% | 105K 0% | 105K 0% | 99.75K 5% | 99.75K 0% | 99.75K 0% | 104.50K 4.76% | 104.50K 0% | 104.50K 0% | 104.50K 0% | 1.21M 1,054.07% | 1.33M 10.03% | 1.89M 42.43% | 1.53M 18.78% | 1.50M 2.61% | 1.78M 19.13% | 1.92M 7.80% | |
research and development expenses | ||||||||||||||||||||||||||||||||
other expenses | -63.50K - | -63.50K 0% | -63.50K 0% | -63.50K 0% | -76.25K 20.08% | -76.25K 0% | -76.25K 0% | -76.25K 0% | -56K 26.56% | -56K 0% | -56K 0% | -66.25K 18.30% | -66.25K 0% | -66.25K 0% | -87.50K 32.08% | -87.50K 0% | -87.50K 0% | -102K 16.57% | -102K 0% | -102K 0% | -104.75K 2.70% | -104.75K 0% | -104.75K 0% | -104.75K 0% | ||||||||
cost and expenses | 184.25K - | 184.25K 0% | 184.25K 0% | 184.25K 0% | 233.75K 26.87% | 233.75K 0% | 233.75K 0% | 233.75K 0% | 222.75K 4.71% | 222.75K 0% | 222.75K 0% | 270K 21.21% | 270K 0% | 270K 0% | 362.25K 34.17% | 362.25K 0% | 362.25K 0% | 483K 33.33% | 483K 0% | 483K 0% | 553.50K 14.60% | 553.50K 0% | 553.50K 0% | 553.50K 0% | 1.21M 118.43% | 1.33M 10.01% | 1.89M 42.41% | 1.54M 18.74% | 1.50M 2.60% | 1.79M 19.15% | 1.93M 7.78% | |
operating expenses | 250 - | 250 0% | 250 0% | 250 0% | 750 200% | 750 0% | 750 0% | 750 0% | 6.75K 800% | 6.75K 0% | 6.75K 0% | 8.50K 25.93% | 8.50K 0% | 8.50K 0% | 17.50K 105.88% | 17.50K 0% | 17.50K 0% | -2.25K 112.86% | -2.25K 0% | -2.25K 0% | -250 88.89% | -250 0% | -250 0% | -250 0% | 1.21M 482,500% | 1.33M 10.03% | 1.89M 42.43% | 1.53M 18.78% | 1.50M 2.61% | 1.78M 19.13% | 1.92M 7.80% | |
interest expense | ||||||||||||||||||||||||||||||||
ebitda | 7K - | 7K 0% | 7K 0% | 7K 0% | 162.25K 2,217.86% | 162.25K 0% | 162.25K 0% | 162.25K 0% | 283.25K 74.58% | 283.25K 0% | 283.25K 0% | 307.75K 8.65% | 307.75K 0% | 307.75K 0% | 226.75K 26.32% | 226.75K 0% | 226.75K 0% | 589K 159.76% | 589K 0% | 589K 0% | 1.05M 77.84% | 1.05M 0% | 1.05M 0% | 1.05M 0% | -1.02M 197.57% | -1.15M 12.43% | -1.73M 50.30% | -1.37M 20.73% | -1.29M 5.62% | -1.61M 24.77% | -1.72M 6.51% | |
operating income | -139.75K - | -139.75K 0% | -139.75K 0% | -139.75K 0% | -191.25K 36.85% | -191.25K 0% | -191.25K 0% | -191.25K 0% | -167.50K 12.42% | -167.50K 0% | -167.50K 0% | -204K 21.79% | -204K 0% | -204K 0% | -287.50K 40.93% | -287.50K 0% | -287.50K 0% | -378.50K 31.65% | -378.50K 0% | -378.50K 0% | -452.50K 19.55% | -452.50K 0% | -452.50K 0% | -452.50K 0% | -1.02M 126.52% | -1.15M 12.39% | -1.73M 50.26% | -1.37M 20.68% | -1.30M 5.61% | -1.62M 24.77% | -1.72M 6.49% | |
depreciation and amortization | 250 - | 250 0% | 250 0% | 250 0% | 500 100% | 500 0% | 500 0% | 500 0% | 500 0% | 500 0% | 500 0% | 500 0% | 500 0% | 500 0% | 1.25K 150% | 1.25K 0% | 1.25K 0% | 1.50K 20% | 1.50K 0% | 1.50K 0% | 1.50K 0% | 1.50K 0% | 1.50K 0% | 1.50K 0% | 3K 100% | 3K 0% | 4K 33.33% | 4K 0% | 4K 0% | 5K 25% | 5K 0% | |
total other income expenses net | 146.50K - | 146.50K 0% | 146.50K 0% | 146.50K 0% | 353K 140.96% | 353K 0% | 353K 0% | 353K 0% | 450.25K 27.55% | 450.25K 0% | 450.25K 0% | 511.25K 13.55% | 511.25K 0% | 511.25K 0% | 513K 0.34% | 513K 0% | 513K 0% | 966K 88.30% | 966K 0% | 966K 0% | 1.50M 55.12% | 1.50M 0% | 1.50M 0% | 1.50M 0% | 4.06M 170.80% | 8.36M 106.04% | 12.01M 43.67% | 1.97M 83.59% | 827K 58.04% | -2.28M 376.18% | 3.14M 237.35% | |
income before tax | 6.75K - | 6.75K 0% | 6.75K 0% | 6.75K 0% | 161.75K 2,296.30% | 161.75K 0% | 161.75K 0% | 161.75K 0% | 282.75K 74.81% | 282.75K 0% | 282.75K 0% | 307.25K 8.66% | 307.25K 0% | 307.25K 0% | 225.50K 26.61% | 225.50K 0% | 225.50K 0% | 587.50K 160.53% | 587.50K 0% | 587.50K 0% | 1.05M 78.04% | 1.05M 0% | 1.05M 0% | 1.05M 0% | 3.03M 189.96% | 7.21M 137.69% | 10.28M 42.61% | 598K 94.18% | -469K 178.43% | -3.90M 731.77% | 1.42M 136.27% | |
income tax expense | 146.50K - | 146.50K 0% | 146.50K 0% | 146.50K 0% | 353K 140.96% | 353K 0% | 353K 0% | 353K 0% | 450.25K 27.55% | 450.25K 0% | 450.25K 0% | 511.25K 13.55% | 511.25K 0% | 511.25K 0% | 513K 0.34% | 513K 0% | 513K 0% | 966K 88.30% | 966K 0% | 966K 0% | 1.50M 55.12% | 1.50M 0% | 1.50M 0% | 1.50M 0% | 676K - | 2.28M 237.72% | -1.63M 171.57% | -738K 54.83% | -388K 47.43% | -73K 81.19% | ||
net income | 6.75K - | 6.75K 0% | 6.75K 0% | 6.75K 0% | 161.75K 2,296.30% | 161.75K 0% | 161.75K 0% | 161.75K 0% | 282.75K 74.81% | 282.75K 0% | 282.75K 0% | 307.25K 8.66% | 307.25K 0% | 307.25K 0% | 225.50K 26.61% | 225.50K 0% | 225.50K 0% | 587.50K 160.53% | 587.50K 0% | 587.50K 0% | 1.05M 78.04% | 1.05M 0% | 1.05M 0% | 1.05M 0% | 3.03M 189.96% | 6.53M 115.40% | 8.00M 22.42% | 2.23M 72.09% | 269K 87.95% | -3.51M 1,405.95% | 1.49M 142.36% | |
weighted average shs out | 20.09M - | 20.09M 0% | 20.09M 0% | 20.09M 0% | 23.41M 16.54% | 23.41M 0% | 23.41M 0% | 23.41M 0% | 27.72M 18.40% | 27.72M 0% | 27.72M 0% | 32.98M 18.98% | 32.98M 0% | 32.98M 0% | 38.28M 16.05% | 38.28M 0% | 38.28M 0% | 40.70M 6.33% | 40.70M 0% | 40.70M 0% | 47.75M 17.33% | 47.75M 0% | 47.75M 0% | 47.75M 0% | 54.52M 14.17% | 55.01M 0.89% | 58.51M 6.37% | 55.01M 5.99% | 55.11M 0.19% | 55.66M 1.00% | 55.81M 0.27% | |
weighted average shs out dil | 20.38M - | 20.38M 0% | 20.38M 0% | 20.38M 0% | 23.85M 17.07% | 23.85M 0% | 23.85M 0% | 23.85M 0% | 28.00M 17.37% | 28.00M 0% | 28.00M 0% | 33.90M 21.07% | 33.90M 0% | 33.90M 0% | 40.11M 18.34% | 40.11M 0% | 40.11M 0% | 42.63M 6.28% | 42.63M 0% | 42.63M 0% | 49.78M 16.75% | 49.78M 0% | 49.78M 0% | 49.78M 0% | 57.12M 14.75% | 57.75M 1.10% | 58.51M 1.32% | 57.74M 1.32% | 57.32M 0.73% | 55.66M 2.90% | 57.27M 2.90% | |
eps | 0.00 - | 0.00 0% | 0.00 0% | 0.00 0% | 0.01 2,200.00% | 0.01 0% | 0.01 0% | 0.01 0% | 0.01 47.83% | 0.01 0% | 0.01 0% | 0.01 8.82% | 0.01 0% | 0.01 0% | 0.01 36.56% | 0.01 0% | 0.01 0% | 0.01 144.07% | 0.01 0% | 0.01 0% | 0.02 52.08% | 0.02 0% | 0.02 0% | 0.02 0% | 0.05 142.47% | 0.11 107.16% | 0.14 27.27% | 0.04 71.00% | 0.00 87.93% | -0.06 1,387.76% | 0.03 142.31% | |
epsdiluted | 0.00 - | 0.00 0% | 0.00 0% | 0.00 0% | 0.01 2,166.67% | 0.01 0% | 0.01 0% | 0.01 0% | 0.01 48.53% | 0.01 0% | 0.01 0% | 0.01 9.90% | 0.01 0% | 0.01 0% | 0.01 38.46% | 0.01 0% | 0.01 0% | 0.01 146.43% | 0.01 0% | 0.01 0% | 0.02 52.17% | 0.02 0% | 0.02 0% | 0.02 0% | 0.05 152.86% | 0.11 107.16% | 0.14 27.27% | 0.04 72.36% | 0.00 87.86% | -0.06 1,442.55% | 0.03 141.20% |
All numbers in GBP (except ratios and percentages)