Frontdoor, Inc.
Consumer CyclicalNASDAQ:FTDR · NASDAQ Global Select
+$1.25 today
Vol 0.44M · Avg 0.64M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.1B of revenue converted into $260.0M of net income for the selected period. Gross margin is 50.6% and net margin is 11.2%, showing how much revenue survives after costs and taxes. EPS is $3.50, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1B +13.6% | $1.8B +3.5% | $1.8B +7.1% | $1.7B +3.7% | $1.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.0B +15.0% | $891.0M -4.4% | $932.0M -5.5% | $986.0M +15.6% | $853.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B +12.2% | $952.0M +12.3% | $848.0M +25.4% | $676.0M -9.7% | $749.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 51.0% -0.6pp | 51.7% +4.0pp | 47.6% +7.0pp | 40.7% -6.1pp | 46.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $661.0M +11.1% | $595.0M +2.4% | $581.0M +11.3% | $522.0M +2.6% | $509.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $661.0M +11.1% | $595.0M +2.4% | $581.0M +11.3% | $522.0M +2.6% | $509.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $101.0M +98.0% | $51.0M +37.8% | $37.0M +8.8% | $34.0M -2.9% | $35.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $518.0M +27.0% | $408.0M +31.2% | $311.0M +103.3% | $153.0M -34.1% | $232.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 24.7% +2.6pp | 22.1% +4.7pp | 17.5% +8.3pp | 9.2% -5.3pp | 14.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $407.0M +14.0% | $357.0M +33.7% | $267.0M +73.4% | $154.0M -35.8% | $240.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 19.4% +0.1pp | 19.4% +4.4pp | 15.0% +5.7pp | 9.3% -5.7pp | 15.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $22.0M +10.0% | $20.0M +25.0% | $16.0M +300.0% | $4.0M +300.0% | $1.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $79.0M +64.6% | $48.0M +2.1% | $47.0M +80.8% | $26.0M -10.3% | $29.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$69.0M -43.8% | -$48.0M -20.0% | -$40.0M +34.4% | -$61.0M +15.3% | -$72.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $338.0M +9.4% | $309.0M +36.1% | $227.0M +144.1% | $93.0M -44.6% | $168.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 16.1% -0.6pp | 16.8% +4.0pp | 12.8% +7.2pp | 5.6% -4.9pp | 10.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $83.0M +12.2% | $74.0M +32.1% | $56.0M +154.5% | $22.0M -43.6% | $39.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $255.0M +8.5% | $235.0M +37.4% | $171.0M +140.8% | $71.0M -44.5% | $128.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.2% -0.6pp | 12.8% +3.1pp | 9.6% +5.3pp | 4.3% -3.7pp | 8.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 +14.1% | $3 +43.9% | $2 +143.7% | $1 -42.0% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 +13.6% | $3 +42.7% | $2 +142.5% | $1 -42.0% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $73.1M -5.1% | $77.0M -4.3% | $80.5M -1.6% | $81.8M -3.9% | $85.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $74.5M -4.5% | $78.0M -3.6% | $80.9M -1.3% | $82.0M -4.1% | $85.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Brinker International, Inc.
NYSE:EAT
$6.83B
Sealed Air Corporation
SEE
$6.21B
Crocs, Inc.
NASDAQ:CROX
$6.20B
Acushnet Holdings Corp.
NYSE:GOLF
$5.75B
Meritage Homes Corporation
NYSE:MTH
$4.98B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.96B
Group 1 Automotive, Inc.
NYSE:GPI
$3.87B
Asbury Automotive Group, Inc.
NYSE:ABG
$3.72B
Bright Horizons Family Solutions Inc.
NYSE:BFAM
$3.41B
Graphic Packaging Holding Company
NYSE:GPK
$3.16B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FTDR generate?
Frontdoor, Inc. (FTDR) reported $2.09B of revenue in fiscal 2025.
Is FTDR profitable?
Frontdoor, Inc. (FTDR) reported $255.00M of net income, with a net margin of 12.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.