Frontier Developments plc
Frontier Developments plc develops and publishes video games for the interactive entertainment sector. It develops games using its cross-platform technology, Cobra. The company was incorporated in 1994 and is headquartered in Cambridge, the United Kingdom.
Frontier Developments plc (FRRDF) - Net Assets
Latest net assets as of November 2025: $94.17 Million USD
Based on the latest financial reports, Frontier Developments plc (FRRDF) has net assets worth $94.17 Million USD as of November 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($136.59 Million) and total liabilities ($42.42 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $94.17 Million |
| % of Total Assets | 68.94% |
| Annual Growth Rate | 21.26% |
| 5-Year Change | 26.29% |
| 10-Year Change | 526.12% |
| Growth Volatility | 33.76 |
Frontier Developments plc - Net Assets Trend (2015–2025)
This chart illustrates how Frontier Developments plc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Frontier Developments plc (2015–2025)
The table below shows the annual net assets of Frontier Developments plc from 2015 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-05-31 | $143.59 Million | +86.92% |
| 2024-05-31 | $76.82 Million | -19.95% |
| 2023-05-31 | $95.97 Million | -19.28% |
| 2022-05-31 | $118.89 Million | +4.56% |
| 2021-05-31 | $113.70 Million | +17.38% |
| 2020-05-31 | $96.87 Million | +30.87% |
| 2019-05-31 | $74.01 Million | +33.79% |
| 2018-05-31 | $55.32 Million | +76.27% |
| 2017-05-31 | $31.39 Million | +36.85% |
| 2016-05-31 | $22.93 Million | +9.80% |
| 2015-05-31 | $20.89 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Frontier Developments plc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 1077.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (May 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | $72.78 Million | 76.48% |
| Common Stock | $197.00K | 0.21% |
| Other Components | $22.18 Million | 23.31% |
| Total Equity | $95.16 Million | 100.00% |
Frontier Developments plc Competitors by Market Cap
The table below lists competitors of Frontier Developments plc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Health Catalyst Inc
NASDAQ:HCAT
|
$69.21 Million |
|
Bailador Technology Investments Ltd
AU:BTI
|
$69.21 Million |
|
INKEVERSE GROUP DL-001
F:5IK
|
$69.21 Million |
|
Anadolu Isuzu Otomotiv Sanayi ve Ticaret AS
IS:ASUZU
|
$69.22 Million |
|
CITYVA
HE:CITYVA
|
$69.15 Million |
|
Paramount Corporation Bhd
KLSE:1724
|
$69.05 Million |
|
Eastern Polymer Group Public Company Limited
BK:EPG
|
$69.05 Million |
|
CM.com NV
AS:CMCOM
|
$69.04 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Frontier Developments plc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 76,823,000 to 95,162,000, a change of 18,339,000 (23.9%).
- Net income of 22,042,153 contributed positively to equity growth.
- Other factors decreased equity by 3,703,153.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $22.04 Million | +23.16% |
| Other Changes | $-3.70 Million | -3.89% |
| Total Change | $- | 23.87% |
Book Value vs Market Value Analysis
This analysis compares Frontier Developments plc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.48x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 5.39x to 1.48x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-05-31 | $0.65 | $3.50 | x |
| 2017-05-31 | $0.91 | $3.50 | x |
| 2018-05-31 | $1.40 | $3.50 | x |
| 2019-05-31 | $1.84 | $3.50 | x |
| 2020-05-31 | $2.40 | $3.50 | x |
| 2021-05-31 | $2.81 | $3.50 | x |
| 2022-05-31 | $2.93 | $3.50 | x |
| 2023-05-31 | $2.45 | $3.50 | x |
| 2024-05-31 | $1.99 | $3.50 | x |
| 2025-05-31 | $2.36 | $3.50 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Frontier Developments plc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 23.16%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 24.33%
- • Asset Turnover: 0.51x
- • Equity Multiplier: 1.88x
- Recent ROE (23.16%) is above the historical average (7.87%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 7.89% | 7.24% | 0.91x | 1.20x | $-441.70K |
| 2016 | 6.29% | 6.70% | 0.75x | 1.25x | $-850.70K |
| 2017 | 24.64% | 20.64% | 0.97x | 1.23x | $4.59 Million |
| 2018 | 6.50% | 10.51% | 0.51x | 1.20x | $-1.94 Million |
| 2019 | 24.25% | 20.06% | 1.03x | 1.17x | $10.55 Million |
| 2020 | 16.43% | 20.89% | 0.53x | 1.49x | $6.23 Million |
| 2021 | 19.05% | 23.77% | 0.56x | 1.43x | $10.29 Million |
| 2022 | 8.10% | 8.41% | 0.66x | 1.46x | $-2.26 Million |
| 2023 | -21.83% | -20.04% | 0.74x | 1.47x | $-30.48 Million |
| 2024 | -27.95% | -24.05% | 0.76x | 1.53x | $-29.15 Million |
| 2025 | 23.16% | 24.33% | 0.51x | 1.88x | $12.53 Million |
Industry Comparison
This section compares Frontier Developments plc's net assets metrics with peer companies in the Electronic Gaming & Multimedia industry.
Industry Context
- Industry: Electronic Gaming & Multimedia
- Average net assets among peers: $10,042,066,198
- Average return on equity (ROE) among peers: -146.12%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Frontier Developments plc (FRRDF) | $94.17 Million | 7.89% | 0.45x | $69.18 Million |
| Alliance Media Holdings Inc (ADTR) | $3.02 Million | -7.99% | 1.70x | $0.91 |
| Alpha Esports Tech Inc (APETF) | $2.60 Million | -339.67% | 0.49x | $1.27K |
| Atlantis Internet Group Corp (ATIG) | $-1.74 Million | 0.00% | 0.00x | $1.97 |
| Kuuhubb Inc (BCDMF) | $1.13 Million | -36.93% | 0.34x | $333.35K |
| Blue Hat Interactive Entertainment (BHAT) | $44.75 Million | 20.28% | 0.31x | $1.57K |
| i3 Interactive Inc (BLITF) | $190.73K | -58.51% | 0.75x | $21.80K |
| Global Gaming Technologies Corp (BLKCF) | $9.34 Million | -1017.01% | 0.66x | $12.22K |
| Capcom Co. Ltd (CCOEF) | $99.74 Billion | 15.99% | 0.44x | $8.38 Billion |
| Doubledown Interactive Co Ltd (DDI) | $626.23 Million | -37.36% | 0.26x | $6.86 Million |
| DarkIris Inc. Class A Ordinary Shares (DKI) | $-2.85 Million | 0.00% | 0.00x | $2.85 Million |