Go Pro

Frontier Group (ULCC) Financials

Frontier Group logo
$5.97 +0.23 (+4.01%)
As of 03:57 PM Eastern
Annual Income Statements for Frontier Group

Annual Income Statements for Frontier Group

This table shows Frontier Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
251 -225 -102 -37 -11 85 -137
Consolidated Net Income / (Loss)
251 -225 -102 -37 -11 85 -137
Net Income / (Loss) Continuing Operations
251 -225 -102 -37 -11 85 -137
Total Pre-Tax Income
325 -372 -144 -45 32 86 -134
Total Operating Income
309 -365 -117 -45 -3.00 58 -149
Total Gross Profit
885 -357 220 749 868 896 822
Total Revenue
2,508 1,250 2,060 3,326 3,589 3,775 3,724
Operating Revenue
2,508 1,250 2,060 3,326 3,589 3,775 3,724
Total Cost of Revenue
1,623 1,607 1,840 2,577 2,721 2,879 2,902
Operating Cost of Revenue
1,623 1,607 1,840 2,577 2,721 2,879 2,902
Total Operating Expenses
576 8.00 337 794 871 838 971
Marketing Expense
130 78 109 164 164 178 159
Depreciation Expense
46 33 38 45 50 72 91
Other Operating Expenses / (Income)
336 -193 89 575 657 588 721
Total Other Income / (Expense), net
16 -7.00 -27 0.00 35 28 15
Interest Expense
0.00 12 29 10 1.00 4.00 11
Interest & Investment Income
16 5.00 2.00 10 36 32 26
Income Tax Expense
74 -147 -42 -8.00 43 1.00 3.00
Basic Earnings per Share
$1.19 ($1.13) ($0.48) ($0.17) ($0.05) $0.37 ($0.60)
Weighted Average Basic Shares Outstanding
- - 217.10M 218.06M 223.37M 227.25M 229.61M
Diluted Earnings per Share
$1.19 ($1.13) ($0.48) ($0.17) ($0.05) $0.37 ($0.60)
Weighted Average Diluted Shares Outstanding
- - 217.10M 218.06M 223.37M 227.25M 229.61M
Weighted Average Basic & Diluted Shares Outstanding
- - 217.10M 218.06M 223.37M 227.25M 229.61M

Quarterly Income Statements for Frontier Group

This table shows Frontier Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-37 -26 31 26 54 -43 -70 -77 53 -272 -90
Consolidated Net Income / (Loss)
-37 -26 31 26 54 -43 -70 -77 53 -272 -90
Net Income / (Loss) Continuing Operations
-37 -26 31 26 54 -43 -70 -77 53 -272 -90
Total Pre-Tax Income
6.00 -24 32 27 51 -40 -70 -76 52 -281 -94
Total Operating Income
-3.00 -31 25 19 45 -46 -75 -77 49 -283 -97
Total Gross Profit
-330 170 247 261 264 223 251 182 344 -4.00 311
Total Revenue
891 865 973 935 1,002 912 929 886 997 992 1,279
Operating Revenue
891 865 973 935 1,002 912 929 886 997 992 1,279
Total Cost of Revenue
1,221 695 726 674 738 689 678 704 653 996 968
Operating Cost of Revenue
1,221 695 726 674 738 689 678 704 653 996 968
Total Operating Expenses
-327 201 222 242 219 269 326 259 295 279 408
Marketing Expense
19 49 42 99 34 51 86 52 -32 185 112
Depreciation Expense
14 16 18 19 19 20 21 24 26 62 56
Other Operating Expenses / (Income)
-361 136 162 124 166 198 219 183 301 32 240
Total Other Income / (Expense), net
9.00 7.00 7.00 8.00 6.00 6.00 5.00 1.00 3.00 4.00 3.00
Interest Expense
-1.00 0.00 1.00 2.00 1.00 1.00 2.00 5.00 3.00 4.00 4.00
Interest & Investment Income
8.00 7.00 8.00 10 7.00 7.00 7.00 6.00 6.00 6.00 7.00
Income Tax Expense
43 2.00 1.00 1.00 -3.00 3.00 0.00 1.00 -1.00 -9.00 -4.00
Basic Earnings per Share
($0.17) ($0.12) $0.14 $0.11 $0.24 ($0.19) ($0.31) ($0.34) $0.24 ($1.18) ($0.39)
Weighted Average Basic Shares Outstanding
223.37M 223.96M 224.48M 225.37M 227.25M 227.76M 228.16M 228.95M 229.61M 229.79M 230.22M
Diluted Earnings per Share
($0.16) ($0.12) $0.14 $0.11 $0.24 ($0.19) ($0.31) ($0.34) $0.24 ($1.18) ($0.39)
Weighted Average Diluted Shares Outstanding
223.37M 223.96M 224.48M 225.37M 227.25M 227.76M 228.16M 228.95M 229.61M 229.79M 230.22M
Weighted Average Basic & Diluted Shares Outstanding
223.37M 223.96M 224.48M 225.37M 227.25M 227.76M 228.16M 228.95M 229.61M 229.79M 230.22M

Annual Cash Flow Statements for Frontier Group

This table details how cash moves in and out of Frontier Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
70 -390 540 -157 -152 131 -69
Net Cash From Operating Activities
171 -557 216 -78 -261 -82 -525
Net Cash From Continuing Operating Activities
171 -557 216 -78 -261 -82 -525
Net Income / (Loss) Continuing Operations
251 -225 -102 -37 -11 85 -137
Consolidated Net Income / (Loss)
251 -225 -102 -37 -11 85 -137
Depreciation Expense
46 33 38 45 50 72 91
Amortization Expense
0.00 0.00 1.00 1.00 1.00 1.00 1.00
Non-Cash Adjustments To Reconcile Net Income
-117 -29 -47 -83 -149 -195 -281
Changes in Operating Assets and Liabilities, net
-9.00 -336 326 -4.00 -152 -45 -199
Net Cash From Investing Activities
-62 11 -67 -154 -90 -75 -99
Net Cash From Continuing Investing Activities
-62 11 -67 -154 -90 -75 -99
Purchase of Property, Plant & Equipment
-62 -16 -27 -41 -51 -76 -75
Sale of Property, Plant & Equipment
- 28 -36 -111 -36 3.00 -24
Other Investing Activities, net
0.00 -1.00 -4.00 -2.00 -3.00 -2.00 0.00
Net Cash From Financing Activities
-39 156 391 75 199 288 555
Net Cash From Continuing Financing Activities
-39 156 391 75 199 288 555
Repayment of Debt
-142 -126 -97 -266 -131 -447 -380
Issuance of Debt
170 236 163 273 171 476 492
Other Financing Activities, net
92 46 59 68 159 259 443

Quarterly Cash Flow Statements for Frontier Group

This table details how cash moves in and out of Frontier Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-31 13 36 -82 164 -54 -123 3.00 105 101 183
Net Cash From Operating Activities
-54 -22 9.00 -156 87 -86 -133 -215 -91 40 151
Net Cash From Continuing Operating Activities
-54 -22 9.00 -156 87 -86 -133 -215 -91 40 151
Net Income / (Loss) Continuing Operations
-37 -26 31 26 54 -43 -70 -77 53 -272 -90
Consolidated Net Income / (Loss)
-37 -26 31 26 54 -43 -70 -77 53 -272 -90
Depreciation Expense
14 16 18 19 19 20 21 24 26 25 30
Non-Cash Adjustments To Reconcile Net Income
-49 -71 14 -66 -72 -51 -28 -62 -140 62 -17
Changes in Operating Assets and Liabilities, net
18 59 -54 -135 85 -12 -56 -100 -31 225 228
Net Cash From Investing Activities
1.00 -7.00 -27 -12 -29 -29 -84 -45 59 33 47
Net Cash From Continuing Investing Activities
1.00 -7.00 -27 -12 -29 -29 -84 -45 59 33 47
Purchase of Property, Plant & Equipment
-14 -17 -31 -14 -14 -29 -33 -2.00 -22 33 -58
Net Cash From Financing Activities
22 42 54 86 106 61 94 263 137 28 -15
Net Cash From Continuing Financing Activities
22 42 54 86 106 61 94 263 137 28 -15
Repayment of Debt
-47 -74 -87 -259 -27 -28 -15 -145 -192 -83 -82
Issuance of Debt
30 69 73 276 58 33 68 253 138 51 5.00
Other Financing Activities, net
39 47 68 69 75 56 41 155 191 60 62

Annual Balance Sheets for Frontier Group

This table presents Frontier Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,554 4,235 4,499 4,993 6,153 7,220
Total Current Assets
650 1,037 1,020 871 990 958
Cash & Equivalents
378 918 761 609 740 671
Accounts Receivable
28 50 90 93 73 85
Inventories, net
18 29 55 79 79 90
Other Current Assets
226 40 114 90 98 112
Plant, Property, & Equipment, net
176 186 226 309 376 510
Total Noncurrent Assets
2,728 3,012 3,253 3,813 4,787 5,752
Intangible Assets
29 29 28 28 27 27
Other Noncurrent Operating Assets
2,699 2,983 3,225 3,785 4,760 5,725
Total Liabilities & Shareholders' Equity
3,554 4,235 4,499 4,993 6,153 7,220
Total Liabilities
3,244 3,705 3,990 4,486 5,549 6,729
Total Current Liabilities
1,003 1,326 1,555 1,658 1,852 2,103
Short-Term Debt
101 127 157 251 261 301
Accounts Payable
71 86 89 134 115 130
Current Deferred Revenue
135 273 313 253 294 352
Other Current Liabilities
696 840 996 1,020 1,182 1,320
Total Noncurrent Liabilities
2,241 2,379 2,435 2,828 3,697 4,626
Long-Term Debt
247 287 272 219 241 313
Other Noncurrent Operating Liabilities
1,994 2,092 2,163 2,609 3,456 4,313
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
310 530 509 507 604 491
Total Preferred & Common Equity
310 530 509 507 604 491
Total Common Equity
310 530 509 507 604 491
Common Stock
60 381 393 403 414 437
Retained Earnings
261 159 122 111 196 59
Accumulated Other Comprehensive Income / (Loss)
-11 -10 -6.00 -7.00 -6.00 -5.00

Quarterly Balance Sheets for Frontier Group

This table presents Frontier Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
4,670 4,708 4,935 5,206 5,689 5,826 6,481 6,524 6,701 7,017 7,243
Total Current Assets
1,042 1,009 936 903 947 910 953 832 847 1,098 1,306
Cash & Equivalents
790 780 640 622 658 576 686 563 566 772 955
Accounts Receivable
96 91 109 98 95 147 89 98 93 118 147
Inventories, net
57 60 75 75 78 76 81 86 90 106 91
Other Current Assets
99 78 112 108 116 111 97 85 98 102 113
Plant, Property, & Equipment, net
242 260 282 330 350 367 396 458 492 485 474
Total Noncurrent Assets
3,386 3,439 3,717 3,973 4,392 4,549 5,132 5,234 5,362 5,434 5,463
Intangible Assets
28 28 28 27 27 27 27 27 27 27 27
Other Noncurrent Operating Assets
3,358 3,411 3,689 3,946 4,365 4,522 5,105 5,207 5,335 5,407 5,436
Total Liabilities & Shareholders' Equity
4,670 4,708 4,935 5,206 5,689 5,826 6,481 6,524 6,701 7,017 7,243
Total Liabilities
4,182 4,142 4,394 4,722 5,169 5,277 5,911 6,018 6,267 6,795 7,107
Total Current Liabilities
1,680 1,645 1,689 1,797 1,821 1,724 1,942 2,045 2,110 2,238 2,239
Short-Term Debt
215 237 266 265 263 190 263 326 363 240 206
Accounts Payable
79 91 109 131 137 128 120 169 159 115 95
Current Deferred Revenue
424 353 307 328 323 292 358 324 325 459 512
Other Current Liabilities
962 964 1,007 1,073 1,098 1,114 1,201 1,226 1,263 1,424 1,426
Total Noncurrent Liabilities
2,502 2,497 2,705 2,925 3,348 3,553 3,969 3,973 4,157 4,557 4,868
Long-Term Debt
212 193 220 201 189 279 244 234 305 343 300
Other Noncurrent Operating Liabilities
2,290 2,304 2,485 2,724 3,159 3,274 3,725 3,739 3,852 4,214 4,568
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
488 566 541 484 520 549 570 506 434 222 136
Total Preferred & Common Equity
488 566 541 484 520 549 570 506 434 222 136
Total Common Equity
488 566 541 484 520 549 570 506 434 222 136
Common Stock
392 396 399 406 411 414 423 429 434 440 444
Retained Earnings
109 180 148 85 116 142 153 83 6.00 -213 -303
Accumulated Other Comprehensive Income / (Loss)
-13 -10 -6.00 -7.00 -7.00 -7.00 -6.00 -6.00 -6.00 -5.00 -5.00

Annual Metrics And Ratios for Frontier Group

This table displays calculated financial ratios and metrics derived from Frontier Group's official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - -
Revenue Growth
0.00% -50.16% 64.80% 61.46% 7.91% 5.18% -1.35%
EBITDA Growth
0.00% -193.52% 76.51% 101.28% 4,700.00% 172.92% -143.51%
EBIT Growth
0.00% -218.12% 67.95% 61.54% 93.33% 2,033.33% -356.90%
NOPAT Growth
0.00% -207.06% 67.95% 61.54% 103.27% 5,458.84% -281.94%
Net Income Growth
0.00% -189.64% 54.67% 63.73% 70.27% 872.73% -261.18%
EPS Growth
0.00% -194.96% 57.52% 64.58% 70.59% 840.00% -262.16%
Operating Cash Flow Growth
0.00% -425.73% 138.78% -136.11% -234.62% 68.58% -540.24%
Free Cash Flow Firm Growth
0.00% 0.00% 132.14% -206.04% -4.09% 131.23% -390.43%
Invested Capital Growth
0.00% 0.00% -90.71% 580.77% 107.91% -0.54% 18.58%
Revenue Q/Q Growth
0.00% 0.00% 19.91% 9.81% -0.42% 3.03% -0.13%
EBITDA Q/Q Growth
0.00% 0.00% 55.68% 100.78% -47.25% 70.13% 17.39%
EBIT Q/Q Growth
0.00% 0.00% 45.58% 74.43% -106.67% 480.00% 2.61%
NOPAT Q/Q Growth
0.00% 0.00% 45.58% 74.43% -97.36% 4,017.25% 2.61%
Net Income Q/Q Growth
0.00% 0.00% 42.05% 71.54% -116.67% 1,516.67% -0.74%
EPS Q/Q Growth
0.00% 0.00% 47.25% 70.18% -116.13% 1,333.33% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 327.37% -50.00% -130.97% 63.23% -51.30%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 8.38% -42.92% 205.07% 14.32%
Invested Capital Q/Q Growth
0.00% 0.00% -81.30% -17.67% -4.91% -17.19% -19.03%
Profitability Metrics
- - - - - - -
Gross Margin
35.29% -28.56% 10.68% 22.52% 9.81% 23.74% 22.07%
EBITDA Margin
14.15% -26.56% -3.79% 0.03% 1.34% 3.47% -1.53%
Operating Margin
12.32% -29.20% -5.68% -1.35% -0.08% 1.54% -4.00%
EBIT Margin
12.32% -29.20% -5.68% -1.35% -0.08% 1.54% -4.00%
Profit (Net Income) Margin
10.01% -18.00% -4.95% -1.11% -0.31% 2.25% -3.68%
Tax Burden Percent
77.23% 60.48% 70.83% 82.22% -34.38% 98.84% 102.24%
Interest Burden Percent
105.18% 101.92% 123.08% 100.00% -1,066.67% 148.28% 89.93%
Effective Tax Rate
22.77% 0.00% 0.00% 0.00% 134.38% 1.16% 0.00%
Return on Invested Capital (ROIC)
0.00% -182.50% -53.53% -31.03% 0.38% 15.62% -26.08%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -385.83% -46.00% -29.72% 5.49% 0.94% -3.91%
Return on Net Nonoperating Assets (RNNOA)
0.00% 37.34% 29.24% 23.91% -2.54% -0.32% 1.05%
Return on Equity (ROE)
0.00% -145.16% -24.29% -7.12% -2.17% 15.30% -25.02%
Cash Return on Invested Capital (CROIC)
0.00% -382.50% 112.48% -179.80% -69.71% 16.17% -43.08%
Operating Return on Assets (OROA)
0.00% -10.27% -3.00% -1.03% -0.06% 1.04% -2.23%
Return on Assets (ROA)
0.00% -6.33% -2.62% -0.85% -0.23% 1.53% -2.05%
Return on Common Equity (ROCE)
0.00% -145.16% -24.29% -7.12% -2.17% 15.30% -25.02%
Return on Equity Simple (ROE_SIMPLE)
0.00% -72.58% -19.25% -7.27% -2.17% 14.07% 0.00%
Net Operating Profit after Tax (NOPAT)
239 -256 -82 -32 1.03 57 -104
NOPAT Margin
9.52% -20.44% -3.98% -0.95% 0.03% 1.52% -2.80%
Net Nonoperating Expense Percent (NNEP)
0.00% 203.33% -7.53% -1.32% -5.11% 14.68% -22.17%
Return On Investment Capital (ROIC_SIMPLE)
- - - -3.36% 0.11% 5.18% -9.44%
Cost of Revenue to Revenue
64.71% 128.56% 89.32% 77.48% 90.19% 76.26% 77.93%
SG&A Expenses to Revenue
2.55% 7.20% 4.90% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.97% 0.64% 16.36% 23.87% 9.89% 22.20% 26.07%
Earnings before Interest and Taxes (EBIT)
309 -365 -117 -45 -3.00 58 -149
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
355 -332 -78 1.00 48 131 -57
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 1.84 5.53 4.39 2.38 2.65 2.20
Price to Tangible Book Value (P/TBV)
0.00 2.03 5.85 4.65 2.52 2.78 2.32
Price to Revenue (P/Rev)
0.23 0.46 1.42 0.67 0.34 0.42 0.29
Price to Earnings (P/E)
2.27 0.00 0.00 0.00 0.00 18.85 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
44.04% 0.00% 0.00% 0.00% 0.00% 5.30% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.93 93.36 10.76 2.90 3.73 2.35
Enterprise Value to Revenue (EV/Rev)
0.00 0.43 1.18 0.57 0.30 0.36 0.27
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 1,904.44 22.25 10.42 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 23.52 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 1,035.64 23.80 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 11.24 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 14.10 0.00 0.00 23.00 0.00
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 1.12 0.78 0.84 0.93 0.83 1.25
Long-Term Debt to Equity
0.00 0.80 0.54 0.53 0.43 0.40 0.64
Financial Leverage
0.00 -0.10 -0.64 -0.80 -0.46 -0.34 -0.27
Leverage Ratio
0.00 11.46 9.27 8.41 9.34 10.03 12.21
Compound Leverage Factor
0.00 11.68 11.41 8.41 -99.65 14.88 10.98
Debt to Total Capital
0.00% 52.89% 43.86% 45.74% 48.11% 45.39% 55.57%
Short-Term Debt to Total Capital
0.00% 15.35% 13.45% 16.74% 25.69% 23.60% 27.24%
Long-Term Debt to Total Capital
0.00% 37.54% 30.40% 29.00% 22.42% 21.79% 28.33%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 47.11% 56.14% 54.26% 51.89% 54.61% 44.43%
Debt to EBITDA
0.00 -1.05 -5.31 429.00 9.79 3.83 -10.77
Net Debt to EBITDA
0.00 0.09 6.46 -332.00 -2.90 -1.82 1.00
Long-Term Debt to EBITDA
0.00 -0.74 -3.68 272.00 4.56 1.84 -5.49
Debt to NOPAT
0.00 -1.36 -5.05 -13.62 455.76 8.76 -5.89
Net Debt to NOPAT
0.00 0.12 6.15 10.54 -134.79 -4.15 0.55
Long-Term Debt to NOPAT
0.00 -0.97 -3.50 -8.63 212.36 4.20 -3.00
Altman Z-Score
0.00 0.10 0.84 0.94 0.72 0.69 0.37
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 0.65 0.78 0.66 0.53 0.53 0.46
Quick Ratio
0.00 0.40 0.73 0.55 0.42 0.44 0.36
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -536 172 -183 -190 59 -172
Operating Cash Flow to CapEx
275.81% 0.00% 342.86% -51.32% -300.00% -112.33% -530.30%
Free Cash Flow to Firm to Interest Expense
0.00 -44.63 5.93 -18.25 -189.97 14.83 -15.66
Operating Cash Flow to Interest Expense
0.00 -46.42 7.45 -7.80 -261.00 -20.50 -47.73
Operating Cash Flow Less CapEx to Interest Expense
0.00 -45.42 5.28 -23.00 -348.00 -38.75 -56.73
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.35 0.53 0.76 0.76 0.68 0.56
Accounts Receivable Turnover
0.00 44.64 52.82 47.51 39.22 45.48 47.14
Inventory Turnover
0.00 89.28 78.30 61.36 48.31 36.44 34.34
Fixed Asset Turnover
0.00 7.10 11.38 16.15 13.42 11.02 8.41
Accounts Payable Turnover
0.00 22.63 23.44 29.45 29.03 23.12 23.69
Days Sales Outstanding (DSO)
0.00 8.18 6.91 7.68 9.31 8.03 7.74
Days Inventory Outstanding (DIO)
0.00 4.09 4.66 5.95 7.55 10.02 10.63
Days Payable Outstanding (DPO)
0.00 16.13 15.57 12.39 12.57 15.78 15.41
Cash Conversion Cycle (CCC)
0.00 -3.86 -4.00 1.24 4.29 2.26 2.96
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 280 26 177 368 366 434
Invested Capital Turnover
0.00 8.93 13.46 32.77 13.17 10.29 9.31
Increase / (Decrease) in Invested Capital
0.00 280 -254 151 191 -2.00 68
Enterprise Value (EV)
0.00 540 2,427 1,904 1,068 1,364 1,021
Market Capitalization
570 570 2,931 2,236 1,207 1,602 1,078
Book Value per Share
$0.00 $10.33 $2.45 $2.34 $2.29 $2.68 $2.14
Tangible Book Value per Share
$0.00 $9.37 $2.32 $2.21 $2.17 $2.56 $2.03
Total Capital
0.00 658 944 938 977 1,106 1,105
Total Debt
0.00 348 414 429 470 502 614
Total Long-Term Debt
0.00 247 287 272 219 241 313
Net Debt
0.00 -30 -504 -332 -139 -238 -57
Capital Expenditures (CapEx)
62 -12 63 152 87 73 99
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -630 -1,080 -1,139 -1,145 -1,341 -1,515
Debt-free Net Working Capital (DFNWC)
0.00 -252 -162 -378 -536 -601 -844
Net Working Capital (NWC)
0.00 -353 -289 -535 -787 -862 -1,145
Net Nonoperating Expense (NNE)
-12 -31 20 5.50 12 -28 33
Net Nonoperating Obligations (NNO)
0.00 -30 -504 -332 -139 -238 -57
Total Depreciation and Amortization (D&A)
46 33 39 46 51 73 92
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -50.40% -52.43% -34.25% -31.90% -35.52% -40.68%
Debt-free Net Working Capital to Revenue
0.00% -20.16% -7.86% -11.37% -14.93% -15.92% -22.66%
Net Working Capital to Revenue
0.00% -28.24% -14.03% -16.09% -21.93% -22.83% -30.75%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($0.48) ($0.17) ($0.05) $0.37 ($0.60)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 217.10M 218.06M 223.37M 227.25M 229.61M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($0.48) ($0.17) ($0.05) $0.37 ($0.60)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 217.10M 218.06M 223.37M 227.25M 229.61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 217.10M 218.06M 223.37M 227.25M 229.61M
Normalized Net Operating Profit after Tax (NOPAT)
239 -256 -82 -25 -1.40 57 -104
Normalized NOPAT Margin
9.52% -20.44% -3.98% -0.74% -0.04% 1.52% -2.80%
Pre Tax Income Margin
12.96% -29.76% -6.99% -1.35% 0.89% 2.28% -3.60%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
0.00 -30.42 -4.03 -4.50 -3.00 14.50 -13.55
NOPAT to Interest Expense
0.00 -21.29 -2.82 -3.15 1.03 14.33 -9.48
EBIT Less CapEx to Interest Expense
0.00 -29.42 -6.21 -19.70 -90.00 -3.75 -22.55
NOPAT Less CapEx to Interest Expense
0.00 -20.29 -5.00 -18.35 -85.97 -3.92 -18.48
Payout Ratios
- - - - - - -
Dividend Payout Ratio
63.35% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
63.35% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Frontier Group

This table displays calculated financial ratios and metrics derived from Frontier Group's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 229,609,718.00 229,789,335.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 229,609,718.00 229,789,335.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -1.18 -0.39
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.66% 2.00% 0.62% 5.89% 12.46% 5.43% -4.52% -5.24% -0.50% 8.77% 37.67%
EBITDA Growth
-79.63% -7.14% -52.75% 192.68% 490.91% -73.33% -225.58% -239.47% 17.19% -884.62% -24.07%
EBIT Growth
-106.67% -24.00% -68.35% 135.19% 1,600.00% -48.39% -400.00% -505.26% 8.89% -510.87% -29.33%
NOPAT Growth
-48.61% -24.00% -62.00% 148.40% 157.55% -48.39% -316.77% -394.60% 4.82% -515.22% -29.33%
Net Income Growth
-192.50% -100.00% -56.34% 181.25% 245.95% -65.38% -325.81% -396.15% -1.85% -532.56% -28.57%
EPS Growth
-180.00% -100.00% -54.84% 178.57% 250.00% -58.33% -321.43% -409.09% 0.00% -521.05% -25.81%
Operating Cash Flow Growth
-157.45% 12.00% 200.00% 9.83% 261.11% -290.91% -1,577.78% -37.82% -204.60% 146.51% 213.53%
Free Cash Flow Firm Growth
-50.00% -107.10% 38.13% 82.51% 128.78% 57.63% -227.32% -302.96% -136.37% 267.96% 409.77%
Invested Capital Growth
107.91% 162.40% 45.37% 14.21% -0.54% 19.21% 60.19% 21.27% 18.58% -91.56% -162.23%
Revenue Q/Q Growth
0.91% -2.92% 12.49% -3.91% 7.17% -8.98% 1.86% -4.63% 12.53% -0.50% 28.93%
EBITDA Q/Q Growth
126.83% -236.36% 386.67% -11.63% 71.05% -140.00% -107.69% 1.85% 241.51% -441.33% 73.83%
EBIT Q/Q Growth
94.44% -933.33% 180.65% -24.00% 136.84% -202.22% -63.04% -2.67% 163.64% -673.47% 65.48%
NOPAT Q/Q Growth
148.94% -217.30% 211.61% -24.45% 160.42% -167.58% -63.04% -2.67% 192.66% -496.66% 65.72%
Net Income Q/Q Growth
-15.63% 29.73% 219.23% -16.13% 107.69% -179.63% -62.79% -10.00% 168.83% -613.21% 66.91%
EPS Q/Q Growth
-14.29% 25.00% 216.67% -21.43% 118.18% -179.17% -63.16% -9.68% 170.59% -591.67% 66.95%
Operating Cash Flow Q/Q Growth
68.79% 59.26% 140.91% -1,833.33% 155.77% -198.85% -54.65% -61.65% 57.67% 143.96% 277.50%
Free Cash Flow Firm Q/Q Growth
17.78% -30.26% 67.16% 50.25% 235.26% -291.75% -153.68% 38.76% 87.79% 985.50% 367.85%
Invested Capital Q/Q Growth
-4.91% -10.87% -4.27% 40.76% -17.19% 6.83% 28.64% 6.56% -19.03% -92.40% -1,048.48%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
-37.04% 19.65% 25.39% 22.99% 26.35% 9.21% 22.82% 20.54% 34.50% -0.40% 24.32%
EBITDA Margin
1.23% -1.73% 4.42% 4.06% 6.49% -2.85% -5.81% -5.98% 7.52% -25.81% -5.24%
Operating Margin
-0.34% -3.58% 2.57% 2.03% 4.49% -5.04% -8.07% -8.69% 4.91% -28.53% -7.58%
EBIT Margin
-0.34% -3.58% 2.57% 2.03% 4.49% -5.04% -8.07% -8.69% 4.91% -28.33% -7.58%
Profit (Net Income) Margin
-4.15% -3.01% 3.19% 2.78% 5.39% -4.71% -7.54% -8.69% 5.32% -27.42% -7.04%
Tax Burden Percent
-616.67% 108.33% 96.88% 96.30% 105.88% 107.50% 100.00% 101.32% 101.92% 96.80% 95.74%
Interest Burden Percent
-200.00% 77.42% 128.00% 142.11% 113.33% 86.96% 93.33% 98.70% 106.12% 100.00% 96.91%
Effective Tax Rate
716.67% 0.00% 3.13% 3.70% -5.88% 0.00% 0.00% 0.00% -1.92% 0.00% 0.00%
Return on Invested Capital (ROIC)
27.35% -39.94% 33.93% 17.30% 48.91% -37.54% -52.27% -46.39% 46.64% -358.33% -232.14%
ROIC Less NNEP Spread (ROIC-NNEP)
50.91% -38.28% 31.49% 11.39% 45.54% -31.09% -35.52% 877.61% 44.56% -318.16% -222.36%
Return on Net Nonoperating Assets (RNNOA)
-23.60% 20.44% -16.12% -2.73% -15.45% 9.88% 7.24% -4.46% -12.01% 147.83% 156.55%
Return on Equity (ROE)
3.74% -19.50% 17.81% 14.57% 33.46% -27.66% -45.03% -50.86% 34.63% -210.49% -75.59%
Cash Return on Invested Capital (CROIC)
-69.71% -85.81% -53.62% -13.62% 16.17% -5.91% -56.03% -41.12% -43.08% 41.42% 0.00%
Operating Return on Assets (OROA)
-0.25% -2.62% 1.79% 1.38% 3.04% -3.30% -4.99% -5.17% 2.74% -15.97% -4.58%
Return on Assets (ROA)
-3.14% -2.20% 2.21% 1.89% 3.65% -3.08% -4.66% -5.17% 2.96% -15.45% -4.25%
Return on Common Equity (ROCE)
3.74% -19.50% 17.81% 14.57% 33.46% -27.66% -45.03% -50.86% 34.63% -210.49% -75.59%
Return on Equity Simple (ROE_SIMPLE)
0.00% -4.96% -12.31% -1.09% 0.00% 11.93% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
19 -22 24 18 48 -32 -53 -54 50 -198 -68
NOPAT Margin
2.08% -2.51% 2.49% 1.96% 4.76% -3.53% -5.65% -6.08% 5.01% -19.97% -5.31%
Net Nonoperating Expense Percent (NNEP)
-23.57% -1.66% 2.44% 5.90% 3.37% -6.45% -16.75% -924.00% 2.07% -40.16% -9.78%
Return On Investment Capital (ROIC_SIMPLE)
1.89% - - - 4.31% -2.99% -4.93% -4.89% 4.52% -24.61% -10.58%
Cost of Revenue to Revenue
137.04% 80.35% 74.61% 77.01% 73.65% 90.79% 77.18% 79.46% 65.50% 100.40% 75.68%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
-36.70% 23.24% 22.82% 20.96% 21.86% 14.25% 30.89% 29.23% 29.59% 28.13% 31.90%
Earnings before Interest and Taxes (EBIT)
-3.00 -31 25 19 45 -46 -75 -77 49 -281 -97
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
11 -15 43 38 65 -26 -54 -53 75 -256 -67
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.38 3.70 2.12 2.19 2.65 1.73 1.63 2.32 2.20 3.65 13.37
Price to Tangible Book Value (P/TBV)
2.52 3.92 2.24 2.30 2.78 1.82 1.73 2.48 2.32 4.16 16.68
Price to Revenue (P/Rev)
0.34 0.50 0.31 0.33 0.42 0.26 0.22 0.27 0.29 0.21 0.44
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 18.85 14.50 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 5.30% 6.89% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.90 4.99 2.86 2.48 3.73 2.06 1.64 2.07 2.35 18.83 0.00
Enterprise Value to Revenue (EV/Rev)
0.30 0.45 0.25 0.30 0.36 0.21 0.22 0.30 0.27 0.16 0.33
Enterprise Value to EBITDA (EV/EBITDA)
22.25 35.58 0.00 14.21 10.42 6.78 37.44 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 109.40 23.52 18.77 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
1,035.64 189.45 0.00 0.00 23.80 19.33 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 23.00 0.00 0.00 0.00 0.00 7.08 2.58
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.93 0.96 0.87 0.85 0.83 0.89 1.11 1.54 1.25 2.63 3.72
Long-Term Debt to Equity
0.43 0.42 0.36 0.51 0.40 0.43 0.46 0.70 0.64 1.55 2.21
Financial Leverage
-0.46 -0.53 -0.51 -0.24 -0.34 -0.32 -0.20 -0.01 -0.27 -0.46 -0.70
Leverage Ratio
9.34 10.16 9.57 9.87 10.03 11.09 11.90 12.74 12.21 17.04 21.44
Compound Leverage Factor
-18.69 7.87 12.25 14.03 11.37 9.64 11.11 12.58 12.96 17.04 20.78
Debt to Total Capital
48.11% 49.05% 46.50% 46.07% 45.39% 47.08% 52.53% 60.62% 55.57% 72.42% 78.82%
Short-Term Debt to Total Capital
25.69% 27.89% 27.06% 18.66% 23.60% 24.42% 30.58% 32.94% 27.24% 29.81% 32.09%
Long-Term Debt to Total Capital
22.42% 21.16% 19.44% 27.41% 21.79% 22.66% 21.95% 27.68% 28.33% 42.61% 46.73%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
51.89% 50.95% 53.50% 53.93% 54.61% 52.92% 47.47% 39.38% 44.43% 27.58% 21.18%
Debt to EBITDA
9.79 10.13 -226.00 6.09 3.83 4.26 25.45 -9.68 -10.77 -2.01 -1.67
Net Debt to EBITDA
-2.90 -3.39 103.00 -1.39 -1.82 -1.50 -0.14 -1.48 1.00 0.65 1.48
Long-Term Debt to EBITDA
4.56 4.37 -94.50 3.62 1.84 2.05 10.64 -4.42 -5.49 -1.18 -0.99
Debt to NOPAT
455.76 53.94 -10.25 -320.48 8.76 12.14 -14.04 -6.24 -5.89 -2.16 -1.77
Net Debt to NOPAT
-134.79 -18.06 4.67 73.12 -4.15 -4.29 0.08 -0.95 0.55 0.70 1.57
Long-Term Debt to NOPAT
212.36 23.26 -4.29 -190.65 4.20 5.84 -5.86 -2.85 -3.00 -1.27 -1.05
Altman Z-Score
0.72 0.72 0.62 0.64 0.69 0.52 0.42 0.39 0.46 0.24 0.47
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.53 0.50 0.52 0.53 0.53 0.49 0.41 0.40 0.46 0.49 0.58
Quick Ratio
0.42 0.40 0.41 0.42 0.44 0.40 0.32 0.31 0.36 0.40 0.49
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-173 -225 -74 -37 50 -95 -242 -148 -18 160 748
Operating Cash Flow to CapEx
0.00% -550.00% 31.03% -1,300.00% 310.71% -296.55% -158.33% -477.78% 0.00% 0.00% 260.34%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -73.78 -18.35 49.65 -95.20 -120.75 -29.58 -6.02 39.98 187.03
Operating Cash Flow to Interest Expense
0.00 0.00 9.00 -78.00 87.00 -86.00 -66.50 -43.00 -30.33 10.00 37.75
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -20.00 -84.00 59.00 -115.00 -108.50 -52.00 -10.67 18.25 23.25
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.73 0.69 0.68 0.68 0.65 0.62 0.60 0.56 0.56 0.60
Accounts Receivable Turnover
39.22 37.18 38.84 28.63 45.48 40.88 39.15 31.08 47.14 36.75 33.91
Inventory Turnover
48.31 41.67 41.00 37.70 36.44 38.62 36.62 36.54 34.34 34.32 39.54
Fixed Asset Turnover
13.42 12.61 11.84 11.29 11.02 10.53 9.35 8.68 8.41 8.64 8.91
Accounts Payable Turnover
29.03 26.19 24.82 24.02 23.12 24.00 19.63 21.14 23.69 27.31 26.51
Days Sales Outstanding (DSO)
9.31 9.82 9.40 12.75 8.03 8.93 9.32 11.75 7.74 9.93 10.76
Days Inventory Outstanding (DIO)
7.55 8.76 8.90 9.68 10.02 9.45 9.97 9.99 10.63 10.63 9.23
Days Payable Outstanding (DPO)
12.57 13.94 14.71 15.20 15.78 15.21 18.60 17.27 15.41 13.36 13.77
Cash Conversion Cycle (CCC)
4.29 4.64 3.59 7.24 2.26 3.17 0.69 4.47 2.96 7.20 6.23
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
368 328 314 442 366 391 503 536 434 33 -313
Invested Capital Turnover
13.17 15.92 13.63 8.84 10.29 10.63 9.25 7.63 9.31 17.94 43.73
Increase / (Decrease) in Invested Capital
191 203 98 55 -2.00 63 189 94 68 -358 -816
Enterprise Value (EV)
1,068 1,637 898 1,094 1,364 807 824 1,109 1,021 622 1,369
Market Capitalization
1,207 1,793 1,104 1,201 1,602 986 827 1,007 1,078 811 1,818
Book Value per Share
$2.29 $2.16 $2.32 $2.45 $2.68 $2.51 $2.22 $1.90 $2.14 $0.97 $0.59
Tangible Book Value per Share
$2.17 $2.04 $2.20 $2.33 $2.56 $2.39 $2.10 $1.78 $2.03 $0.85 $0.47
Total Capital
977 950 972 1,018 1,106 1,077 1,066 1,102 1,105 805 642
Total Debt
470 466 452 469 502 507 560 668 614 583 506
Total Long-Term Debt
219 201 189 279 241 244 234 305 313 343 300
Net Debt
-139 -156 -206 -107 -238 -179 -3.00 102 -57 -189 -449
Capital Expenditures (CapEx)
-2.00 4.00 29 12 28 29 84 45 -59 -33 58
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,145 -1,251 -1,269 -1,200 -1,341 -1,412 -1,450 -1,466 -1,515 -1,672 -1,682
Debt-free Net Working Capital (DFNWC)
-536 -629 -611 -624 -601 -726 -887 -900 -844 -900 -727
Net Working Capital (NWC)
-787 -894 -874 -814 -862 -989 -1,213 -1,263 -1,145 -1,140 -933
Net Nonoperating Expense (NNE)
56 4.30 -6.78 -7.70 -6.35 11 18 23 -3.06 74 22
Net Nonoperating Obligations (NNO)
-139 -156 -206 -107 -238 -179 -3.00 102 -57 -189 -449
Total Depreciation and Amortization (D&A)
14 16 18 19 20 20 21 24 26 25 30
Debt-free, Cash-free Net Working Capital to Revenue
-31.90% -34.69% -35.13% -32.75% -35.52% -36.94% -38.38% -39.31% -40.68% -43.95% -40.49%
Debt-free Net Working Capital to Revenue
-14.93% -17.44% -16.92% -17.03% -15.92% -19.00% -23.48% -24.14% -22.66% -23.66% -17.50%
Net Working Capital to Revenue
-21.93% -24.79% -24.20% -22.22% -22.83% -25.88% -32.11% -33.87% -30.75% -29.97% -22.46%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.17) ($0.12) $0.14 $0.11 $0.24 ($0.19) ($0.31) ($0.34) $0.24 ($1.18) ($0.39)
Adjusted Weighted Average Basic Shares Outstanding
223.37M 223.96M 224.48M 225.37M 227.25M 227.76M 228.16M 228.95M 229.61M 229.79M 230.22M
Adjusted Diluted Earnings per Share
($0.16) ($0.12) $0.14 $0.11 $0.24 ($0.19) ($0.31) ($0.34) $0.24 ($1.18) ($0.39)
Adjusted Weighted Average Diluted Shares Outstanding
223.37M 223.96M 224.48M 225.37M 227.25M 227.76M 228.16M 228.95M 229.61M 229.79M 230.22M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
223.37M 223.96M 224.48M 225.37M 227.25M 227.76M 228.16M 228.95M 229.61M 229.79M 230.22M
Normalized Net Operating Profit after Tax (NOPAT)
-2.10 -22 24 18 32 -32 -53 -54 34 -198 -68
Normalized NOPAT Margin
-0.24% -2.51% 2.49% 1.96% 3.14% -3.53% -5.65% -6.08% 3.44% -19.97% -5.31%
Pre Tax Income Margin
0.67% -2.77% 3.29% 2.89% 5.09% -4.39% -7.54% -8.58% 5.22% -28.33% -7.35%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 25.00 9.50 45.00 -46.00 -37.50 -15.40 16.33 -70.25 -24.25
NOPAT to Interest Expense
0.00 0.00 24.22 9.15 47.65 -32.20 -26.25 -10.78 16.65 -49.53 -16.98
EBIT Less CapEx to Interest Expense
0.00 0.00 -4.00 3.50 17.00 -75.00 -79.50 -24.40 36.00 -62.00 -38.75
NOPAT Less CapEx to Interest Expense
0.00 0.00 -4.78 3.15 19.65 -61.20 -68.25 -19.78 36.31 -41.28 -31.48
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Frontier Group Holdings (NASDAQ:ULCC) showed a sharp sequential improvement in the second quarter of 2026, but its financial position remains highly leveraged and profitability has not yet stabilized. Revenue reached $1.279 billion, up 29% from $992 million in Q1 2026 and 38% from $929 million in Q2 2025. However, the company still reported a $90 million net loss, or $0.39 per diluted share.

Profitability improved considerably from Q1 2026, when Frontier posted a $272 million loss, but Q2 2026 remained weaker than the $53 million profit recorded in Q4 2025. Gross profit increased to $311 million from a $4 million loss in Q1, although the gross margin was approximately 24.3%, below the 27.0% margin reported in Q2 2025. Operating expenses of $408 million exceeded gross profit, producing a $97 million operating loss.

Liquidity improved during the quarter. Cash and equivalents rose to $955 million from $772 million at the end of Q1 2026 and $563 million a year earlier. Operating activities generated $151 million of cash, compared with $40 million in Q1 and negative $133 million in Q2 2025. Still, much of the latest operating cash flow came from a $228 million favorable change in operating assets and liabilities, so investors should determine whether this cash generation is sustainable.

The balance sheet remains a significant concern. Total liabilities were $7.107 billion against only $136 million of shareholders’ equity, meaning liabilities represented approximately 98% of total assets. Retained earnings fell to negative $303 million from negative $213 million in Q1 2026 and positive $83 million in Q2 2025, reflecting the company’s recent losses. Frontier’s total short- and long-term debt declined to $506 million from $583 million in Q1, but current liabilities still exceeded current assets by $933 million.

  • Revenue momentum improved: Q2 2026 revenue of $1.279 billion was the highest among the comparable second-quarter figures provided and increased 38% year over year.
  • Sequential profitability recovery: The net loss narrowed to $90 million from $272 million in Q1 2026, while the operating loss improved from $283 million to $97 million.
  • Operating cash flow turned positive: Frontier generated $151 million from operations in Q2 2026, a substantial improvement from the $133 million operating cash outflow in Q2 2025.
  • Cash reserves strengthened: Cash increased to $955 million at June 30, 2026, up $183 million during the quarter and approximately 70% from Q2 2025.
  • Debt declined sequentially: Combined short-term and long-term debt fell to $506 million from $583 million at the end of Q1 2026, helped by $82 million of debt repayments during the quarter.
  • Working capital was a major cash source: The $228 million benefit from operating assets and liabilities supported operating cash flow, but the figures do not establish whether this improvement reflects a durable change in the business or temporary timing effects.
  • Capital investment continues: Frontier spent $58 million on property and equipment in Q2 2026, indicating continued investment in its fleet or operating infrastructure, although the near-term returns on that spending are uncertain.
  • Profitability remains negative: Frontier recorded its third consecutive quarterly net loss in the supplied 2026 and Q3 2025 sequence, and Q2’s $90 million loss was significantly worse than the $53 million profit in Q4 2025.
  • Margins remain under pressure: The Q2 2026 gross margin of roughly 24.3% was below Q2 2025 and Q2 2024, while operating expenses exceeded gross profit by $97 million.
  • Balance-sheet leverage is substantial: Total liabilities of $7.107 billion vastly exceeded shareholders’ equity of $136 million. Current liabilities also exceeded current assets, highlighting refinancing and liquidity risks despite the larger cash balance.
09/04/26 01:55 PM ETAI Generated. May Contain Errors.

Frontier Group Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Frontier Group's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Frontier Group's net income appears to be on an upward trend, with a most recent value of -$137 million in 2025, falling from $251 million in 2019. The previous period was $85 million in 2024. View Frontier Group's forecast to see where analysts expect Frontier Group to go next.

Frontier Group's total operating income in 2025 was -$149 million, based on the following breakdown:
  • Total Gross Profit: $822 million
  • Total Operating Expenses: $971 million

Over the last 6 years, Frontier Group's total revenue changed from $2.51 billion in 2019 to $3.72 billion in 2025, a change of 48.5%.

Frontier Group's total liabilities were at $6.73 billion at the end of 2025, a 21.3% increase from 2024, and a 107.4% increase since 2020.

In the past 5 years, Frontier Group's cash and equivalents has ranged from $378 million in 2020 to $918 million in 2021, and is currently $671 million as of their latest financial filing in 2025.

Over the last 6 years, Frontier Group's book value per share changed from 0.00 in 2019 to 2.14 in 2025, a change of 214.5%.



Financial statements for NASDAQ:ULCC last updated on 7/29/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners