Frontdoor, Inc. (FTDR) Fundamentals — Income, Balance Sheet & Cash Flow | MarketCI

Frontdoor, Inc. (FTDR) Fundamentals — Income, Balance Sheet & Cash Flow | MarketCI | MarketCI

FTDR

Market Closed

Frontdoor, Inc.

NASDAQConsumer Cyclical Personal Products & Services

2.03K employees

CEO: William C. Cobb

Founded: 2018

$71.49

+$0.00(+NaN%)

Market Cap

5.02B

Beta

1.46

52W Range

N/A

Dividend Yield

0.00%

Overview Forecasts Fundamental Market Sentiment Valuation Ownership

Financial Statements

Comprehensive breakdown of financial statements and performance metrics

Gross Margin

51.0%

12.2%

CAGR: 9.3%

Profit after direct costs

Operating Margin

19.4%

14.0%

CAGR: 14.1%

Core business profitability

Net Margin

12.2%

8.5%

CAGR: 18.8%

Bottom line profitability

Revenue Growth

13.6%

YoY

CAGR: 6.9%

Top line growth rate

Revenue Flow Analysis

Visual flow showing how FTDR allocates revenue across expenses and profit

Fiscal Year 2025

Revenue Distribution

Flow of revenue through cost categories to net income

Gross Margin

51.0%

$1.07B

Operating Margin

19.4%

$407.00M

Net Margin

12.2%

$255.00M

Detailed Income Statement

Complete profit and loss breakdown with margin analysis and historical comparison

Item	2021	2022	2023	2024	2025	YoY Change
Total Revenue	1.60B	1.66B	1.78B	1.84B	2.09B	13.6%
Cost of Revenue	(853.00M)	(986.00M)	(932.00M)	(891.00M)	(1.02B)	15.0%
Gross Profit	749.00M	676.00M	848.00M	952.00M	1.07B	12.2%
Operating Expenses
Research & Development	—	—	—	—	—	—
Selling, General & Administrative	(509.00M)	(522.00M)	(581.00M)	(595.00M)	(661.00M)	11.1%
Depreciation & Amortization	(35.00M)	(34.00M)	(37.00M)	(51.00M)	(101.00M)	98.0%
Operating Income (EBIT)	240.00M	154.00M	267.00M	357.00M	407.00M	14.0%
Non-Operating Items
Interest Income	1.00M	4.00M	16.00M	20.00M	22.00M	10.0%
Interest Expense	(29.00M)	(26.00M)	(47.00M)	(48.00M)	(79.00M)	64.6%
Other Income/Expenses (Net)	-72.00M	-61.00M	-40.00M	-48.00M	-69.00M	43.8%
Income Before Tax	168.00M	93.00M	227.00M	309.00M	338.00M	9.4%
Income Tax Expense	(39.00M)	(22.00M)	(56.00M)	(74.00M)	(83.00M)	12.2%
Net Income	128.00M	71.00M	171.00M	235.00M	255.00M	8.5%
Per Share Metrics
Earnings Per Share (Basic)	$2	$1	$2	$3	$3	14.1%
Weighted Avg Shares Outstanding	85.10M	81.80M	80.50M	77.00M	73.10M	-5.1%
Weighted Avg Shares Outstanding (Diluted)	85.50M	82.00M	80.90M	78.00M	74.50M	-4.5%
EBITDA	232.00M	153.00M	311.00M	408.00M	518.00M	27.0%

Explore FTDR

Overview

Key metrics and AI-powered insights

Forecast

Price targets and earnings estimates

Fundamentals

Income, balance sheet and cash flow

Valuation

P/E, DCF and valuation multiples

Ownership

Institutional and insider holdings

Sentiment

Analyst ratings and news sentiment

FTDR in the Consumer Cyclical

Mid Cap

Consumer Cyclical

Browse sector stocks →

Personal Products & Services

Browse industry stocks →