FTDR
Frontdoor Inc.
$62.39
+$1.09(+1.77%)
58
Overall
60
Value
54
Tech
60
Quality
Market Cap
$4.36B
Volume
354.07K
52W Range
$48.47 - $70.77
Target Price
$74.20
Order:
Income Statement
| Metric | Trend | Chart | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||
| Total Revenue | $1.3B | $1.4B | $1.5B | $1.6B | $1.7B | $1.8B | $1.8B | $2.1B | ||
| Total Revenue | $1.3B | $1.4B | $1.5B | $1.6B | $1.7B | $1.8B | $1.8B | $2.1B | ||
| COST OF GOODS SOLD | ||||||||||
| Cost of Revenue | $-686.0M | $687.0M | $758.0M | $818.0M | $952.0M | $895.0M | $852.0M | $936.0M | ||
| GROSS PROFIT | ||||||||||
| Gross Profit | $572.0M | $678.0M | $716.0M | $784.0M | $710.0M | $885.0M | $991.0M | $1.2B | ||
| OPERATING EXPENSES | ||||||||||
| Operating Expenses | $360.0M | $416.0M | $501.0M | $546.0M | $555.0M | $581.0M | $612.0M | $669.0M | ||
| Selling, General & Administrative | $338.0M | $392.0M | $467.0M | $511.0M | $521.0M | $581.0M | $612.0M | $669.0M | ||
| Selling & Marketing Expenses | $338.0M | -- | -- | -- | $115.0M | $455.0M | $307.0M | $315.0M | ||
| General & Administrative Expenses | $-4.0M | $392.0M | $467.0M | $511.0M | $521.0M | $581.0M | $612.0M | $669.0M | ||
| Promotion & Advertising | $-61.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | $-4.0M | $7.0M | $14.0M | $19.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $21.0M | $24.0M | $34.0M | $35.0M | $34.0M | -- | -- | -- | ||
| Depreciation & Amortization | $21.0M | $24.0M | $34.0M | $35.0M | $34.0M | -- | -- | -- | ||
| Amortization | $-30.0M | $521.0M | $531.0M | $531.0M | $522.0M | $519.0M | $979.0M | -- | ||
| Other Operating Expenses | $1.0M | $-2.0M | $-2.0M | $-2.0M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||
| Operating income | $212.0M | $262.0M | $215.0M | $238.0M | $155.0M | $304.0M | $379.0M | $488.0M | ||
| EBITDA | $210.0M | $231.0M | $241.0M | $242.0M | $158.0M | $305.0M | $388.0M | $507.0M | ||
| NON-OPERATING ITEMS | ||||||||||
| Interest Expense (Non-Operating) | $23.0M | $62.0M | $58.0M | $39.0M | $31.0M | $40.0M | $40.0M | $79.0M | ||
| Intinc | $2.0M | -- | -- | -- | -- | $16.0M | $20.0M | -- | ||
| Net Non-Operating Interest Income/Expense | $-23.0M | $-62.0M | $-57.0M | $-39.0M | $27.0M | $-24.0M | $-40.0M | $-79.0M | ||
| Gain on Sale of Securities | $2.0M | $6.0M | $8.0M | $1.0M | $4.0M | -- | $20.0M | $22.0M | ||
| Other Income/Expense | $20.0M | $-5.0M | $-3.0M | $31.0M | $-34.0M | $-16.0M | $-17.0M | $-22.0M | ||
| Other Special Charges | $406.0M | $401.0M | $414.0M | $-31.0M | -- | -- | $-3.0M | -- | ||
| SPECIAL ITEMS | ||||||||||
| Restructring And Mn A Income | $3.0M | $1.0M | $8.0M | $3.0M | $20.0M | $16.0M | $8.0M | $4.0M | ||
| Special Income Charges | $-3.0M | $-1.0M | $-8.0M | $-3.0M | $-34.0M | $-53.0M | $-8.0M | $-4.0M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | $14.0M | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||
| EBIT | $189.0M | $207.0M | $207.0M | $207.0M | $124.0M | $268.0M | $349.0M | $418.0M | ||
| Pre-Tax Income | $166.0M | $204.0M | $149.0M | $168.0M | $93.0M | $229.0M | $309.0M | $338.0M | ||
| INCOME TAX | ||||||||||
| Tax Provision | $42.0M | $51.0M | $37.0M | $39.0M | $22.0M | $57.0M | $74.0M | $84.0M | ||
| NET INCOME | ||||||||||
| Net Income | $124.0M | $153.0M | $112.0M | $128.0M | $71.0M | $171.0M | $235.0M | $255.0M | ||
| Net Income (Continuing Operations) | $124.0M | $153.0M | $112.0M | $128.0M | $71.0M | $171.0M | $235.0M | $255.0M | ||
| Net Income (Discontinued Operations) | $124.0M | $153.0M | $112.0M | $128.0M | $71.0M | $171.0M | $235.0M | $255.0M | ||
| Net Income (Common Stockholders) | $124.0M | $153.0M | $112.0M | $128.0M | $71.0M | $171.0M | $235.0M | $255.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | $338.6M | ||
| TOTALS | ||||||||||
| Total Expenses | $-326.0M | $1.1B | $1.3B | $1.4B | $1.5B | $1.5B | $1.5B | $1.6B | ||
| SHARE & EPS DATA | ||||||||||
| Average Shares Outstanding | $84.5M | $84.7M | $85.2M | $85.1M | $81.8M | $80.5M | $77.0M | $73.1M | ||
| Average Shares Outstanding (Diluted) | $84.7M | $84.9M | $85.5M | $85.5M | $82.0M | $80.9M | $78.0M | $74.5M | ||
| Shares Outstanding | $84.6M | $85.3M | $85.5M | $82.2M | $81.5M | $78.4M | $74.7M | $70.6M | ||
| Basic EPS | $1.47 | $1.81 | $1.32 | $1.51 | $0.87 | $2.13 | $3.05 | $3.48 | ||
| Basic EPS (Continuing Operations) | $1.47 | $1.81 | $1.32 | $1.51 | $0.87 | $2.13 | $3.05 | $3.48 | ||
| Diluted EPS | $1.47 | $1.8 | $1.31 | $1.5 | $0.87 | $2.12 | $3.01 | $3.42 | ||
| Diluted EPS (Continuing Operations) | $1.47 | $1.8 | $1.31 | $1.5 | $0.87 | $2.12 | $3.01 | $3.42 | ||
| OTHER METRICS | ||||||||||
| Acquired In Process Rn D Income | $2.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Commission Expenses | -- | -- | -- | -- | -- | $37.0M | -- | -- | ||
| Gain On Sale Of Business | $-24.0M | $-1.0M | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-2.0M | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-13.0M | $-59.0M | $-55.0M | $-46.0M | -- | -- | $39.0M | -- | ||
| Other Gand A | $-4.0M | $392.0M | $467.0M | $511.0M | $521.0M | $581.0M | $612.0M | $669.0M | ||
| Rent And Landing Fees | $-4.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $338.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | $-3.0M | -- | -- | $37.0M | -- | -- | ||
| Restruct | $3.0M | $1.0M | $8.0M | $3.0M | $20.0M | $16.0M | $8.0M | $4.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FTDR | $62.39 | +1.8% | 354.07K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |