Pulling SEC filings + quote and writing the call…
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.02B | $1.16B | $1.26B | $1.36B | $1.47B | $1.60B | $1.66B | $1.78B | $1.84B | $2.09B |
| Revenue growth | — | 13.4% | 8.7% | 8.5% | 8.0% | 8.7% | 3.7% | 7.1% | 3.5% | 13.6% |
| Gross profit | $494M | $567M | $572M | $678M | $716M | $784M | $710M | $885M | $991M | $1.16B |
| Gross margin | 48.4% | 49.0% | 45.5% | 49.7% | 48.6% | 48.9% | 42.7% | 49.7% | 53.8% | 55.3% |
| Net income | $124M | $160M | $125M | $153M | $112M | $128M | $71.0M | $171M | $235M | $255M |
| Net margin | 12.2% | 13.8% | 9.9% | 11.2% | 7.6% | 8.0% | 4.3% | 9.6% | 12.8% | 12.2% |
| EPS (diluted) | $1.47 | $1.90 | $1.47 | $1.80 | $1.31 | $1.50 | $0.87 | $2.12 | $3.01 | $3.42 |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $155M | $194M | $189M | $200M | $207M | $185M | $142M | $202M | $270M | $416M |
| Capital expenditures | $11.0M | $15.0M | $27.0M | $22.0M | $32.0M | $31.0M | $40.0M | $32.0M | $39.0M | $26.0M |
| Free cash flow | $144M | $179M | $162M | $178M | $175M | $154M | $102M | $170M | $231M | $390M |
| Share buybacks | — | — | — | — | — | $103M | $59.0M | $121M | $161M | $283M |
| Dividends paid | $87.0M | $63.0M | $137M | — | — | — | — | — | — | — |
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $168M | $282M | $296M | $428M | $597M | $262M | $292M | $325M | $421M | $566M |
| Total assets | — | $1.42B | $1.04B | $1.25B | $1.41B | $1.07B | $1.08B | $1.09B | $2.11B | $2.14B |
| Total liabilities | — | — | $1.39B | — | — | — | — | — | — | — |
| Long-term debt | — | — | — | — | — | — | $609M | $593M | $1.20B | $1.17B |
| Shareholders' equity | $560M | $661M | -$344M | -$179M | -$61.0M | $2.00M | $61.0M | $136M | $239M | $242M |
| Retained earnings | — | — | -$336M | -$188M | -$75.0M | $53.0M | $124M | $296M | $530M | $785M |
| Shares (wtd avg diluted) | 84.5M | 84.5M | 84.7M | 84.9M | 85.5M | 85.5M | 82.0M | 80.9M | 78.0M | 74.5M |
Every figure is extracted from Frontdoor, Inc.’s annual reports as filed with the SEC (XBRL company facts) — no third-party estimates. Fiscal years are labeled by period end; filers occasionally re-tag concepts, so a sparse cell means the company didn’t report that concept for that year. Free cash flow = operating cash flow − capital expenditures.
Research and education only — not financial advice. TENKis not a registered investment adviser or broker-dealer and gives no personalized advice. Every call is impersonal — identical for all users, generated on a schedule from SEC filings plus a delayed/third-party price feed — may be wrong or out of date, and is not a recommendation to buy or sell any security. The operator and an affiliated trading operation may hold or trade the securities TENK rates; see Disclosures. Past performance does not guarantee future results. Do your own research.