stockrow
Sunday 1 November 2026
Export ULCC’s income statement to Excel — free account
Frontier Group Holdings, Inc.
ULCC Industrials Airlines
Frontier Group Holdings, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $3.7 billion, down 1.35% from fiscal 2024.
- Revenue
- +37.7%
- EPS
- −25.8%
- Free cash flow
- +183.1%
- Total debt
- −1.85%
Quarter to June 2026, against a year earlier
6.45
0.03
−0.46%
Follow ULCC
Alert me
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
0 | 4 | 3 | 4 | 6 | — | — | — | — | — |
P/E ratio |
0.00 | 19.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Altman Z-Score |
0.36 | 0.69 | 0.72 | 0.94 | 0.83 | — | — | — | — | — |
P/S ratio |
0.29 | 0.42 | 0.33 | 0.66 | 1.39 | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 |
Altman Z″-Score (non-manufacturers) |
(1.08) | (0.64) | (0.85) | (0.62) | (0.36) | (1.00) | 0.59 | — | — | 5.32 |
P/FCF ratio |
0.00 | 0.00 | 0.00 | 0.00 | 15.18 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Beneish M-Score |
(2.03) | (2.50) | (2.20) | (1.91) | (2.38) | (1.79) | — | — | — | (2.99) |
P/Operating CF |
(11.79) | 18.33 | (21.64) | 23.38 | 23.91 | 125.34 | 125.34 | 125.34 | 125.34 | 125.34 |
P/B ratio |
2.19 | 2.64 | 2.31 | 4.32 | 5.41 | 17.17 | 17.17 | 17.17 | 17.17 | 17.17 |
Price to Tangible BV |
2.31 | 2.76 | 2.44 | 4.57 | 5.73 | 19.79 | 19.79 | 19.79 | 19.79 | 19.79 |
EV/Sales |
0.28 | 0.37 | 0.30 | 0.57 | 1.17 | 3.82 | 3.82 | 3.82 | 3.82 | 3.82 |
EV/EBITDA |
0.00 | 10.60 | 22.18 | 1,897.77 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
(2.02) | (16.93) | (4.08) | (24.33) | 11.14 | (10.76) | (10.76) | (10.76) | (10.76) | (10.76) |
EV/FCF |
(1.77) | (8.78) | (3.41) | (15.95) | 12.73 | (10.26) | (10.26) | (10.26) | (10.26) | (10.26) |
Quick Ratio |
0.36 | 0.44 | 0.42 | 0.55 | 0.73 | 0.40 | 0.68 | 0.99 | — | 1.20 |
Current Ratio |
0.46 | 0.53 | 0.53 | 0.66 | 0.78 | 0.65 | 0.75 | 1.11 | — | 1.31 |
Net Debt/EBITDA |
0.23 | (1.58) | (2.17) | (300.00) | 5.94 | (0.06) | (1.39) | (2.85) | 0.00 | (0.94) |
Debt/Assets |
9.11% | 8.66% | 10.11% | 10.25% | 10.74% | 11.20% | 7.14% | 0.00% | 0.00% | 16.71% |
Debt/Equity |
1.34 | 0.88 | 1.00 | 0.91 | 0.86 | 1.28 | 0.51 | 0.00 | — | 0.53 |
Asset Turnover |
0.56 | 0.68 | 0.76 | 0.76 | 0.53 | 0.34 | 0.95 | 0.00 | 2.71 | 1.31 |
Operating CF/Net income |
3.83 | (0.98) | 23.73 | 2.11 | (2.12) | 2.48 | 0.72 | 2.59 | 0.00 | 1.24 |
Capex/Depreciation |
(0.82) | (1.04) | (1.00) | (0.89) | (0.69) | (0.48) | (0.98) | (0.31) | — | 0.00 |
Interest Coverage |
(3.24) | 1.61 | (0.10) | (2.14) | (3.55) | (20.28) | 28.09 | 7.08 | 44.55 | 132.80 |
| (25.02%) | 15.12% | (2.17%) | (7.12%) | (24.29%) | (52.82%) | 57.66% | 20.11% | 0.00% | 48.73% | |
| (2.05%) | 1.51% | (0.23%) | (0.85%) | (2.62%) | (6.07%) | 8.97% | 0.00% | 22.85% | 14.62% | |
ROIC |
(19.48%) | 9.13% | (0.47%) | (13.46%) | (109.14%) | (69.13%) | 386.25% | 0.00% | — | 0.00% |
Return on Tangible Assets |
21.57% | (17.28%) | 2.30% | 11.97% | 99.03% | 127.12% | (183.72%) | 28.40% | 0.00% | 43.15% |
Average Days of Receivables |
8.33 | 7.06 | 9.46 | 9.88 | 8.86 | 8.18 | 12.08 | 11.85 | 0.00 | 10.01 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
31.55% | 29.99% | 28.48% | 26.43% | 35.19% | 48.88% | 26.28% | 25.56% | 4.90% | 4.20% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.02 |
Share Based Compensation of Revenue |
0.56% | 0.42% | 0.39% | 0.45% | 1.60% | 1.36% | 0.32% | 1.21% | 0.00% | 0.00% |
Graham Net Nets |
(5.38) | (2.86) | (3.09) | (1.35) | (0.93) | (0.73) | (0.73) | (0.73) | (0.73) | (0.73) |
Graham Number |
0.00 | 4.73 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Earnings Yield |
(12.95%) | 5.20% | (0.94%) | (1.88%) | (3.83%) | (6.73%) | (6.73%) | (6.73%) | (6.73%) | (6.73%) |
Free Cash Flow Yield |
(55.93%) | (9.91%) | (26.70%) | (5.41%) | 6.59% | (9.68%) | (9.68%) | (9.68%) | (9.68%) | (9.68%) |
Revenue per Share |
16.35 | 16.83 | 16.31 | 15.28 | 9.74 | 6.27 | 12.59 | 10.83 | 8.92 | 342.80 |
Operating CF per Share |
(2.30) | (0.37) | (1.19) | (0.36) | 1.02 | (2.80) | 0.86 | 0.95 | 0.00 | 47.60 |
Capex per Share |
(0.33) | (0.34) | (0.23) | (0.19) | (0.13) | (0.08) | (0.23) | (0.12) | 0.00 | 0.00 |
Free Cash Flow per Share |
(2.63) | (0.70) | (1.42) | (0.55) | 0.89 | (2.88) | 0.63 | 0.83 | 0.00 | 47.60 |
Cash per Share |
2.95 | 3.30 | 2.77 | 3.50 | 4.34 | 1.90 | 3.86 | 3.51 | 0.00 | 123.60 |
Shareholders Equity per Share |
2.16 | 2.69 | 2.30 | 2.34 | 2.51 | 1.56 | 2.72 | 0.00 | 0.00 | 89.20 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
2.16 | 2.69 | 2.30 | 2.34 | 2.51 | 1.56 | 2.72 | 0.00 | 0.00 | 89.20 |
Free Cash Flow |
(600.00) | (158.00) | (312.00) | (119.00) | 189.00 | (573.00) | 126.00 | 165.00 | — | 238.00 |
Working Capital |
(1,145.00) | (862.00) | (787.00) | (535.00) | (289.00) | (353.00) | (310.00) | 83.00 | — | 169.00 |
Capital Expenditures |
(75.00) | (76.00) | (51.00) | (41.00) | (27.00) | (16.00) | (45.00) | (24.00) | — | (26.00) |
Net Current Asset Value |
(5,771.00) | (4,559.00) | (3,615.00) | (2,970.00) | (2,668.00) | (2,594.00) | (2,378.00) | 859.00 | — | (250.00) |
EV/EBIT |
0.00 | 23.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 | 0.00 |
Price to Operating Income |
0.00 | 27.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.18 | 0.19 | 0.17 | 0.20 | 0.21 | 0.19 | 0.25 | 0.45 | — | 0.27 |
Cash ROIC |
(32.97%) | (8.42%) | (19.25%) | (6.87%) | 9.93% | (52.76%) | 7.94% | 18.09% | — | 18.29% |
Accounts Receivable Turnover |
47.14 | 45.48 | 39.22 | 47.51 | 52.82 | 22.52 | 32.78 | 36.85 | 0.00 | 27.87 |
Accounts Payable Turnover |
21.25 | 20.58 | 21.34 | 26.10 | 20.48 | 15.13 | 24.24 | 27.18 | 0.00 | 50.38 |
Inventory Turnover |
30.80 | 32.43 | 35.51 | 54.38 | 68.43 | 56.53 | 75.26 | 68.32 | 0.00 | 90.34 |
Average Days of Payables |
18.23 | 16.38 | 20.56 | 14.22 | 19.52 | 24.13 | 18.12 | 13.57 | 0.00 | 12.82 |
Days of Inventory on Hand |
12.62 | 11.25 | 12.12 | 8.79 | 6.58 | 6.12 | 5.10 | 5.20 | 0.00 | 5.29 |
Average Receivables |
79.00 | 83.00 | 91.50 | 70.00 | 39.00 | 55.50 | 76.50 | 58.50 | — | 61.50 |
Average Payables |
122.50 | 124.50 | 111.50 | 87.50 | 78.50 | 71.00 | 59.00 | 46.50 | — | 26.00 |
Average Inventory |
84.50 | 79.00 | 67.00 | 42.00 | 23.50 | 19.00 | 19.00 | 18.50 | — | 14.50 |
Average Assets |
6,686.50 | 5,573.00 | 4,746.00 | 4,367.00 | 3,894.50 | 3,709.00 | 2,641.00 | 0.00 | 709.00 | 1,313.00 |
Average Common Equity |
547.50 | 555.50 | 508.00 | 519.50 | 420.00 | 426.00 | 411.00 | 363.00 | — | 394.00 |
Columns are period end dates