FTDR · Frontdoor, Inc.
$71.49
+1.00 (+1.42%)
At close · Jul 24
Market Cap
$5.02B
Shares
70.23M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$2.09B
+13.6%
FY2025
Net Income
$255M
+8.5%
FY2025
Gross Margin
55.28%
+1.5pp
FY2025
Diluted EPS
$3.42
+13.6%
FY2025
Operating Cash Flow
$416M
+54.1%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $2.16B – $2.2B | $2.12B | $2.09BG | $1.84B | $1.78B | $1.66B | $1.6B | $1.47B | $1.37B | $1.26B | $1.16B | $1.02B | |
| — | $948M | $936M | $852M | $895M | $952M | $818M | $758M | $687M | $686M | $589M | $526M | |
| — | $1.17B | $1.16B | $991M | $885M | $710M | $784M | $716M | $678M | $572M | $567M | $494M | |
| — | — | 55.28% | 53.77% | 49.72% | 42.72% | 48.94% | 48.58% | 49.67% | 45.47% | 49.01% | 48.43% | |
| — | $321M | $315M | $307M | $299M | $253M | — | — | — | — | — | — | |
| — | $239M | $236M | $201M | $176M | $157M | — | — | — | — | — | — | |
| — | $680M | $669M | $612M | $581M | $521M | $511M | $467M | $392M | $338M | $312M | $286M | |
| — | $52M | $53M | $4M | $4M | $7M | $11M | $12M | $6M | $8M | $8M | $6M | |
| — | $86M | $89M | $39M | $37M | $34M | $35M | $34M | $24M | $21M | $17M | — | |
| — | $4M | $4M | $8M | $16M | $20M | $3M | $8M | $1M | $3M | $7M | $3M | |
| — | $79M | $79M | $40M | $40M | $31M | $39M | $57M | $62M | $23M | $1M | — | |
| — | — | — | — | — | — | — | — | — | $2M | $3M | $2M | |
| — | $341M | $338M | $309M | $229M | $93M | $168M | $149M | $204M | $166M | $220M | $196M | |
| — | $83M | $84M | $74M | $57M | $22M | $39M | $37M | $51M | $42M | $60M | $71M | |
| — | $259M | $255M | $235M | $171M | $71M | $128M | $112M | $153M | $125M | $160M | $124M | |
| — | — | 12.18% | 12.75% | 9.61% | 4.27% | 7.99% | 7.6% | 11.21% | 9.94% | 13.83% | 12.16% | |
| — | $258M | $243M | $229M | $169M | $98M | $143M | $100M | $141M | $116M | $160M | $123M | |
| USD/shares | — | — | $3.48 | $3.05 | $2.13 | $0.87 | $1.51 | $1.32 | $1.81 | $1.47 | $1.90 | $1.47 |
| USD/shares | — | — | $3.42 | $3.01 | $2.12 | $0.87 | $1.50 | $1.31 | $1.80 | $1.47 | $1.90 | $1.47 |
| shares | — | — | 73.1M | 77M | 80.5M | 81.8M | 85.1M | 85.2M | 84.7M | 84.5M | 84.5M | 84.5M |
| shares | — | — | 74.5M | 78M | 80.9M | 82M | 85.5M | 85.5M | 84.9M | 84.7M | 84.5M | 84.5M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2016–FY2025: $727M in buybacks, $287M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Personal Services median 1.49×
EV/EBIT
—
Personal Services median 6.80×
P/E (TTM)
20.43×
Personal Services median 21.08×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Renewals | $1,587,000,000 | $1,437,000,000 | $1,367,000,000 | $1,203,000,000 | $1,103,000,000 | $1,013,000,000 | $926,000,000 | $835,000,000 |
| Non-Warranty and Other | $193,000,000 | $116,000,000 | $77,000,000 | — | — | — | — | — |
| Direct-to-Consumer Home Service Plan Contracts | $172,000,000 | $166,000,000 | $194,000,000 | $219,000,000 | $201,000,000 | $183,000,000 | $167,000,000 | $156,000,000 |
| Real Estate Home Service Plan Contracts | $141,000,000 | $125,000,000 | $141,000,000 | $184,000,000 | $252,000,000 | $263,000,000 | $263,000,000 | $262,000,000 |
| Service Other | — | — | — | $56,000,000 | $46,000,000 | $16,000,000 | $8,000,000 | $6,000,000 |
Key facts
CIK
1727263
CUSIP
35905A109
13F (30d)
63 filings
62 filers
Visit website
Investor relations