ULCC · Frontier Group Holdings, Inc.
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.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| $3.8B | $3.72B | $3.78B | $3.59B | $3.33B | $2.06B | $1.25B | $2.51B | |
| $250M | $159M | $178M | $164M | $164M | $109M | $78M | $130M | |
| — | $0 | $1M | $0 | $1M | $0 | $1M | $1M | |
| $133M | $91M | $72M | $50M | $45M | $38M | $33M | $46M | |
| $4.19B | $3.87B | $3.72B | $3.59B | $3.37B | $2.18B | $1.62B | $2.2B | |
| -$386M | -$149M | $58M | -$3M | -$45M | -$117M | -$365M | $309M | |
| — | -4% | 1.54% | -0.08% | -1.35% | -5.68% | -29.2% | 12.32% | |
| -$253M | -$58M | $130M | $47M | $0 | -$79M | -$332M | $355M | |
| $49M | $46M | $36M | $29M | $21M | — | — | — | |
| $25M | $26M | $32M | $36M | $10M | $2M | $5M | $16M | |
| $11M | $15M | $28M | $35M | $0 | -$27M | -$7M | $16M | |
| -$375M | -$134M | $86M | $32M | -$45M | -$144M | -$372M | $325M | |
| -$9M | $3M | $1M | $43M | -$8M | -$42M | -$147M | $74M | |
| -$366M | -$137M | $85M | -$11M | -$37M | -$102M | -$225M | $251M | |
| — | -3.68% | 2.25% | -0.31% | -1.11% | -4.95% | -18% | 10.01% | |
| -$366M | -$137M | $84M | -$11M | -$37M | -$102M | -$225M | $237M | |
| -$365M | -$136M | $86M | -$12M | -$33M | -$101M | -$240M | $272M | |
| USD/shares | -$1.59 | -$0.60 | $0.37 | -$0.05 | -$0.17 | -$0.48 | -$1.13 | $1.19 |
| USD/shares | -$1.59 | -$0.60 | $0.37 | -$0.05 | -$0.17 | -$0.48 | -$1.13 | $1.19 |
| shares | — | 227.77M | 224.33M | 220.1M | 217.6M | 211.44M | 199.26M | 199.14M |
| shares | — | 227.77M | 226.49M | 220.1M | 217.6M | 211.44M | 199.26M | 199.59M |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2019–FY2024: $161M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 6 similar-size Airlines companies (of 15 listed).
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.
Valuation over time computed as of each quarter's filing date
EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.
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 |
|---|---|---|---|---|---|---|---|
| Aircraft Fare | $1,481,000,000 | $1,435,000,000 | $1,277,000,000 | $1,382,000,000 | $806,000,000 | $548,000,000 | $1,205,000,000 |
| Passenger Service Fees | $947,000,000 | $1,005,000,000 | $943,000,000 | $817,000,000 | $521,000,000 | $303,000,000 | $488,000,000 |
| Passenger Baggage | $746,000,000 | $862,000,000 | $880,000,000 | $741,000,000 | $457,000,000 | $229,000,000 | $496,000,000 |
| Passenger Seat Selection | $297,000,000 | $264,000,000 | $281,000,000 | $251,000,000 | $170,000,000 | $84,000,000 | $187,000,000 |
| Other Passenger Revenue | $127,000,000 | $117,000,000 | $128,000,000 | $57,000,000 | $46,000,000 | $43,000,000 | $69,000,000 |
| Product And Service Other | $126,000,000 | $92,000,000 | $80,000,000 | $78,000,000 | $60,000,000 | $43,000,000 | $63,000,000 |