Frontdoor, Inc. FTDR
Frontdoor is the leading provider of home warranties and new home builder warranties in the United States, as measured by revenue, and operates under the American Home Shield, HSA, OneGuard, Landmark and 2-10 HBW brands. Our customizable home warranties help customers protect and maintain their homes, typically their most valuable asset, from costly and unplanned breakdowns of essential home systems and appliances. Our home warranty customers frequently use our services, as we handle approximately 3.8 million home warranty service requests annually utilizing our nationwide network of approximately 17,000 qualified independent professional contractor firms in a wide range of trades and with diverse skills and capabilities. We provide our customers with a compelling value proposition by offering financial protection against unplanned and expensive home repairs, coupled with the convenience of having repairs guaranteed by us and completed by experienced professionals whose quality levels are regularly monitored. In addition to our home warranties, we continue to focus on and expand our non-warranty services, including our New HVAC upgrade program and Moen smart water shut-off value partnership program. We also offer new home builder warranty solutions, which deliver value to both builders and homeowners through a suite of builder warranty products and support services.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.09B | $1.84B | $1.78B | $1.66B | $1.60B | $1.47B | $1.36B | $1.26B | $1.16B | $1.02B |
| Cost of revenue | $936.0M | $852.0M | $895.0M | $952.0M | $818.0M | $758.0M | $687.0M | $686.0M | $589.0M | $526.0M |
| Gross profit | $1.16B | $991.0M | $885.0M | $710.0M | $784.0M | $716.0M | $678.0M | $572.0M | $567.0M | $494.0M |
| SG&A | $669.0M | $612.0M | $581.0M | $521.0M | $511.0M | $467.0M | $392.0M | $338.0M | $312.0M | $286.0M |
| Interest expense | $79.0M | $40.0M | $40.0M | $31.0M | $39.0M | $57.0M | $62.0M | $23.0M | $1.0M | — |
| Pre-tax income | $338.0M | $309.0M | $229.0M | $93.0M | $168.0M | $149.0M | $204.0M | $166.0M | $220.0M | $196.0M |
| Income tax | $84.0M | $74.0M | $57.0M | $22.0M | $39.0M | $37.0M | $51.0M | $42.0M | $60.0M | $71.0M |
| Net income | $255.0M | $235.0M | $171.0M | $71.0M | $128.0M | $112.0M | $153.0M | $125.0M | $160.0M | $124.0M |
| EPS, basic | 3.48 | 3.05 | 2.13 | 0.87 | 1.51 | 1.32 | 1.81 | 1.47 | 1.90 | 1.47 |
| EPS, diluted | 3.42 | 3.01 | 2.12 | 0.87 | 1.50 | 1.31 | 1.80 | 1.47 | 1.90 | 1.47 |
| Shares, diluted (wtd. avg.) | $74.5M | $78.0M | $80.9M | $82.0M | $85.5M | $85.5M | $84.9M | $84.7M | $84.5M | $84.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $566.0M | $421.0M | $325.0M | $292.0M | $262.0M | $597.0M | $428.0M | $296.0M | $282.0M | $168.0M |
| Short-term investments | $0 | $15.0M | $0 | — | — | — | $7.0M | $9.0M | $25.0M | — |
| Receivables | $10.0M | $10.0M | $6.0M | $5.0M | $7.0M | $5.0M | $11.0M | $12.0M | $406.0M | — |
| Total current assets | $624.0M | $488.0M | $363.0M | $330.0M | $295.0M | $626.0M | $461.0M | $330.0M | $741.0M | — |
| Property, plant and equipment | $57.0M | $73.0M | $60.0M | $66.0M | $66.0M | $60.0M | $51.0M | $47.0M | $31.0M | — |
| Goodwill | $959.0M | $967.0M | $503.0M | $503.0M | $512.0M | $512.0M | $501.0M | $476.0M | $476.0M | $471.0M |
| Other intangibles | $398.0M | $448.0M | $143.0M | $148.0M | $159.0M | $170.0M | $191.0M | $158.0M | $165.0M | — |
| Total assets | $2.14B | $2.11B | $1.09B | $1.08B | $1.07B | $1.41B | $1.25B | $1.04B | $1.42B | — |
| Accounts payable | $89.0M | $71.0M | $76.0M | $80.0M | $66.0M | $55.0M | $48.0M | $41.0M | $33.0M | — |
| Total current liabilities | $402.0M | $369.0M | $331.0M | $364.0M | $378.0M | $403.0M | $364.0M | $345.0M | $705.0M | — |
| Long-term debt | $1.17B | $1.20B | $593.0M | $609.0M | — | — | — | — | — | — |
| Total liabilities | — | — | — | — | — | — | — | $1.39B | — | — |
| Retained earnings | $785.0M | $530.0M | $296.0M | $124.0M | $53.0M | -$75.0M | -$188.0M | -$336.0M | — | — |
| Total equity | $242.0M | $239.0M | $136.0M | $61.0M | $2.0M | -$61.0M | -$179.0M | -$344.0M | $661.0M | $560.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $416.0M | $270.0M | $202.0M | $142.0M | $185.0M | $207.0M | $200.0M | $189.0M | $194.0M | $155.0M |
| Depreciation and amortisation | $36.0M | $35.0M | $32.0M | $27.0M | $24.0M | $22.0M | $18.0M | $12.0M | $9.0M | $8.0M |
| Stock-based compensation | $34.0M | $26.0M | $26.0M | $22.0M | $25.0M | $17.0M | $9.0M | $4.0M | $4.0M | $4.0M |
| Capital expenditure | $26.0M | $39.0M | $32.0M | $40.0M | $31.0M | $32.0M | $22.0M | $27.0M | $15.0M | $11.0M |
| Investing cash flow | $31.0M | -$622.0M | -$32.0M | -$35.0M | -$31.0M | -$31.0M | -$61.0M | -$10.0M | -$11.0M | -$55.0M |
| Financing cash flow | -$302.0M | $447.0M | -$137.0M | -$77.0M | -$489.0M | -$7.0M | -$7.0M | -$165.0M | -$68.0M | -$88.0M |
| Dividends paid | — | — | — | — | — | — | — | $137.0M | $63.0M | $87.0M |
| Buybacks | $283.0M | $161.0M | $121.0M | $59.0M | $103.0M | — | — | — | — | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-076548.
Others in SIC 7340
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ABNB | Airbnb, Inc. | $107.71B | — | 10.3% |
| APG | APi Group Corp | $17.30B | — | 12.7% |
| ROL | ROLLINS INC | $17.25B | 32.9x | 11.0% |
| ABM | ABM INDUSTRIES INC /DE/ | $2.76B | 18.2x | 4.6% |
| ARAI | Arrive AI Inc. | $12.4M | — | — |
| PMEC | Primech Holdings Ltd | — | — | 2.5% |