FTDR
Company Description
Frontdoor, Inc. provides home service plans in the United States. The company's home service plans cover the repair or replacement of principal components of approximately 20 home systems and appliances, including electrical, plumbing, water heaters, refrigerators, dishwashers, and ranges/ovens/cooktops, as well as electronics, pools, and spas and pumps; and central heating, ventilation, and air conditioning systems. It also offers ProConnect on-demand home services business and Streem, a technology platform that uses augmented reality, computer vision, and machine learning that helps home service professionals quickly and accurately diagnose breakdowns and complete repairs. The company serves homeowners under the American Home Shield, HSA, Landmark Home Warranty, OneGuard, Frontdoor, and Streem brands. The company was founded in 1971 and is headquartered in Memphis, Tennessee.
Track Record
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.09B | 1.84B | 1.78B | 1.66B | 1.60B | 1.48B | 1.36B | 1.26B | 1.16B | 1.02B | 917.00M |
| Net Income | 255.00M | 235.00M | 171.00M | 71.00M | 128.00M | 112.00M | 153.00M | 125.00M | 160.00M | 124.00M | 120.00M |
| EPS | 3.48 | 3.05 | 2.12 | 0.87 | 1.50 | 1.31 | 1.81 | 1.48 | 1.89 | 1.47 | 1.42 |
| Free Cash Flow | 389.00M | 231.00M | 170.00M | 102.00M | 154.00M | 175.00M | 178.00M | 162.00M | 179.00M | 144.00M | N/A |
| FCF / Share | 5.32 | 3.00 | 2.11 | 1.25 | 1.81 | 2.05 | 2.10 | 1.92 | 2.12 | 1.70 | N/A |
| Operating CF | 415.00M | 270.00M | 202.00M | 142.00M | 185.00M | 207.00M | 200.00M | 189.00M | 194.00M | 155.00M | N/A |
| Total Assets | 2.14B | 2.11B | 1.09B | 1.08B | 1.07B | 1.41B | 1.25B | 1.04B | 1.42B | 1.28B | N/A |
| Total Debt | 1.21B | 1.22B | 610.00M | 627.00M | 644.00M | 993.00M | 1.00B | 984.00M | 9.00M | 14.00M | N/A |
| Cash & Equiv | 566.00M | 421.00M | 325.00M | 292.00M | 262.00M | 597.00M | 428.00M | 296.00M | 282.00M | 168.00M | N/A |
| Book Value | 242.00M | 239.00M | 137.00M | 61.00M | 3.00M | (61.00M) | (179.00M) | (343.00M) | 661.00M | 560.00M | N/A |
| Return on Equity | 1.05 | 0.98 | 1.25 | 1.16 | 42.67 | N/A | N/A | N/A | 0.24 | 0.22 | N/A |
| Metric | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 452.00M | 433.00M | 617.00M | 617.00M | 425.00M | 383.00M | 541.00M | 542.00M | 378.00M | 365.00M | 524.00M | 522.00M |
| Net Income | 41.00M | 2.00M | 106.00M | 111.00M | 37.00M | 9.00M | 100.00M | 92.00M | 34.00M | 8.00M | 71.00M | 70.00M |
| EPS | 0.58 | 0.03 | 1.43 | 1.51 | 0.50 | 0.13 | 1.31 | 1.18 | 0.43 | 0.10 | 0.89 | 0.86 |
| Free Cash Flow | 113.00M | 95.00M | 58.00M | 119.00M | 118.00M | 50.00M | 16.00M | 91.00M | 74.00M | 54.00M | 19.00M | 45.00M |
| FCF / Share | 1.60 | 1.34 | 0.79 | 1.61 | 1.58 | 0.65 | 0.21 | 1.17 | 0.95 | 0.69 | 0.24 | 0.55 |
| Operating CF | 119.00M | 101.00M | 64.00M | 126.00M | 125.00M | 58.00M | 25.00M | 103.00M | 84.00M | 63.00M | 27.00M | 52.00M |
| Total Assets | 2.16B | 2.14B | 2.23B | 2.17B | 2.12B | 2.11B | 1.22B | 1.20B | 1.15B | 1.09B | 1.17B | 1.14B |
| Total Debt | 1.18B | 1.21B | 1.20B | 1.21B | 1.21B | 1.22B | 603.00M | 607.00M | 610.00M | 610.00M | 613.00M | 617.00M |
| Cash & Equiv | 603.00M | 566.00M | 563.00M | 562.00M | 506.00M | 421.00M | 375.00M | 419.00M | 378.00M | 325.00M | 320.00M | 344.00M |
| Book Value | 230.00M | 242.00M | 316.00M | 253.00M | 198.00M | 239.00M | 261.00M | 215.00M | 162.00M | 137.00M | 170.00M | 131.00M |
| Return on Equity | 0.18 | 0.01 | 0.34 | 0.44 | 0.19 | 0.04 | 0.38 | 0.43 | 0.21 | 0.06 | 0.42 | 0.53 |
