Data is not available at this time.
Frontier IP Group Plc operates in the asset management sector, specializing in the commercialization of intellectual property (IP) derived from academic and university research in the UK. The company acts as a bridge between academia and industry, identifying high-potential IP and facilitating its transition into marketable products or services through advisory and marketing support. Its revenue model hinges on equity stakes in spin-out companies, licensing agreements, and advisory fees, positioning it as a unique player in the IP investment space. Frontier IP differentiates itself by focusing on early-stage, research-driven innovations, often in high-growth sectors like technology, life sciences, and clean energy. This niche approach allows it to capitalize on undervalued IP with significant commercial potential, though it also exposes the company to higher risks associated with early-stage ventures. The firm’s partnerships with leading UK universities enhance its access to cutting-edge research, reinforcing its market position as a facilitator of innovation-driven commercialization.
Frontier IP reported revenue of £358,000 (GBp) for the period, reflecting its reliance on sporadic licensing and advisory income. The company posted a net loss of £1,126,000 (GBp), with diluted EPS at -0.0195, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at £2,811,000 (GBp), exacerbated by minimal capital expenditures of £14,000 (GBp), underscoring the capital-intensive nature of its IP commercialization model.
The company’s earnings power remains constrained by its focus on long-term IP monetization, which often delays revenue recognition. Negative net income and operating cash flow highlight inefficiencies in converting early-stage investments into near-term profitability. However, its zero-debt structure and equity-based funding model mitigate financial risk, allowing it to sustain operations while awaiting returns from its portfolio.
Frontier IP maintains a conservative balance sheet with £2,298,000 (GBp) in cash and equivalents and no debt, providing liquidity to support ongoing operations. The absence of leverage reduces financial strain, though the consistent cash burn from operating activities necessitates careful capital allocation to avoid further erosion of its cash reserves.
Growth is tied to the success of its IP portfolio, with no immediate dividend payouts (dividend per share: 0) as the company reinvests resources into new opportunities. The long gestation period for IP commercialization means revenue and profitability trends are volatile, dependent on milestone achievements such as licensing deals or spin-out exits.
With a market cap of approximately £15.8 million (GBp) and a beta of 0.314, Frontier IP is viewed as a speculative investment with low correlation to broader markets. The valuation reflects investor patience for its IP-driven model, though the lack of near-term earnings visibility may limit upside potential.
Frontier IP’s strategic advantage lies in its exclusive access to academic IP and its ability to nurture early-stage innovations. The outlook hinges on successful commercialization of its portfolio, particularly in high-growth sectors. However, the company must balance cash preservation with investment in promising IP to sustain long-term viability.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |