Dilution profile // every instrument, one screen, from SEC filings

Frontier Group Holdings, Inc. (ULCC)

CIK 1670076 · all EDGAR filings →

Overall dilution risk
HIGHworst of 3 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
not every sub-rating was computable; treat as a floor
Offering ability
HIGHS-1/A on file 2021-03-23
= is there a registration (S-1/S-3 family) on file without a later withdrawal
no structured fee data on the live registrations, so this is a yes/no, not a size
Overhead supply
NOT COMPUTEDno warrant count tagged in XBRL
= warrant shares outstanding divided by current shares outstanding
absence of a tag is not proof of absence of warrants
Historical dilution
LOW+4% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
Cash need
MEDIUM~17.6 months of runway
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2021-05-072026-05-01

Latest: 229.8M shares as of May 1, 2026 (10-Q).

Cash runway

Funded — but tight

~18 months of cash · watch

Full breakdown: cash runway tool · source filing →

Warrants

TrancheWarrantsExercise priceTermNotes
US Department of Treasury CARES Act Credit Agreement Warrants248,893$6.95

Tranches exactly as the company dimensioned them in its 10-Q filed Jul 29, 2026. Groupings can overlap (a “Series E and F” row is not additive with a “Series E” row), so do not sum this column. A tranche the filer did not tag is absent here, not absent from the cap table. DOWN-ROUND = the filer tagged price-protection accounting scoped to that tranche.

Balance-sheet fair value of warrants: $43.0M as of Jun 30, 2021.

Convertible notes

No convertible-note facts tagged in the 10-Q filed Jul 29, 2026. If convertible notes exist, their terms live in exhibit prose for this filer and are not parsed; absence of a tag is not proof of absence. The exhibits are the ground truth.

Fully diluted build-up

Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.

Shares outstanding229.8MMay 1, 2026
+ US Department of Treasury CARES Act Credit Agreement Warrants (if exercised)248,893Jun 30, 2026
Fully diluted estimate230.0M+0.1% vs O/S

Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.

Registrations and offerings

Last 12 months: 0 executed · 0 registered.

EFFECTIVEFeb 17, 2023SEC declared a registration effective — selling can beginEFFECT
UPDATEMay 11, 2022Prospectus update — often a resale registration, not necessarily new capital424B3
EFFECTIVEMay 11, 2022SEC declared a registration effective — selling can beginEFFECT
EXECUTEDApr 30, 2021Unregistered share sale disclosed (8-K item 3.02)8-K
EXECUTEDApr 2, 2021Final prospectus — offering priced (typical for IPOs and marketed share deals)424B4
EFFECTIVEMar 31, 2021SEC declared a registration effective — selling can beginEFFECT
REGISTEREDMar 23, 2021S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDMar 19, 2021S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDMar 18, 2021S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDMar 8, 2021S-1 registration — capacity to sell shares, not a sale yetS-1
WITHDRAWNJul 24, 2020Registration withdrawnRW
REGISTEREDJun 12, 2017S-1/A registration — capacity to sell shares, not a sale yetS-1/A

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full ULCC workspace