J
J.Front Retailing Co Ltd
TSE:3086
J.Front Retailing Co Ltd
TSE:3086
Price:
1 422.5 JPY
3.68%
Market Closed
Updated:
May 4, 2024
Income Statement
Earnings Waterfall
J.Front Retailing Co Ltd
J.Front Retailing Co Ltd
|
Revenue
|
389.3B
JPY
|
|
Cost of Revenue
|
-204.6B
JPY
|
|
Gross Profit
|
184.7B
JPY
|
|
Operating Expenses
|
-150.6B
JPY
|
|
Operating Income
|
34.1B
JPY
|
|
Other Expenses
|
-13B
JPY
|
|
Net Income
|
21.1B
JPY
|
Income Statement
J.Front Retailing Co Ltd
J.Front Retailing Co Ltd
Currency: JPY
| Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 168 878
N/A
|
1 146 319
-2%
|
1 156 342
+1%
|
1 145 251
-1%
|
1 143 889
0%
|
1 149 529
+0%
|
1 149 798
+0%
|
1 165 214
+1%
|
1 170 246
+0%
|
1 163 564
-1%
|
987 657
-15%
|
811 502
-18%
|
638 597
-21%
|
452 505
-29%
|
456 909
+1%
|
465 764
+2%
|
470 631
+1%
|
469 915
0%
|
466 903
-1%
|
462 610
-1%
|
461 026
0%
|
459 840
0%
|
461 247
+0%
|
458 296
-1%
|
487 997
+6%
|
480 621
-2%
|
431 596
-10%
|
402 426
-7%
|
349 552
-13%
|
319 079
-9%
|
329 716
+3%
|
328 941
0%
|
325 859
-1%
|
331 484
+2%
|
339 292
+2%
|
343 279
+1%
|
350 944
+2%
|
359 679
+2%
|
371 228
+3%
|
382 182
+3%
|
389 299
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(919 308)
|
(902 189)
|
(910 443)
|
(901 163)
|
(899 946)
|
(905 789)
|
(906 847)
|
(920 074)
|
(924 265)
|
(918 031)
|
(750 436)
|
(581 782)
|
(417 905)
|
(239 938)
|
(244 718)
|
(252 773)
|
(256 579)
|
(256 979)
|
(253 648)
|
(249 713)
|
(248 699)
|
(247 443)
|
(248 430)
|
(246 193)
|
(275 535)
|
(273 667)
|
(255 538)
|
(240 681)
|
(200 863)
|
(184 711)
|
(183 085)
|
(184 330)
|
(180 423)
|
(183 642)
|
(184 440)
|
(182 270)
|
(185 776)
|
(190 142)
|
(196 407)
|
(202 126)
|
(204 619)
|
|
| Gross Profit |
249 570
N/A
|
244 130
-2%
|
245 899
+1%
|
244 088
-1%
|
243 943
0%
|
243 740
0%
|
242 951
0%
|
245 140
+1%
|
245 981
+0%
|
245 533
0%
|
237 221
-3%
|
229 720
-3%
|
220 692
-4%
|
212 567
-4%
|
212 191
0%
|
212 991
+0%
|
214 052
+0%
|
212 936
-1%
|
213 255
+0%
|
212 897
0%
|
212 327
0%
|
212 397
+0%
|
212 817
+0%
|
212 103
0%
|
212 462
+0%
|
206 954
-3%
|
176 058
-15%
|
161 745
-8%
|
148 689
-8%
|
134 368
-10%
|
146 631
+9%
|
144 611
-1%
|
145 436
+1%
|
147 842
+2%
|
154 852
+5%
|
161 009
+4%
|
165 168
+3%
|
169 537
+3%
|
174 821
+3%
|
180 056
+3%
|
184 680
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(208 915)
|
(202 314)
|
(202 365)
|
(201 792)
|
(202 000)
|
(201 573)
|
(200 626)
|
(199 665)
|
(198 241)
|
(197 495)
|
(200 878)
|
(183 361)
|
(175 140)
|
(168 788)
|
(166 973)
|
(166 079)
|
(163 771)
|
(166 185)
|
(163 704)
|
(165 814)
|
(166 789)
|
(166 773)
|
(172 131)
|
(170 256)
|
(168 383)
|
(164 785)
|
(148 420)
|
(139 709)
|
(136 056)
|
(130 620)
|
(135 255)
|
(137 174)
|
(134 239)
|
(134 862)
|
(127 076)
|
(128 617)
|
(131 693)
|
(143 275)
|
(153 154)
|
(154 552)
|
(150 595)
|
|
| Selling, General & Administrative |
(208 925)
|
(185 970)
|
(202 364)
|
(201 792)
|
(201 999)
|
(184 917)
|
(200 625)
|
(199 664)
|
(198 241)
|
(180 801)
|
(189 115)
|
(181 293)
|
(172 341)
|
(156 358)
|
(167 024)
|
(167 415)
|
(166 618)
|
(155 744)
|
(165 723)
|
(165 155)
|
(166 237)
|
(155 302)
|
(167 123)
|
(167 118)
|
(162 963)
|
(130 989)
|
(147 051)
|
(139 875)
|
(139 045)
|
(106 866)
|
(139 084)
|
(138 838)
|
(136 075)
|
(110 152)
|
(137 387)
|
(139 315)
|
(141 674)
|
(117 767)
|
(147 180)
|
(148 635)
|
(149 799)
|
|
| Depreciation & Amortization |
12
|
(16 343)
|
0
|
0
|
0
|
(16 655)
|
0
|
0
|
0
|
(16 693)
|
0
|
0
|
0
|
(11 310)
|
0
|
0
|
0
|
(10 944)
|
0
|
0
|
0
|
(11 580)
|
0
|
0
|
0
|
(30 601)
|
0
|
0
|
0
|
(25 135)
|
0
|
0
|
0
|
(25 971)
|
0
|
0
|
0
|
(26 915)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(11 763)
|
(2 068)
|
(2 799)
|
(1 120)
|
51
|
1 336
|
2 847
|
503
|
2 019
|
(659)
|
(552)
|
109
|
(5 008)
|
(3 138)
|
(5 420)
|
(3 195)
|
(1 369)
|
166
|
2 989
|
1 381
|
3 829
|
1 664
|
1 836
|
1 261
|
10 311
|
10 698
|
9 981
|
1 407
|
(5 974)
|
(5 917)
|
(796)
|
|
| Operating Income |
40 655
N/A
|
41 816
+3%
|
43 534
+4%
|
42 296
-3%
|
41 943
-1%
|
42 167
+1%
|
42 325
+0%
|
45 475
+7%
|
47 740
+5%
|
48 038
+1%
|
36 343
-24%
|
46 359
+28%
|
45 552
-2%
|
43 779
-4%
|
45 218
+3%
|
46 912
+4%
|
50 281
+7%
|
46 751
-7%
|
49 551
+6%
|
47 083
-5%
|
45 538
-3%
|
45 624
+0%
|
40 686
-11%
|
41 847
+3%
|
44 079
+5%
|
42 169
-4%
|
27 638
-34%
|
22 036
-20%
|
12 633
-43%
|
3 748
-70%
|
11 376
+204%
|
7 437
-35%
|
11 197
+51%
|
12 980
+16%
|
27 776
+114%
|
32 392
+17%
|
33 475
+3%
|
26 262
-22%
|
21 667
-17%
|
25 504
+18%
|
34 085
+34%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(413)
|
(271)
|
101
|
359
|
456
|
2 871
|
4 958
|
5 342
|
5 247
|
2 161
|
(58)
|
(666)
|
263
|
1 029
|
1 452
|
246
|
42
|
(1 146)
|
(1 738)
|
331
|
(99)
|
1 397
|
375
|
(828)
|
(1 958)
|
(2 918)
|
(3 873)
|
(4 037)
|
(4 092)
|
(3 902)
|
(3 612)
|
(3 766)
|
(3 626)
|
(2 515)
|
(3 302)
|
(2 724)
|
(2 537)
|
(1 711)
|
(1 726)
|
(2 053)
|
(1 343)
|
|
| Non-Reccuring Items |
(6 855)
|
(6 152)
|
(5 138)
|
(3 368)
|
(3 252)
|
(2 646)
|
(2 776)
|
(11 054)
|
(11 193)
|
(10 819)
|
0
|
0
|
0
|
(2 052)
|
0
|
0
|
0
|
2 795
|
0
|
0
|
0
|
(4 733)
|
0
|
0
|
0
|
(1 883)
|
(27 250)
|
(27 562)
|
(27 873)
|
(28 013)
|
(12 358)
|
(12 455)
|
(12 572)
|
(3 600)
|
(7 017)
|
(8 386)
|
(8 403)
|
(7 203)
|
0
|
0
|
(4 450)
|
|
| Gain/Loss on Disposition of Assets |
15 427
|
16 185
|
(1 742)
|
(1 681)
|
(2 009)
|
0
|
(2 358)
|
(3 835)
|
(3 851)
|
(4 217)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(219)
|
(236)
|
(238)
|
(473)
|
(596)
|
(3 427)
|
(896)
|
(846)
|
(797)
|
(465)
|
(4 122)
|
(1 717)
|
(625)
|
(148)
|
(1)
|
(1)
|
0
|
(129)
|
1
|
3
|
2
|
(162)
|
2
|
2
|
3
|
(207)
|
3
|
0
|
2
|
(505)
|
0
|
1
|
1
|
(675)
|
0
|
2
|
1
|
(475)
|
0
|
2
|
0
|
|
| Pre-Tax Income |
48 595
N/A
|
51 342
+6%
|
36 517
-29%
|
37 133
+2%
|
36 542
-2%
|
38 965
+7%
|
41 253
+6%
|
35 082
-15%
|
37 146
+6%
|
34 698
-7%
|
32 163
-7%
|
43 976
+37%
|
45 190
+3%
|
42 608
-6%
|
46 669
+10%
|
47 157
+1%
|
50 323
+7%
|
48 271
-4%
|
47 814
-1%
|
47 417
-1%
|
45 441
-4%
|
42 126
-7%
|
41 063
-3%
|
41 021
0%
|
42 124
+3%
|
37 161
-12%
|
(3 482)
N/A
|
(9 561)
-175%
|
(19 330)
-102%
|
(28 672)
-48%
|
(4 594)
+84%
|
(8 783)
-91%
|
(5 000)
+43%
|
6 190
N/A
|
17 459
+182%
|
21 284
+22%
|
22 536
+6%
|
16 873
-25%
|
19 942
+18%
|
23 453
+18%
|
28 294
+21%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(16 864)
|
(16 724)
|
(15 036)
|
(15 052)
|
(14 944)
|
(15 923)
|
(6 014)
|
(4 445)
|
(5 511)
|
(4 834)
|
(12 261)
|
(15 392)
|
(14 683)
|
(12 165)
|
(14 520)
|
(14 240)
|
(15 104)
|
(16 415)
|
(16 508)
|
(16 202)
|
(15 602)
|
(12 950)
|
(12 748)
|
(13 748)
|
(14 163)
|
(13 767)
|
(1 938)
|
792
|
3 678
|
2 251
|
(4 400)
|
(3 196)
|
(2 012)
|
(2 225)
|
(4 397)
|
(5 058)
|
(7 332)
|
(2 611)
|
(5 193)
|
(6 310)
|
(7 118)
|
|
| Income from Continuing Operations |
31 731
|
34 618
|
21 481
|
22 081
|
21 598
|
23 042
|
35 239
|
30 637
|
31 635
|
29 864
|
19 902
|
28 584
|
30 507
|
30 443
|
32 149
|
32 917
|
35 219
|
31 856
|
31 306
|
31 215
|
29 839
|
29 176
|
28 315
|
27 273
|
27 961
|
23 394
|
(5 420)
|
(8 769)
|
(15 652)
|
(26 421)
|
(8 994)
|
(11 979)
|
(7 012)
|
3 965
|
13 062
|
16 226
|
15 204
|
14 262
|
14 749
|
17 143
|
21 176
|
|
| Income to Minority Interest |
(2 762)
|
(3 049)
|
(3 086)
|
(3 174)
|
(3 083)
|
(3 073)
|
(3 155)
|
(3 461)
|
(3 491)
|
(3 549)
|
(3 589)
|
(3 427)
|
(3 588)
|
(3 390)
|
(3 458)
|
(3 398)
|
(3 499)
|
(3 368)
|
(3 194)
|
(3 130)
|
(2 985)
|
(1 817)
|
(1 850)
|
(1 455)
|
(1 682)
|
(2 141)
|
(1 109)
|
(660)
|
274
|
227
|
72
|
102
|
119
|
356
|
295
|
245
|
210
|
(25)
|
(89)
|
(160)
|
(96)
|
|
| Net Income (Common) |
28 967
N/A
|
31 568
+9%
|
18 393
-42%
|
18 905
+3%
|
18 514
-2%
|
19 967
+8%
|
32 084
+61%
|
27 174
-15%
|
28 143
+4%
|
26 313
-7%
|
16 309
-38%
|
25 153
+54%
|
26 914
+7%
|
27 052
+1%
|
28 690
+6%
|
29 518
+3%
|
31 718
+7%
|
28 486
-10%
|
28 108
-1%
|
28 080
0%
|
26 849
-4%
|
27 358
+2%
|
26 462
-3%
|
25 815
-2%
|
26 277
+2%
|
21 251
-19%
|
(6 531)
N/A
|
(9 429)
-44%
|
(15 379)
-63%
|
(26 193)
-70%
|
(8 922)
+66%
|
(11 877)
-33%
|
(6 891)
+42%
|
4 321
N/A
|
13 358
+209%
|
16 472
+23%
|
15 413
-6%
|
14 237
-8%
|
14 659
+3%
|
16 981
+16%
|
21 079
+24%
|
|
| EPS (Diluted) |
109.72
N/A
|
119.57
+9%
|
69.67
-42%
|
71.61
+3%
|
70.13
-2%
|
75.65
+8%
|
121.99
+61%
|
103.71
-15%
|
107.41
+4%
|
100.41
-7%
|
62.24
-38%
|
96
+54%
|
102.72
+7%
|
103.43
+1%
|
109.5
+6%
|
112.66
+3%
|
121.06
+7%
|
108.85
-10%
|
107.28
-1%
|
107.17
0%
|
102.58
-4%
|
104.52
+2%
|
101.1
-3%
|
98.62
-2%
|
100.35
+2%
|
81.17
-19%
|
-24.94
N/A
|
-36.01
-44%
|
-58.74
-63%
|
-100.03
-70%
|
-34.07
+66%
|
-45.36
-33%
|
-26.32
+42%
|
16.5
N/A
|
50.94
+209%
|
62.79
+23%
|
58.74
-6%
|
54.3
-8%
|
55.87
+3%
|
64.71
+16%
|
80.27
+24%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
