Income Statement

Revenue

+29%

+30%

10Y

Currency: JPY

	Nov-2008	May-2009	Aug-2009	Nov-2009	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	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	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	363	0	0	444	889	1 304	1 717	1 658	1 607	1 566	1 536	1 536	1 545	1 663	1 772	1 856	1 921	1 831	1 741	1 657	1 573	1 525	1 481	1 448	1 429	1 431	1 419	0	0	0	1 222	0	0	0	1 065	0	0	0	1 008	0	0	0	5 652	0	0	0	5 580	0	0	0	5 214	0	0	0	4 742	0	0	0	4 333	0	0	0	0	0	0	0
Revenue	1 134 909 N/A	783 414 -31%	748 055 -5%	710 046 -5%	702 299 -1%	696 829 -1%	687 748 -1%	950 102 +38%	943 309 -1%	938 928 0%	940 853 +0%	941 414 +0%	944 957 +0%	943 098 0%	1 017 839 +8%	1 092 756 +7%	1 144 345 +5%	1 194 327 +4%	1 168 878 -2%	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%	407 006 +5%	415 018 +2%	424 740 +2%	436 426 +3%	441 877 +1%	451 210 +2%	452 434 +0%	454 022 +0%
Gross Profit
Cost of Revenue	(853 704)	(590 726)	(563 920)	(535 919)	(529 790)	(527 436)	(521 649)	(720 514)	(716 423)	(712 211)	(713 732)	(714 767)	(717 405)	(717 364)	(781 823)	(847 141)	(893 324)	(938 334)	(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)	(211 490)	(212 039)	(214 159)	(222 678)	(229 281)	(239 227)	(240 754)	(238 421)
Gross Profit	281 205 N/A	192 688 -31%	184 135 -4%	174 127 -5%	172 509 -1%	169 393 -2%	166 099 -2%	229 588 +38%	226 886 -1%	226 717 0%	227 121 +0%	226 647 0%	227 552 +0%	225 734 -1%	236 016 +5%	245 615 +4%	251 021 +2%	255 993 +2%	249 570 -3%	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%	195 516 +6%	202 979 +4%	210 581 +4%	213 748 +2%	212 596 -1%	211 983 0%	211 680 0%	215 601 +2%
Operating Income
Operating Expenses	(243 058)	(175 207)	(170 321)	(164 076)	(161 577)	(158 071)	(155 080)	(206 943)	(204 944)	(204 204)	(203 567)	(202 760)	(201 820)	(199 945)	(207 467)	(213 595)	(215 008)	(216 344)	(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)	(150 520)	(153 965)	(147 853)	(150 235)	(157 701)	(153 930)	(162 870)	(167 852)
Selling, General & Administrative	(235 090)	(176 968)	(178 462)	(165 820)	(163 319)	(159 811)	(156 817)	(196 279)	(207 252)	(206 507)	(205 862)	(192 514)	(204 105)	(202 225)	(209 189)	(199 524)	(215 600)	(216 366)	(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)	(126 132)	(152 075)	(153 969)	(155 274)	(134 145)	(161 023)	(162 486)	(165 428)
Depreciation & Amortization	1 755	1 761	8 141	1 744	1 742	1 740	1 737	(10 664)	2 308	2 303	2 295	(10 246)	2 286	2 281	1 722	(14 070)	593	23	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	(25 053)	0	0	0	(24 961)	0	0	0
Other Operating Expenses	(9 723)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	(1)	(1)	(1)	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)	665	(1 890)	6 116	5 039	1 405	7 093	(384)	(2 424)
Operating Income	38 147 N/A	17 481 -54%	13 814 -21%	10 051 -27%	10 932 +9%	11 322 +4%	11 019 -3%	22 645 +106%	21 942 -3%	22 513 +3%	23 554 +5%	23 887 +1%	25 732 +8%	25 789 +0%	28 549 +11%	32 020 +12%	36 013 +12%	39 649 +10%	40 655 +3%	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%	44 996 +32%	49 014 +9%	62 728 +28%	63 513 +1%	54 895 -14%	58 053 +6%	48 810 -16%	47 749 -2%
Pre-Tax Income
Interest Income Expense	612	1 751	544	481	(444)	(591)	(654)	(326)	(300)	(458)	(302)	(362)	864	1 393	1 406	1 389	74	(491)	(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)	(1 193)	(1 969)	(1 927)	(2 641)	(2 155)	(2 803)	(3 415)	(3 903)
Non-Reccuring Items	(16 073)	(10 649)	(11 171)	(5 530)	(6 162)	(5 415)	(1 175)	(2 314)	(5 293)	(4 381)	(5 563)	(5 692)	(3 026)	(4 829)	(3 517)	(4 337)	(4 677)	(5 566)	(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)	(1 948)	0	0	0	3 304	0	0	0
Gain/Loss on Disposition of Assets	(4 117)	(6 382)	(1 646)	(1 270)	(1 323)	(854)	(1 620)	(4 895)	(4 983)	(4 224)	(4 230)	(939)	(2 208)	(2 018)	(1 718)	(2 749)	16 644	15 713	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	0	0	0	0	0	0	0	0
Total Other Income	(1 465)	(875)	99	(14)	343	(141)	(14)	(450)	(754)	(599)	(535)	(172)	(449)	(418)	(301)	(337)	(119)	(160)	(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	(512)	0	0	0	(259)	0	0	2
Pre-Tax Income	17 104 N/A	1 326 -92%	1 640 +24%	3 718 +127%	3 346 -10%	4 321 +29%	7 556 +75%	14 660 +94%	10 612 -28%	12 851 +21%	12 924 +1%	16 722 +29%	20 913 +25%	19 917 -5%	24 419 +23%	25 986 +6%	47 935 +84%	49 145 +3%	48 595 -1%	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%	41 343 +46%	47 047 +14%	60 801 +29%	60 872 +0%	55 785 -8%	55 251 -1%	45 396 -18%	43 848 -3%
Net Income
Tax Provision	(7 125)	(326)	(194)	(989)	(508)	(1 091)	(2 397)	(5 489)	(4 274)	(5 084)	(4 504)	2 678	1 207	1 063	(2 014)	(12 237)	(17 239)	(17 623)	(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)	(11 096)	(11 859)	(14 321)	(15 102)	(14 273)	(14 658)	(14 810)	(14 948)
Income from Continuing Operations	9 979	1 000	1 446	2 729	2 838	3 230	5 159	9 171	6 338	7 767	8 420	19 400	22 120	20 980	22 405	13 749	30 696	31 522	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	30 247	35 188	46 480	45 770	41 512	40 593	30 586	28 900
Income to Minority Interest	(757)	(552)	(516)	(430)	(406)	(392)	(409)	(300)	(222)	(288)	(250)	(587)	(648)	(552)	(1 113)	(1 565)	(2 162)	(2 780)	(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)	(333)	(354)	(370)	(419)	(87)	(1)	97	168
Net Income (Common)	9 211 N/A	440 -95%	935 +113%	2 300 +146%	2 435 +6%	2 838 +17%	4 748 +67%	8 862 +87%	6 114 -31%	7 473 +22%	8 164 +9%	18 804 +130%	21 468 +14%	20 427 -5%	21 293 +4%	12 183 -43%	28 533 +134%	28 742 +1%	28 967 +1%	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%	29 913 +42%	34 832 +16%	46 108 +32%	45 351 -2%	41 424 -9%	40 592 -2%	30 684 -24%	29 067 -5%
EPS (Diluted)	34.75 N/A	1.65 -95%	3.5 +112%	8.7 +149%	9.21 +6%	10.62 +15%	17.98 +69%	33.56 +87%	23.15 -31%	28.3 +22%	30.92 +9%	71.22 +130%	81.31 +14%	77.37 -5%	80.65 +4%	46.14 -43%	108.07 +134%	108.87 +1%	109.72 +1%	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%	114.06 +42%	132.44 +16%	178.78 +35%	176.69 -1%	160.35 -9%	159.69 0%	122.71 -23%	116.79 -5%

Income Statement Balance Sheet Cash Flow Statement

J.Front Retailing Co Ltd
TSE:3086

Income Statement

Earnings Waterfall
J.Front Retailing Co Ltd

Income Statement
J.Front Retailing Co Ltd

See Also

Company

Help

Tools

Stocks

J.Front Retailing Co Ltd TSE:3086

Income Statement

Earnings Waterfall J.Front Retailing Co Ltd

Income Statement J.Front Retailing Co Ltd

See Also

Company

Help

Tools

Stocks

J.Front Retailing Co Ltd
TSE:3086

Earnings Waterfall
J.Front Retailing Co Ltd

Income Statement
J.Front Retailing Co Ltd