J

J.Front Retailing Co Ltd
TSE:3086

Watchlist Manager
J.Front Retailing Co Ltd
TSE:3086
Watchlist
Price: 1 724 JPY 1.32% Market Closed
Market Cap: 441.8B JPY
Have any thoughts about
J.Front Retailing Co Ltd?
Write Note

Income Statement

Earnings Waterfall
J.Front Retailing Co Ltd

Revenue
424.7B JPY
Cost of Revenue
-214.2B JPY
Gross Profit
210.6B JPY
Operating Expenses
-147.9B JPY
Operating Income
62.7B JPY
Other Expenses
-16.6B JPY
Net Income
46.1B JPY

Income Statement
J.Front Retailing Co Ltd

Rotate your device to view
Income Statement
Currency: JPY
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
Revenue
Revenue
1 145 251
N/A
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%
Gross Profit
Cost of Revenue
(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)
Gross Profit
244 088
N/A
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%
Operating Income
Operating Expenses
(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)
Selling, General & Administrative
(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)
Depreciation & Amortization
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
Other Operating Expenses
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
Operating Income
42 296
N/A
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%
Pre-Tax Income
Interest Income Expense
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)
Non-Reccuring Items
(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
Gain/Loss on Disposition of Assets
(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
Total Other Income
(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
Pre-Tax Income
37 133
N/A
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%
Net Income
Tax Provision
(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)
Income from Continuing Operations
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
Income to Minority Interest
(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)
Net Income (Common)
18 905
N/A
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%
EPS (Diluted)
71.61
N/A
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%
132.66
+16%
178.78
+35%

See Also

Discover More