Company logo

JILL - J.Jill, Inc.

NYSE -> Consumer Cyclical -> Apparel Retail
Quincy, United States
Type: Equity

JILL price evolution
JILL
(in millions $) 1 May 2025 3 Sep 2024 4 Jun 2024 3 Mar 2024
Current assets
Cash $28.47 $77.12 $62.17
Short term investments
Net receivables $5.07 $10.91 $5.04
Inventory $52.71 $53.15 $53.26
Total current assets $105.69 $158.85 $138.13
Long term investments
Property, plant & equipment $158.72 $158.19 $162.32
Goodwill & intangible assets $123.13 $124.33
Total noncurrent assets $285.11 $285.05
Total investments
Total assets $390.8 $443.9 $428.18
Current liabilities
Accounts payable $44.55 $41.69 $41.11
Deferred revenue
Short long term debt $38.28 $70.05
Total current liabilities $119.36 $158.57 $154.95
Long term debt $68.83 $119.08 $120.59
Total noncurrent liabilities $181.07 $232.22
Total debt $208.51 $289.82
Total liabilities $300.44 $390.79 $390.96
Shareholders' equity
Retained earnings -$151.24 -$159.43 -$176.13
Other shareholder equity
Total shareholder equity $90.36 $53.11
(in millions $) 31 Dec 2023 28 Feb 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $62.17 $87.05 $35.96 $4.41
Short term investments
Net receivables $5.04 $7.04 $5.81 $7.79
Inventory $53.26 $50.59 $56.02 $58.03
Total current assets $138.13 $160.82 $123.25 $113.27
Long term investments
Property, plant & equipment $162.32 $172.62 $188.07 $235.04
Goodwill & intangible assets $125.94 $132.88 $140.41 $148.67
Total noncurrent assets $290.05 $305.6 $328.6 $383.91
Total investments
Total assets $428.18 $466.42 $451.85 $497.18
Current liabilities
Accounts payable $41.11 $39.31 $49.92 $56.26
Deferred revenue
Short long term debt $71.56 $37.95 $39.97 $51.91
Total current liabilities $154.95 $126.99 $138.75 $152.03
Long term debt $223.66 $205.24 $345.32 $407.73
Total noncurrent liabilities $236.01 $339.65 $357.76 $442.05
Total debt $295.22 $366.29 $385.29 $459.65
Total liabilities $390.96 $466.64 $496.5 $594.08
Shareholders' equity
Retained earnings -$176.13 -$212.33 -$254.5 -$226.36
Other shareholder equity
Total shareholder equity $37.22 -$0.22 -$44.65 -$96.9
(in millions $) 1 May 2025 3 Sep 2024 4 Jun 2024 3 Mar 2024
Revenue
Total revenue $155.24 $161.51 $149.45
Cost of revenue
Gross Profit $109.39 $117.74 $100.61
Operating activities
Research & development
Selling, general & administrative
Total operating expenses $86.31 $89.11 $90
Operating income
Income from continuing operations
EBIT
Income tax expense $3.08 $6.23 -$0.18
Interest expense -$3.19 -$5.45 -$5.9
Net income
Net income $8.19 $16.7 $4.77
Income (for common shares)
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $604.66 $615.27 $585.21 $426.73
Cost of revenue $177.26 $193.22 $190.77 $181.1
Gross Profit $427.4 $422.05 $394.44 $245.63
Operating activities
Research & development
Selling, general & administrative $341.16 $341.9 $335.72 $343.45
Total operating expenses $341.35 $343.32 $335.72 $409.75
Operating income $86.05 $78.73 $58.72 -$164.12
Income from continuing operations
EBIT $73.35 $78.73 -$1.04 -$169.34
Income tax expense $13.16 $16.5 $8.02 -$48.16
Interest expense $23.98 $20.06 $19.09 $18.23
Net income
Net income $36.2 $42.17 -$28.14 -$139.4
Income (for common shares) $36.2 $42.17 -$28.14 -$139.4
(in millions $) 3 Sep 2024 4 Jun 2024 3 Mar 2024 28 Nov 2023
Net income
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation
Total cash flows from operations
Investing activities
Capital expenditures
Investments
Total cash flows from investing -$4.56 -$2.31 -$16.93 -$10.76
Financing activities
Dividends paid -$0.75
Sale and purchase of stock
Net borrowings
Total cash flows from financing -$67.03 -$4.24 -$71.26 -$68.86
Effect of exchange rate
Change in cash and equivalents -$33.71 $14.94 -$24.88 -$22.94
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $36.2 $42.17 -$28.14 -$139.4
Operating activities
Depreciation $22.92 $25.75 $29.26 $33.68
Business acquisitions & disposals
Stock-based compensation $3.76 $3.5 $2.61 $2.16
Total cash flows from operations $63.31 $74.42 $75 -$34.81
Investing activities
Capital expenditures -$16.93 -$15.07 -$5.47 -$3.81
Investments
Total cash flows from investing -$16.93 -$15.07 -$5.47 -$3.81
Financing activities
Dividends paid
Sale and purchase of stock
Net borrowings -$68.73 -$7.02 -$37.56 $21.67
Total cash flows from financing -$71.26 -$8.26 -$37.98 $21.5
Effect of exchange rate
Change in cash and equivalents -$24.88 $51.1 $31.55 -$17.12
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 10.50
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A