J Frontier Co.,Ltd. (TYO:2934)
Japan · Delayed Price · Currency is JPY 1,350.00
-18.00 (-1.32%)
Feb 13, 2026, 1:20 PM JST
J Frontier Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2018 |
|---|---|---|---|---|---|---|
Period Ending | Nov '25 Nov 30, 2025 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 | May '18 May 31, 2018 |
| 21,336 | 21,504 | 17,714 | 16,844 | 11,876 | 5,198 | |
Revenue Growth (YoY) | 3.85% | 21.40% | 5.17% | 41.83% | 128.49% | 29.95% |
Cost of Revenue | 12,341 | 11,930 | 9,381 | 9,728 | 6,478 | 753.71 |
Gross Profit | 8,995 | 9,574 | 8,333 | 7,116 | 5,398 | 4,444 |
Selling, General & Admin | 8,370 | 8,675 | 8,476 | 8,626 | 4,607 | - |
Amortization of Goodwill & Intangibles | 232 | 232 | 256 | 174 | 47 | - |
Other Operating Expenses | - | - | - | 9 | - | 3,845 |
Operating Expenses | 8,976 | 9,280 | 8,912 | 8,933 | 4,667 | 3,851 |
Operating Income | 19 | 294 | -579 | -1,817 | 731 | 592.7 |
Interest Expense | -73 | -59 | -27 | -11 | -1 | -4 |
Interest & Investment Income | 11 | 7 | 1 | - | - | - |
Currency Exchange Gain (Loss) | - | - | 1 | - | - | - |
Other Non Operating Income (Expenses) | -61 | -25 | -38 | -14 | -18 | -14.62 |
EBT Excluding Unusual Items | -104 | 217 | -642 | -1,842 | 712 | 574.08 |
Gain (Loss) on Sale of Investments | 92 | 19 | - | - | -9 | - |
Gain (Loss) on Sale of Assets | 1 | 1 | - | - | - | - |
Asset Writedown | -44 | - | -836 | -5 | -1 | - |
Other Unusual Items | 9 | 10 | -183 | - | -1 | - |
Pretax Income | -46 | 247 | -1,661 | -1,847 | 701 | 574.08 |
Income Tax Expense | 62 | 116 | 369 | 20 | 301 | 175.05 |
Earnings From Continuing Operations | -108 | 131 | -2,030 | -1,867 | 400 | 399.03 |
Net Income to Company | - | 131 | -2,030 | -1,867 | 400 | - |
Minority Interest in Earnings | -3 | -44 | -56 | -32 | - | - |
Net Income | -111 | 87 | -2,086 | -1,899 | 400 | 399.03 |
Net Income to Common | -111 | 87 | -2,086 | -1,899 | 400 | 399.03 |
Net Income Growth | - | - | - | - | 0.24% | 24.06% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 4 | - |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 5 | - |
Shares Change (YoY) | 4.32% | 3.23% | 5.83% | 0.14% | - | - |
EPS (Basic) | -21.44 | 17.31 | -425.98 | -410.40 | 90.53 | - |
EPS (Diluted) | -21.60 | 17.21 | -425.98 | -410.40 | 86.68 | - |
Free Cash Flow | 552 | 471 | -1,526 | -1,930 | -374 | - |
Free Cash Flow Per Share | 106.62 | 93.17 | -311.62 | -417.10 | -80.94 | - |
Gross Margin | 42.16% | 44.52% | 47.04% | 42.25% | 45.45% | 85.50% |
Operating Margin | 0.09% | 1.37% | -3.27% | -10.79% | 6.16% | 11.40% |
Profit Margin | -0.52% | 0.40% | -11.78% | -11.27% | 3.37% | 7.68% |
Free Cash Flow Margin | 2.59% | 2.19% | -8.62% | -11.46% | -3.15% | - |
EBITDA | 738 | 902 | -169 | -1,521 | 790 | 599.03 |
EBITDA Margin | 3.46% | 4.20% | -0.95% | -9.03% | 6.65% | 11.53% |
D&A For EBITDA | 719 | 608 | 410 | 296 | 59 | - |
EBIT | 19 | 294 | -579 | -1,817 | 731 | 592.7 |
EBIT Margin | 0.09% | 1.37% | -3.27% | -10.79% | 6.16% | 11.40% |
Effective Tax Rate | - | 46.96% | - | - | 42.94% | - |
Advertising Expenses | - | 3,698 | 3,800 | 4,735 | 2,410 | - |
Updated Nov 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.