J Frontier Co.,Ltd. (TYO:2934)
Japan · Delayed Price · Currency is JPY 1,969.00
-13.00 (-0.66%)
Aug 6, 2026, 12:38 PM JST
J Frontier Income Statement
Financials in millions JPY. Fiscal year is June - May.
Millions JPY. Fiscal year is Jun - May.
Fiscal Year | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|
Period Ending | May '26 May 31, 2026 | May '25 May 31, 2025 | May '24 May 31, 2024 | May '23 May 31, 2023 | May '22 May 31, 2022 |
| 22,235 | 21,504 | 17,714 | 16,844 | 11,876 | |
Revenue Growth | 3.40% | 21.40% | 5.17% | 41.83% | 128.49% |
Cost of Revenue | 13,255 | 11,930 | 9,381 | 9,728 | 6,478 |
Gross Profit | 8,980 | 9,574 | 8,333 | 7,116 | 5,398 |
Selling, General & Admin | 8,668 | 8,675 | 8,476 | 8,626 | 4,607 |
Amortization of Goodwill & Intangibles | - | 232 | 256 | 174 | 47 |
Other Operating Expenses | - | - | - | 9 | - |
Operating Expenses | 8,670 | 9,280 | 8,912 | 8,933 | 4,667 |
Operating Income | 310 | 294 | -579 | -1,817 | 731 |
Interest Expense | -86 | -59 | -27 | -11 | -1 |
Interest & Investment Income | 12 | 7 | 1 | - | - |
Currency Exchange Gain (Loss) | - | - | 1 | - | - |
Other Non Operating Income (Expenses) | - | -25 | -38 | -14 | -18 |
EBT Excluding Unusual Items | 236 | 217 | -642 | -1,842 | 712 |
Gain (Loss) on Sale of Investments | 142 | 19 | - | - | -9 |
Gain (Loss) on Sale of Assets | - | 1 | - | - | - |
Asset Writedown | -479 | - | -836 | -5 | -1 |
Other Unusual Items | - | 10 | -183 | - | -1 |
Pretax Income | -101 | 247 | -1,661 | -1,847 | 701 |
Income Tax Expense | 175 | 116 | 369 | 20 | 301 |
Earnings From Continuing Operations | -276 | 131 | -2,030 | -1,867 | 400 |
Net Income to Company | -276 | 131 | -2,030 | -1,867 | 400 |
Minority Interest in Earnings | -45 | -44 | -56 | -32 | - |
Net Income | -321 | 87 | -2,086 | -1,899 | 400 |
Net Income to Common | -321 | 87 | -2,086 | -1,899 | 400 |
Net Income Growth | - | - | - | - | 0.24% |
Shares Outstanding (Basic) | 5 | 5 | 5 | 5 | 4 |
Shares Outstanding (Diluted) | 5 | 5 | 5 | 5 | 5 |
Shares Change | 4.82% | 3.23% | 5.83% | 0.14% | - |
EPS (Basic) | -60.58 | 17.31 | -425.98 | -410.40 | 90.53 |
EPS (Diluted) | -60.58 | 17.21 | -425.98 | -410.40 | 86.68 |
EPS Growth | - | - | - | - | - |
Free Cash Flow | 395 | 471 | -1,526 | -1,930 | -374 |
Free Cash Flow Per Share | 74.54 | 93.17 | -311.62 | -417.10 | -80.94 |
Gross Margin | 40.39% | 44.52% | 47.04% | 42.25% | 45.45% |
Operating Margin | 1.39% | 1.37% | -3.27% | -10.79% | 6.16% |
Profit Margin | -1.44% | 0.40% | -11.78% | -11.27% | 3.37% |
Free Cash Flow Margin | 1.78% | 2.19% | -8.62% | -11.46% | -3.15% |
EBITDA | 1,398 | 902 | -169 | -1,521 | 790 |
EBITDA Margin | 6.29% | 4.20% | -0.95% | -9.03% | 6.65% |
D&A For EBITDA | 1,088 | 608 | 410 | 296 | 59 |
EBIT | 310 | 294 | -579 | -1,817 | 731 |
EBIT Margin | 1.39% | 1.37% | -3.27% | -10.79% | 6.16% |
Effective Tax Rate | - | 46.96% | - | - | 42.94% |
Advertising Expenses | - | 3,698 | 3,800 | 4,735 | 2,410 |