JBDI Holdings Income Statement

Financials in millions USD. Fiscal year is June - May.

Millions USD. Fiscal year is Jun - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
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 '21 May 31, 2021
Revenue	8.08	8.45	9.39	11.12	11.89	9.43
Revenue Growth (YoY)	-10.35%	-10.10%	-15.54%	-6.49%	26.17%	-
Cost of Revenue	4.74	5.09	5.12	3.52	3.35	2.97
Gross Profit	3.35	3.36	4.28	7.6	8.54	6.46
Selling, General & Admin	4.65	6.28	5.52	6.73	5.93	5.44
Total Operating Expenses	4.65	6.28	5.52	6.73	5.93	5.44
Operating Income	-1.3	-2.92	-1.25	0.87	2.62	1.02
Interest Income	0	0	-	-	-	-
Interest Expense	-0.03	-0.03	-0.04	-0.05	-0.06	-0.04
Other Non-Operating Income (Expense)	0.22	0.23	0.19	0.27	0.09	0.26
Total Non-Operating Income (Expense)	0.19	0.2	0.14	0.22	0.03	0.22
Pretax Income	-0.96	-2.72	-1.1	1.09	2.65	1.24
Provision for Income Taxes	-0.01	0	-0.13	0.28	0.42	0.13
Net Income	-0.95	-2.72	-0.98	0.81	2.23	1.11
Net Income to Common	-0.95	-2.72	-0.98	0.81	2.23	1.11
Net Income Growth	-	-	-	-63.91%	100.99%	-
Shares Outstanding (Basic)	19	19	18	18	9	18
Shares Outstanding (Diluted)	19	19	18	18	9	18
Shares Change (YoY)	0.39%	6.74%	-	92.41%	-48.03%	-
EPS (Basic)	-0.05	-0.14	-0.05	0.04	0.24	0.06
EPS (Diluted)	-0.05	-0.14	-0.05	0.04	0.24	0.06
EPS Growth	-	-	-	-83.33%	300.00%	-
Shares Outstanding	19.03	19.25	-	-	-	-
Free Cash Flow	-1.48	-3.4	0.92	1.61	2.06	0.69
Free Cash Flow Growth	-	-	-42.95%	-21.83%	199.13%	-
Free Cash Flow Per Share	-0.08	-0.18	0.05	0.09	0.22	0.04
Gross Margin	41.40%	39.74%	45.51%	68.32%	71.83%	68.52%
Operating Margin	-16.06%	-34.58%	-13.26%	7.80%	22.00%	10.84%
Profit Margin	-11.75%	-32.21%	-10.40%	7.25%	18.77%	11.79%
FCF Margin	-18.30%	-40.25%	9.78%	14.48%	17.33%	7.31%
EBITDA	-0.95	-2.57	-0.72	1.34	3.17	1.44
EBITDA Margin	-11.79%	-30.47%	-7.68%	12.07%	26.65%	15.31%
EBIT	-1.3	-2.92	-1.25	0.87	2.62	1.02
EBIT Margin	-16.06%	-34.58%	-13.26%	7.80%	22.00%	10.84%
Effective Tax Rate	0.52%	-0.04%	11.34%	25.85%	15.74%	10.62%

Updated Nov 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q