2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $421M | $585M | $615M | $605M | $611M |
Cost of Revenue | $178M | $191M | $193M | $177M | $181M |
Gross Profit | $243M | $394M | $422M | $427M | $430M |
Gross Profit % | 58% | 67% | 69% | 71% | 70% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | -$139M | -$28M | $42M | $36M | $39M |
Dep. & Amort. | $34M | $29M | $26M | $23M | $21M |
Def. Tax | -$17M | -$3.1M | -$645K | $908K | -$1.6M |
Stock Comp. | $2.2M | $2.6M | $3.5M | $3.8M | $6.5M |
Chg. in WC | $11M | $12M | -$3.1M | -$16M | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $4.4M | $36M | $87M | $62M | $35M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $4.4M | $36M | $87M | $62M | $35M |
Receivables | $7.8M | $5.8M | $7M | $6.8M | $5.3M |
Inventory | $58M | $56M | $51M | $53M | $61M |
J.Jill delivered FY2024 sales of approximately $611M (+1.8% YoY excluding the 53rd week), comp sales growth of +1.5%, gross margin of 70.4%, adjusted EBITDA of $107M, adjusted net income per diluted share of $3.47, and free cash flow of $47M, while opening eight net new stores and initiating both a dividend and share buyback program.
Q4 sales were $143M (down ~5% YoY due to the prior year’s extra week), with comp sales up 1.9%; gross margin was 66.3% (down 120 bps YoY) due to higher freight costs and increased markdowns; adjusted EBITDA was $14.5M; adjusted net income per diluted share was $0.32 (+14% YoY).
FY2025 guidance anticipates a cautious first half due to macro uncertainty, adverse weather, and the new order management system (OMS) implementation, with Q1 sales expected down ~14% YoY, comp sales down ~25%, and adjusted EBITDA of $25M–$27M; full-year sales are expected to be up 1–3%, comp sales flat to +2%, and adjusted EBITDA of $101M–$106M.
The OMS project is expected to negatively impact Q1 sales by ~$1.5M but will enable new omnichannel capabilities (e.g., ship-from-store) in the back half of FY2025, anticipated to drive incremental sales and margin benefits.
Inventory levels are elevated due to shipping lane disruptions but are expected to normalize by Q2; capital expenditures for FY2025 are planned at ~$25M, focused on new stores and OMS rollout, with net store count expected to grow by 5–10 stores by year-end.