J.Jill Inc. logo

J.Jill Inc.

JILL | NYSE
Chart Builder DCF Calculator
$24.20
+$0.24 (+1.00%)
Nov 2, 2026, 10:35 AM ET · Market open
Fiscal Year
Period Ending
FY 2025
Jan 31, 2026
FY 2024
Feb 1, 2025
FY 2023
Feb 3, 2024
FY 2022
Jan 28, 2023
FY 2021
Jan 29, 2022
FY 2020
Jan 30, 2021
Net Income
27.89M 39.48M 36.2M 42.18M -28.14M -139.4M
Depreciation & Amortization
23.44M 21.33M 22.92M 25.75M 29.26M 33.68M
Stock-Based Compensation
5.38M 6.51M 3.76M 3.51M 2.61M 2.16M
Other Working Capital
-18.26M -13.45M -17.08M 3.31M 14.02M -16.71M
Other Non-Cash Items
1.02M 10.13M 15.48M 6.74M 62.62M 75.04M
Deferred Income Tax
5.01M -1.58M 908K -645K -3.13M -17.2M
Change in Working Capital
-20.6M -10.84M -15.96M -3.1M 11.79M 10.91M
Operating Cash Flow
42.14M 65.04M 63.31M 74.43M 75M -34.81M
Capital Expenditures
-18.92M -14.27M -16.93M -15.07M -5.47M -3.81M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-1.98M -3.49M -6.25M n/a n/a n/a
Investing Cash Flow
-18.92M -17.76M -16.93M -15.07M -5.47M -3.81M
Debt Repayment
-37K -96.71M -65.04M -7.02M -37.56M 11.76M
Common Stock Repurchased
-2.38M -2.54M -2.53M -1.25M -415K -176K
Dividend Paid
-4.86M -2.9M n/a n/a n/a n/a
Other Financial Acitivies
-10.37M -1.33M -3.69M n/a n/a 9.91M
Financial Cash Flow
-17.64M -74.03M -71.26M -8.26M -37.98M 21.5M
Net Cash Flow
5.59M -26.75M -24.88M 51.1M 31.55M -17.12M
Free Cash Flow
23.23M 50.77M 46.38M 59.36M 69.53M -38.62M
Adj. Free Cash Flow
17.85M 44.26M 42.62M 55.85M 66.92M -40.78M
Maintenance CapEx
-18.92M -13.36M -16.93M -5.5M n/a -3.81M
Growth CapEx
n/a -902.9K n/a -9.57M -5.47M n/a
Owner Earnings
23.23M 51.67M 46.38M 68.93M 75M -38.62M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.