JILL FINANCIAL STATEMENTS

J.Jill Inc — balance sheet, income statement and cash flow trends

JILLJ.Jill Inc

🇺🇸 USA · NYSE · Consumer Cyclical · Apparel Retail

Value it Duel

Income Statement

Quarterly progression — trailing-twelve-month values

RevenueNet Income

Profit Funnel

Q2 2026 · TTM

Percentages are relative to revenue.

Key Figures

YoY change

Revenue587.4 M $-2.6%

Gross Profit398.1 M $-5.8%

Operating Income41 M $-38.9%

EBITDA60.2 M $-25.3%

Net Income20.9 M $-39.4%

Peer Comparison· Apparel Retail

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
JILL	-2.6%	67.8%	10.3%	3.6%
NXT	12.8%	44.2%	23.4%	12.9%
MAVI	4.0%	51.3%	18.9%	3.9%
JD	10.5%	47.0%	15.0%	3.4%
PMV	5.3%	47.7%	24.1%	38.4%
Industry median	4.9%	43.8%	10.9%	3.8%

Company	Rev. Growth	Gross Margin	EBITDA Margin	Net Margin
JILL	-2.6%	67.8%	10.3%	3.6%
ZUMZ	4.7%	36.1%	4.7%	1.5%
LE	-1.9%	47.4%	39.6%	26.2%
GCO	4.6%	46.3%	3.4%	0.8%
CURV	-10.1%	34.0%	8.0%	-1.3%
CAL	4.9%	43.5%	2.4%	0.0%
Industry median	4.9%	43.8%	10.9%	3.8%

Balance Sheet

Quarterly period-end values

Total AssetsTotal LiabilitiesEquity

Capital Structure

Q2 2026

Equity124.3 M $28%
Current Liabilities118.4 M $27%
Long-term Liabilities194.7 M $45%

Key Figures

YoY change

Total Assets437.5 M $+1.1%

Total Liabilities313.2 M $-2.4%

Total Equity124.3 M $+11.0%

Cash & ST Investments36.3 M $+16.2%

Total Debt218.5 M $-2.9%

Net Debt182.2 M $-6.0%

Peer Comparison· Apparel Retail

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
JILL	1.14	175.8%	3.02	28.4%
NXT	1.76	108.8%	1.06	33.8%
MAVI	1.59	34.6%	-0.41	50.6%
JD	1.51	123.1%	1.49	30.5%
PMV	2.78	23.7%	-0.58	70.0%
Industry median	1.51	91.4%	1.28	39.3%

Company	Current Ratio	Debt/Equity	NetDebt/EBITDA	Equity/Assets
JILL	1.14	175.8%	3.02	28.4%
ZUMZ	1.95	66.6%	1.80	49.4%
LE	1.58	9.5%	0.05	55.3%
GCO	1.83	104.2%	6.59	39.9%
CURV	0.79	-200.6%	5.12	-52.6%
CAL	1.03	155.1%	13.42	30.3%
Industry median	1.51	91.4%	1.28	39.3%

Cash Flow Statement

Quarterly progression — trailing-twelve-month values

Operating Cash FlowCapital ExpendituresFree Cash Flow

Cash Flow Bridge

Q2 2026 · TTM

Key Figures

YoY change

Operating Cash Flow38.5 M $-21.2%

Capital Expenditures18.8 M $+3.3%

Free Cash Flow19.7 M $-35.7%

Dividends Paid-5 M $-220.7%

Peer Comparison· Apparel Retail

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
JILL	6.6%	3.4%	3.2%	184.3%
NXT	16.5%	14.5%	2.0%	128.2%
MAVI	17.3%	14.9%	5.5%	438.9%
JD	10.8%	7.9%	2.9%	313.8%
PMV	23.1%	21.3%	1.8%	60.0%
Industry median	7.9%	4.6%	3.1%	131.9%

Company	CF Margin	FCF Margin	CapEx Ratio	CF/Net Income
JILL	6.6%	3.4%	3.2%	184.3%
ZUMZ	5.1%	4.5%	0.8%	328.7%
LE	-0.2%	-2.5%	2.4%	-0.6%
GCO	5.9%	6.0%	4.1%	731.8%
CURV	1.7%	0.4%	1.2%	-128.8%
CAL	2.9%	0.8%	2.1%	28,948.2%
Industry median	7.9%	4.6%	3.1%	131.9%

Amounts are in the company’s reporting currency. Peer comparison tables use ratio-based metrics so currency differences do not distort the picture.

Go deeper on JILL

Run a DCF valuation

Full DCF model with editable assumptions

Start a head-to-head duel

Compare two stocks metric by metric

Filter in the stock screener

Build your own universe with 400+ metrics

Data on this page refreshes once per day. Price data as of Jul 6, 26. This content is for informational purposes only and is not investment advice.