NYSE:JILL
J.Jill, Inc.
J.Jill offers premium women's apparel for sizes 12-28 through a hybrid DTC and multi-unit retail strategy in the US contemporary market.
Key Metrics
Investment Thesis
Bull Case
Investors may view J.Jill as an attractive entry point given its recent revenue stabilization and recovery in profitability following a dip in 2024. The company's dominant position in the plus-size fashion niche provides a defensive characteristic that could yield strong growth if consumer sentiment improves. Strong cash flow from operations of $65.0M suggests the business can fund expansion and weather economic downturns effectively.
Bear Case
Concerns persist regarding the company's liquidity position, highlighted by a negative net change in cash of -$26.8M and substantial financing outflows of -$74.0M. The debt load is significant with long-term liabilities exceeding $184M, which limits financial flexibility during periods of tight credit or rising interest rates. Declining revenue from $615.3M in 2023 to $604.7M in 2024 indicates a slowing growth trajectory that may require substantial investment to reverse.
About J.Jill, Inc.
J.Jill, Inc. specializes in women's ready-to-wear apparel and accessories, primarily serving the contemporary fashion market through its flagship JILL brand and value-oriented Jills label. The company operates a direct-to-consumer model via e-commerce and physical retail locations across the United States, focusing on sizes 12-28 to cater to plus-size demographics.
Analysis
Management Discussion
Management successfully navigated revenue volatility by growing total revenue from $604.7M in 2024 to $610.9M in 2025, demonstrating resilience despite broader market headwinds. While net income recovered slightly from a low of $36.2M in 2024 to $39.5M in 2025, the company continues to invest heavily in growth initiatives, evidenced by capital expenditures of $14.3M and significant share issuances totaling $29.4M.
Industry Overview
The women's apparel industry is highly competitive with low barriers to entry, characterized by rapid trend cycles and intense price competition among major players like Gap, H&M, and fast-fashion disruptors. Success in this sector now heavily depends on digital commerce capabilities and the ability to offer inclusive sizing options that differentiate brands from mass-market alternatives.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | $615.3M | $604.7M | $610.9M |
| Cost of Revenue | $193.2M | $177.3M | $181.0M |
| Gross Profit | $422.1M | $427.4M | $429.9M |
| Operating Expenses | $343.3M | $341.4M | $354.2M |
| Operating Income | $78.7M | $86.0M | $75.7M |
| G&A | $341.9M | $341.2M | $82.1M |
| Stock-Based Comp | $3.5M | $3.8M | $6.5M |
| D&A | $25.8M | $22.9M | $21.3M |
| Amortization | $7.5M | $6.9M | $5.2M |
| Other OpEx | $1.4M | $189.0K | $272.1M |
| Non-Operating Income | $-20.1M | $-36.7M | $-21.7M |
| Interest Expense | — | — | $15.7M |
| Pre-Tax Income | $58.7M | $49.4M | $54.0M |
| Income Tax | $16.5M | $13.2M | $14.5M |
| Continuing Ops | $42.2M | $36.2M | $39.5M |
| Discontinued Ops | $0 | $0 | $0 |
| Net Income | $42.2M | $36.2M | $39.5M |
| Minority Interest | $0 | $0 | $0 |
| Net to Common | $42.2M | $36.2M | $39.5M |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Current Assets | $160.8M | $138.1M | $122.0M |
| Cash & Equivalents | $87.1M | $62.2M | $35.4M |
| Accounts Receivable | $7.0M | $5.0M | $5.0M |
| Inventory | $50.6M | $53.3M | $61.3M |
| Prepaid Expenses | $16.1M | $17.7M | $20.3M |
| Other Current Assets | $0 | $0 | $0 |
| Long-Term Assets | $305.6M | $290.1M | $295.7M |
| PP&E (Net) | $53.5M | $54.1M | $47.0M |
| Intangibles | $73.2M | $66.2M | $61.0M |
| Goodwill | $59.7M | $59.7M | $59.7M |
| Operating Leases | $119.1M | $108.2M | $112.3M |
| Other LT Assets | $97.0K | $1.8M | $15.7M |
| Total Assets | $466.4M | $428.2M | $417.7M |
| Current Liabilities | $127.0M | $155.0M | $127.1M |
| Accounts Payable | $39.3M | $41.1M | $52.0M |
| Current Debt | $3.4M | $35.4M | — |
| Current Leases | $34.5M | $36.2M | $34.6M |
| Other Current Liab | $49.7M | $42.3M | $40.5M |
| Long-Term Liabilities | $339.6M | $236.0M | $184.8M |
| Long-Term Debt | $205.2M | $120.6M | — |
| LT Operating Leases | $123.1M | $103.1M | $104.8M |
| Other LT Liab | $11.3M | $12.3M | $80.1M |
| Total Liabilities | $466.6M | $391.0M | $311.9M |
| Shareholders' Equity | $-219.0K | $37.2M | $105.8M |
| Retained Earnings | $-212.3M | $-176.1M | $-136.6M |
| Total L&E | $466.4M | $428.2M | $417.7M |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Income (CFO) | $42.2M | $36.2M | $39.5M |
| Non-Cash Adjustments | $56.5M | $21.8M | $-1.2M |
| Working Capital Changes | $-24.2M | $5.4M | $26.8M |
| Cash from Operations | $74.4M | $63.3M | $65.0M |
| Capital Expenditures | $9.2M | $10.7M | $14.3M |
| Cash from Investing | $-15.1M | $-16.9M | $-17.8M |
| Share Buybacks | — | — | $523.0K |
| Dividends Paid | — | — | $2.9M |
| Cash from Financing | $-8.3M | $-71.3M | $-74.0M |
| FX Effect | $0 | $0 | $-5.0K |
| Net Change in Cash | $51.1M | $-24.9M | $-26.8M |
| Beginning Cash | $36.0M | $87.1M | $62.5M |
| Ending Cash | $87.1M | $62.2M | $35.8M |
Frequently Asked Questions
How does J.Jill, Inc. make money?
The company derives revenue from two primary segments: its flagship JILL brand which targets the contemporary fashion demographic, and the Jills label which focuses on value-oriented casual wear. Revenue is generated through a mix of direct-to-consumer online sales and wholesale partnerships with department stores and specialty retailers.
What are the main risks for JILL?
The company faces significant exposure to consumer discretionary spending fluctuations in the current macroeconomic environment which could impact apparel sales volume. Inventory management remains a critical risk given the seasonal nature of fashion, as excess stock can lead to markdowns and margin erosion. Additionally, rising raw material costs and supply chain disruptions pose threats to gross margins and operational efficiency.
What is JILL's competitive advantage?
J.Jill possesses a strong competitive moat through its proprietary size range (12-28) that addresses an underserved market segment, combined with a vertically integrated supply chain that reduces reliance on third-party manufacturers. The brand benefits from high customer loyalty driven by inclusive sizing and a curated design aesthetic that resonates with modern consumers seeking quality plus-size fashion.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.