• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	Jubilant Flame International, Ltd (JFIL)
	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014
Balance Sheet Date		2025-Nov-30	2025-Aug-31	2025-May-31	2025-Feb-28	2024-Nov-30	2024-Aug-31	2024-May-31	2024-Feb-29	2023-Nov-30	2023-Aug-31	2023-May-31	2023-Feb-28	2022-Nov-30	2022-Aug-31	2022-May-31	2022-Feb-28	2021-Nov-30	2021-Aug-31	2021-May-31	2021-Feb-28	2020-Nov-30	2020-Aug-31	2020-May-31	2020-Feb-29	2019-Nov-30	2019-Aug-31	2019-May-31	2019-Feb-28	2018-Nov-30	2018-Aug-31	2018-May-31	2018-Feb-28	2017-Nov-30	2017-Aug-31	2017-May-31	2017-Feb-28	2016-Nov-30	2016-Aug-31	2016-May-31	2016-Feb-29	2015-Nov-30	2015-Aug-31	2015-May-31	2015-Feb-28	2014-Nov-30	2014-Aug-31	2014-May-31	2014-Feb-28
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021	Q2-FY2021	Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014	Q2-FY2014	Q1-FY2014	Q4-FY2013
Total Assets		4,175$	5,125$	9,025$	12,925$	16,855$	5,035$	8,815$	12,595$	17,502$	6,057$	9,612$	14,247$	3,582$	7,082$	10,582$	14,082$	41,011$	36,996$	18,068$	20,825$	28,798$	14,867$	20,970$	29,030$	32,320$	11,838$	22,488$	28,687$	40,658$	13,534$	18,213$	25,536$	24,950$	21,234$	25,009$	24,647$	35,056$	21,080$	25,994$	32,762$	424,640$	4,998$	4,998$	4,998$	34,988$	34,988$	34,988$	34,986$
Total Current Assets		4,175$	5,125$	9,025$	12,925$	16,855$	5,035$	8,815$	12,595$	17,502$	6,057$	9,612$	14,247$	3,582$	7,082$	10,582$	14,082$	41,011$	36,996$	18,068$	20,825$	28,798$	14,867$	20,970$	29,030$	32,320$	11,838$	22,488$	28,687$	40,658$	13,534$	16,823$	22,063$	17,394$	11,595$	13,286$	10,841$	19,167$	3,108$	5,938$	10,623$	4,998$	4,998$	4,998$	4,998$	4,988$	4,988$	4,988$	4,986$
Cash and Cash Equivalents										2,502$	2,502$	2,502$	3,582$		3,582$	3,582$	3,582$	17,627$	24,612$	2,684$	2,441$	7,414$	2,483$	5,586$	10,628$	7,124$	2,401$	11,261$	12,115$	15,882$	3,450$	8,276$	8,036$	7,394$	8,407$	8,598$	3,653$	9,167$	295$	313$	4,988$	4,988$	4,988$	4,988$	4,988$	4,988$	4,988$	4,988$	4,986$
Receivables
Other Current Assets
Assets Held for Sale in Short Term
Total Noncurrent Assets		0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	1,390$	3,473$	7,556$	9,639$	11,723$	13,806$	15,889$	17,972$	20,056$	22,139$	419,642$	0$	0$	0$	30,000$	30,000$	30,000$	30,000$
Goodwill
Other Intangible Assets																																1,390$	3,473$	5,556$	7,639$	9,723$	11,806$	13,889$	15,972$	18,056$	20,139$
Physical Assets
Other Noncurrent Assets
Assets Held for Sale in Long Term
Total Liabilities		1,407,758$	1,394,212$	1,384,800$	1,369,510$	1,360,138$	1,334,188$	1,327,899$	1,309,508$	1,298,791$	1,272,392$	1,263,004$	1,243,795$	1,218,356$	1,207,102$	1,196,498$	1,182,085$	1,187,567$	1,164,799$	1,154,038$	1,139,767$	1,134,010$	1,101,594$	1,092,326$	1,081,786$	1,067,012$	1,040,590$	1,038,338$	1,023,296$	1,018,653$	949,814$	913,607$	863,795$	855,488$	732,843$	1,081,161$	1,015,873$	960,306$	926,256$	908,788$	841,581$	686,742$	611,639$	555,565$	504,528$	450,376$	400,456$	341,145$	290,068$
Total Current Liabilities		1,407,758$	1,394,212$	1,384,800$	1,369,510$	1,360,138$	1,334,188$	1,327,899$	1,309,508$	1,298,791$	1,272,392$	1,263,004$	1,243,795$	1,218,356$	1,207,102$	1,196,498$	1,182,085$	1,187,567$	1,164,799$	1,154,038$	1,139,767$	1,134,010$	1,101,594$	1,092,326$	1,081,786$	1,067,012$	1,040,590$	1,038,338$	1,023,295$	1,018,653$	949,814$	913,607$	863,795$	855,488$	732,843$	1,079,521$	1,003,555$	943,410$	902,429$	813,834$	752,217$	686,742$	611,639$	555,565$	504,528$	450,376$	400,456$	341,145$	290,068$
Accounts Payable																																					575$		575$	9,494$	9,494$			425$					1,461$
Short Term Debt																																					3,162$
Short Term Capital Lease Obligations
Other Current Liabilities
Total Noncurrent Liabilities		0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	1$	0$	0$	0$	0$	0$	0$	1,640$	12,318$	16,896$	23,827$	94,954$	89,364$	0$	0$	0$	0$	0$	0$	0$	0$
Long Term Debt
Long Term Capital Lease Obligations
Other Noncurrent Liabilities
Total Equity		(1,403,583$)	(1,389,087$)	(1,375,775$)	(1,356,585$)	(1,343,283$)	(1,329,153$)	(1,319,084$)	(1,296,913$)	(1,281,289$)	(1,266,335$)	(1,253,392$)	(1,229,548$)	(1,214,774$)	(1,200,020$)	(1,185,917$)	(1,168,003$)	(1,146,556$)	(1,127,803$)	(1,135,970$)	(1,118,942$)	(1,105,212$)	(1,086,727$)	(1,071,355$)	(1,052,756$)	(1,034,692$)	(1,028,752$)	(1,015,850$)	(994,608$)	(977,995$)	(936,280$)	(895,394$)	(838,259$)	(830,538$)	(711,609$)	(991,226$)	(991,226$)	(925,249$)	(905,176$)	(882,794$)	(808,819$)	(262,102$)	(606,641$)	(550,567$)	(499,530$)	(415,388$)	(365,468$)	(306,157$)	(255,082$)
Equity to Minority
Equity to Common Shareholders		(1,403,583$)	(1,389,087$)	(1,375,775$)	(1,356,585$)	(1,343,283$)	(1,329,153$)	(1,319,084$)	(1,296,913$)	(1,281,289$)	(1,266,335$)	(1,253,392$)	(1,229,548$)	(1,214,774$)	(1,200,020$)	(1,185,917$)	(1,168,003$)	(1,146,556$)	(1,127,803$)	(1,135,970$)	(1,118,942$)	(1,105,212$)	(1,086,727$)	(1,071,355$)	(1,052,756$)	(1,034,692$)	(1,028,752$)	(1,015,850$)	(994,608$)	(977,995$)	(936,280$)	(895,394$)	(838,259$)	(830,538$)	(711,609$)	(991,226$)	(991,226$)	(925,249$)	(905,176$)	(882,794$)	(808,819$)	(262,102$)	(606,641$)	(550,567$)	(499,530$)	(415,388$)	(365,468$)	(306,157$)	(255,082$)
Additional Paid-In Capital		2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,469,045$	2,467,233$	2,462,733$	2,458,233$	2,453,733$	2,449,733$	2,445,233$	2,440,733$	2,436,233$	2,431,858$	2,427,482$		2,418,733$													419,463$
Retained Earnings		(3,892,614$)	(3,878,118$)	(3,864,806$)	(3,845,616$)	(3,832,314$)	(3,818,184$)	(3,808,115$)	(3,785,944$)	(3,770,320$)	(3,755,366$)	(3,742,423$)	(3,718,579$)	(3,703,805$)	(3,689,052$)	(3,674,947$)	(3,657,034$)	(3,633,337$)	(3,610,084$)	(3,613,751$)	(3,592,223$)	(3,573,994$)	(3,551,009$)	(3,531,138$)	(3,508,038$)	(3,485,474$)	(3,475,033$)	(3,457,631$)	(3,431,889$)	(3,413,026$)	(3,318,811$)	(3,225,425$)	(3,115,790$)	(3,055,570$)	(2,884,141$)	(2,710,343$)	(2,521,541$)	(2,337,021$)	(2,125,266$)	(1,919,422$)	(1,740,447$)	(1,088,730$)	(1,013,627$)	(957,553$)	(906,516$)	(822,374$)	(772,454$)	(713,143$)	(662,068$)
Treasury Stock
Capital Lease Obligations

Copy Table ✓