Mission Produce Inc
NASDAQ:AVO
Income Statement
Earnings Waterfall
Mission Produce Inc
Revenue
|
999.1m
USD
|
Cost of Revenue
|
-896.1m
USD
|
Gross Profit
|
103m
USD
|
Operating Expenses
|
-78m
USD
|
Operating Income
|
25m
USD
|
Other Expenses
|
-19m
USD
|
Net Income
|
6m
USD
|
Income Statement
Mission Produce Inc
Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||
Revenue |
883
N/A
|
917
+4%
|
934
+2%
|
887
-5%
|
862
-3%
|
838
-3%
|
851
+2%
|
862
+1%
|
892
+4%
|
935
+5%
|
979
+5%
|
1 045
+7%
|
1 046
+0%
|
1 043
0%
|
986
-5%
|
934
-5%
|
954
+2%
|
999
+5%
|
|
Gross Profit | |||||||||||||||||||
Cost of Revenue |
(729)
|
(779)
|
(801)
|
(760)
|
(738)
|
(710)
|
(718)
|
(731)
|
(767)
|
(833)
|
(884)
|
(948)
|
(956)
|
(945)
|
(889)
|
(852)
|
(871)
|
(896)
|
|
Gross Profit |
155
N/A
|
139
-10%
|
133
-4%
|
128
-4%
|
125
-3%
|
128
+3%
|
134
+4%
|
130
-2%
|
125
-4%
|
102
-18%
|
95
-7%
|
97
+2%
|
90
-7%
|
98
+9%
|
97
-2%
|
82
-15%
|
83
+1%
|
103
+24%
|
|
Operating Income | |||||||||||||||||||
Operating Expenses |
(48)
|
(50)
|
(49)
|
(50)
|
(56)
|
(77)
|
(60)
|
(64)
|
(63)
|
(66)
|
(69)
|
(73)
|
(78)
|
(77)
|
(128)
|
(125)
|
(76)
|
(78)
|
|
Selling, General & Administrative |
(48)
|
(50)
|
(49)
|
(50)
|
(56)
|
(56)
|
(60)
|
(64)
|
(62)
|
(66)
|
(69)
|
(73)
|
(77)
|
(77)
|
(78)
|
(75)
|
(76)
|
(78)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
|
Operating Income |
107
N/A
|
89
-17%
|
84
-5%
|
78
-8%
|
68
-12%
|
51
-26%
|
73
+44%
|
66
-10%
|
62
-7%
|
36
-41%
|
26
-29%
|
24
-7%
|
12
-49%
|
21
+72%
|
(31)
N/A
|
(42)
-35%
|
7
N/A
|
25
+262%
|
|
Pre-Tax Income | |||||||||||||||||||
Interest Income Expense |
(10)
|
(8)
|
(7)
|
(3)
|
(2)
|
2
|
1
|
2
|
5
|
6
|
9
|
10
|
6
|
2
|
(2)
|
(6)
|
(8)
|
(10)
|
|
Non-Reccuring Items |
0
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Pre-Tax Income |
96
N/A
|
80
-16%
|
56
-31%
|
52
-8%
|
44
-15%
|
51
+17%
|
72
+41%
|
67
-7%
|
66
-1%
|
41
-38%
|
34
-16%
|
33
-3%
|
(31)
N/A
|
(28)
+12%
|
(34)
-22%
|
(49)
-44%
|
(1)
+98%
|
16
N/A
|
|
Net Income | |||||||||||||||||||
Tax Provision |
(24)
|
(21)
|
(21)
|
(18)
|
(15)
|
(22)
|
(20)
|
(20)
|
(21)
|
(11)
|
(10)
|
(10)
|
(4)
|
(5)
|
(6)
|
(2)
|
(2)
|
(6)
|
|
Income from Continuing Operations |
72
|
60
|
35
|
34
|
29
|
30
|
52
|
47
|
45
|
29
|
24
|
24
|
(35)
|
(32)
|
(39)
|
(51)
|
(3)
|
10
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
0
|
(4)
|
|
Net Income (Common) |
72
N/A
|
60
-17%
|
35
-41%
|
34
-3%
|
29
-15%
|
30
+3%
|
52
+75%
|
47
-10%
|
45
-4%
|
29
-35%
|
24
-17%
|
24
N/A
|
(35)
N/A
|
(30)
+13%
|
(37)
-23%
|
(49)
-32%
|
(3)
+94%
|
6
N/A
|
|
EPS (Diluted) |
1.03
N/A
|
0.85
-17%
|
0.5
-41%
|
0.49
-2%
|
0.41
-16%
|
0.41
N/A
|
0.72
+76%
|
0.64
-11%
|
0.63
-2%
|
0.41
-35%
|
0.34
-17%
|
0.34
N/A
|
-0.49
N/A
|
-0.42
+14%
|
-0.52
-24%
|
-0.69
-33%
|
-0.04
+94%
|
0.08
N/A
|