BJ's Restaurants Inc
NASDAQ:BJRI
Income Statement
Earnings Waterfall
BJ's Restaurants Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-837.9m
USD
|
Gross Profit
|
495.3m
USD
|
Operating Expenses
|
-473.5m
USD
|
Operating Income
|
21.9m
USD
|
Other Expenses
|
-2.2m
USD
|
Net Income
|
19.7m
USD
|
Income Statement
BJ's Restaurants Inc
Dec-2013 | Apr-2014 | Jul-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
775
N/A
|
792
+2%
|
813
+3%
|
832
+2%
|
846
+2%
|
865
+2%
|
878
+1%
|
900
+3%
|
920
+2%
|
938
+2%
|
956
+2%
|
961
+0%
|
993
+3%
|
1 007
+1%
|
1 023
+2%
|
1 036
+1%
|
1 032
0%
|
1 052
+2%
|
1 074
+2%
|
1 098
+2%
|
1 117
+2%
|
1 129
+1%
|
1 143
+1%
|
1 151
+1%
|
1 162
+1%
|
1 126
-3%
|
952
-15%
|
873
-8%
|
779
-11%
|
747
-4%
|
910
+22%
|
993
+9%
|
1 087
+9%
|
1 163
+7%
|
1 202
+3%
|
1 231
+2%
|
1 284
+4%
|
1 327
+3%
|
1 347
+2%
|
1 354
+1%
|
1 333
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(465)
|
(479)
|
(494)
|
(506)
|
(512)
|
(522)
|
(526)
|
(536)
|
(544)
|
(554)
|
(566)
|
(573)
|
(597)
|
(609)
|
(624)
|
(639)
|
(640)
|
(653)
|
(663)
|
(674)
|
(683)
|
(691)
|
(702)
|
(711)
|
(719)
|
(709)
|
(607)
|
(555)
|
(501)
|
(471)
|
(568)
|
(626)
|
(690)
|
(750)
|
(784)
|
(805)
|
(833)
|
(854)
|
(858)
|
(856)
|
(838)
|
|
Gross Profit |
310
N/A
|
314
+1%
|
319
+2%
|
326
+2%
|
334
+2%
|
343
+3%
|
352
+3%
|
365
+4%
|
376
+3%
|
385
+2%
|
390
+1%
|
388
-1%
|
396
+2%
|
398
+1%
|
399
+0%
|
397
0%
|
392
-1%
|
400
+2%
|
411
+3%
|
424
+3%
|
434
+3%
|
438
+1%
|
440
+0%
|
440
0%
|
442
+0%
|
416
-6%
|
345
-17%
|
318
-8%
|
277
-13%
|
276
-1%
|
342
+24%
|
367
+7%
|
398
+8%
|
413
+4%
|
418
+1%
|
427
+2%
|
451
+6%
|
472
+5%
|
489
+4%
|
498
+2%
|
495
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(282)
|
(291)
|
(297)
|
(299)
|
(296)
|
(298)
|
(300)
|
(307)
|
(313)
|
(318)
|
(321)
|
(323)
|
(332)
|
(337)
|
(343)
|
(348)
|
(348)
|
(353)
|
(359)
|
(366)
|
(373)
|
(379)
|
(384)
|
(389)
|
(394)
|
(388)
|
(368)
|
(360)
|
(350)
|
(352)
|
(376)
|
(391)
|
(410)
|
(425)
|
(434)
|
(443)
|
(454)
|
(463)
|
(472)
|
(477)
|
(473)
|
|
Selling, General & Administrative |
(233)
|
(240)
|
(244)
|
(245)
|
(241)
|
(242)
|
(243)
|
(249)
|
(253)
|
(257)
|
(259)
|
(260)
|
(267)
|
(272)
|
(277)
|
(280)
|
(280)
|
(283)
|
(289)
|
(296)
|
(302)
|
(308)
|
(313)
|
(317)
|
(322)
|
(316)
|
(295)
|
(287)
|
(277)
|
(279)
|
(303)
|
(318)
|
(337)
|
(353)
|
(362)
|
(372)
|
(383)
|
(392)
|
(401)
|
(406)
|
(402)
|
|
Depreciation & Amortization |
(49)
|
(51)
|
(53)
|
(54)
|
(55)
|
(56)
|
(57)
|
(58)
|
(59)
|
(61)
|
(62)
|
(63)
|
(64)
|
(65)
|
(66)
|
(68)
|
(69)
|
(69)
|
(70)
|
(70)
|
(70)
|
(71)
|
(71)
|
(71)
|
(72)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(72)
|
(71)
|
(70)
|
(70)
|
(70)
|
(71)
|
(71)
|
|
Operating Income |
28
N/A
|
23
-17%
|
22
-5%
|
27
+21%
|
37
+41%
|
45
+19%
|
52
+16%
|
58
+12%
|
63
+9%
|
67
+6%
|
69
+3%
|
64
-6%
|
65
+0%
|
61
-5%
|
56
-9%
|
49
-11%
|
44
-12%
|
48
+9%
|
53
+11%
|
58
+10%
|
62
+6%
|
60
-3%
|
56
-6%
|
52
-8%
|
48
-7%
|
28
-42%
|
(23)
N/A
|
(42)
-81%
|
(73)
-74%
|
(76)
-4%
|
(34)
+55%
|
(24)
+29%
|
(13)
+48%
|
(12)
+4%
|
(16)
-29%
|
(16)
-3%
|
(3)
+84%
|
10
N/A
|
17
+82%
|
21
+22%
|
22
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
|
Non-Reccuring Items |
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
1
|
(0)
|
(11)
|
(6)
|
(12)
|
(9)
|
2
|
(5)
|
(4)
|
(4)
|
(4)
|
(2)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
|
Total Other Income |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
2
|
(1)
|
1
|
1
|
1
|
3
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
2
|
1
|
1
|
|
Pre-Tax Income |
25
N/A
|
20
-20%
|
19
-5%
|
24
+23%
|
36
+54%
|
43
+20%
|
50
+15%
|
58
+16%
|
62
+7%
|
65
+5%
|
67
+3%
|
60
-10%
|
61
+2%
|
58
-6%
|
50
-13%
|
42
-17%
|
35
-15%
|
37
+6%
|
44
+17%
|
50
+14%
|
52
+4%
|
51
-2%
|
48
-6%
|
43
-10%
|
46
+8%
|
22
-54%
|
(39)
N/A
|
(53)
-35%
|
(90)
-70%
|
(88)
+2%
|
(37)
+58%
|
(33)
+10%
|
(19)
+43%
|
(19)
+3%
|
(21)
-14%
|
(19)
+8%
|
(8)
+57%
|
2
N/A
|
9
+360%
|
12
+26%
|
10
-13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(3)
|
(2)
|
(4)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(18)
|
(18)
|
(17)
|
(16)
|
(14)
|
(11)
|
(7)
|
(6)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
7
|
24
|
28
|
32
|
32
|
16
|
17
|
16
|
20
|
16
|
15
|
12
|
4
|
8
|
4
|
10
|
|
Income from Continuing Operations |
21
|
17
|
17
|
20
|
27
|
32
|
37
|
43
|
45
|
47
|
49
|
44
|
46
|
43
|
39
|
34
|
29
|
35
|
42
|
48
|
51
|
49
|
46
|
42
|
45
|
28
|
(15)
|
(25)
|
(58)
|
(57)
|
(21)
|
(17)
|
(4)
|
1
|
(5)
|
(5)
|
4
|
6
|
18
|
16
|
20
|
|
Net Income (Common) |
21
N/A
|
17
-17%
|
17
-3%
|
20
+17%
|
27
+39%
|
32
+18%
|
37
+14%
|
43
+16%
|
45
+6%
|
47
+4%
|
49
+3%
|
44
-11%
|
46
+5%
|
43
-5%
|
39
-10%
|
34
-12%
|
45
+31%
|
50
+12%
|
58
+15%
|
64
+11%
|
51
-20%
|
49
-4%
|
46
-6%
|
42
-10%
|
45
+9%
|
28
-38%
|
(15)
N/A
|
(25)
-68%
|
(58)
-128%
|
(57)
+2%
|
(21)
+62%
|
(17)
+21%
|
(4)
+79%
|
1
N/A
|
(5)
N/A
|
(5)
+12%
|
4
N/A
|
6
+51%
|
18
+187%
|
16
-12%
|
20
+26%
|
|
EPS (Diluted) |
0.74
N/A
|
0.61
-18%
|
0.59
-3%
|
0.69
+17%
|
0.97
+41%
|
1.2
+24%
|
1.37
+14%
|
1.64
+20%
|
1.73
+5%
|
1.91
+10%
|
1.97
+3%
|
1.76
-11%
|
1.88
+7%
|
1.93
+3%
|
1.76
-9%
|
1.57
-11%
|
2.05
+31%
|
2.37
+16%
|
2.67
+13%
|
2.91
+9%
|
2.35
-19%
|
2.27
-3%
|
2.2
-3%
|
2.03
-8%
|
2.2
+8%
|
1.47
-33%
|
-0.71
N/A
|
-1.13
-59%
|
-2.74
-142%
|
-2.48
+9%
|
-0.88
+65%
|
-0.72
+18%
|
-0.16
+78%
|
0.03
N/A
|
-0.22
N/A
|
-0.2
+9%
|
0.17
N/A
|
0.26
+53%
|
0.75
+188%
|
0.66
-12%
|
0.82
+24%
|