Cal-Maine Foods Inc
NASDAQ:CALM
Income Statement
Earnings Waterfall
Cal-Maine Foods Inc
Revenue
|
2.4B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
553.2m
USD
|
Operating Expenses
|
-237.5m
USD
|
Operating Income
|
315.8m
USD
|
Other Expenses
|
-40.2m
USD
|
Net Income
|
275.5m
USD
|
Income Statement
Cal-Maine Foods Inc
Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 395
N/A
|
1 441
+3%
|
1 478
+3%
|
1 503
+2%
|
1 545
+3%
|
1 576
+2%
|
1 829
+16%
|
1 997
+9%
|
2 009
+1%
|
1 909
-5%
|
1 539
-19%
|
1 246
-19%
|
1 103
-11%
|
1 075
-3%
|
1 097
+2%
|
1 205
+10%
|
1 334
+11%
|
1 503
+13%
|
1 581
+5%
|
1 576
0%
|
1 524
-3%
|
1 361
-11%
|
1 262
-7%
|
1 217
-4%
|
1 179
-3%
|
1 352
+15%
|
1 403
+4%
|
1 439
+3%
|
1 453
+1%
|
1 349
-7%
|
1 381
+2%
|
1 416
+2%
|
1 534
+8%
|
1 777
+16%
|
2 111
+19%
|
2 531
+20%
|
3 051
+21%
|
3 146
+3%
|
2 947
-6%
|
2 669
-9%
|
2 374
-11%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 132)
|
(1 138)
|
(1 139)
|
(1 146)
|
(1 167)
|
(1 180)
|
(1 251)
|
(1 300)
|
(1 292)
|
(1 261)
|
(1 163)
|
(1 078)
|
(1 029)
|
(1 029)
|
(1 025)
|
(1 054)
|
(1 103)
|
(1 142)
|
(1 180)
|
(1 187)
|
(1 173)
|
(1 138)
|
(1 114)
|
(1 111)
|
(1 105)
|
(1 169)
|
(1 185)
|
(1 191)
|
(1 206)
|
(1 184)
|
(1 228)
|
(1 278)
|
(1 352)
|
(1 436)
|
(1 561)
|
(1 706)
|
(1 856)
|
(1 950)
|
(1 923)
|
(1 871)
|
(1 821)
|
|
Gross Profit |
263
N/A
|
303
+15%
|
339
+12%
|
357
+5%
|
378
+6%
|
396
+5%
|
578
+46%
|
697
+21%
|
717
+3%
|
648
-10%
|
375
-42%
|
168
-55%
|
74
-56%
|
46
-39%
|
72
+59%
|
151
+108%
|
232
+54%
|
361
+56%
|
401
+11%
|
389
-3%
|
351
-10%
|
223
-37%
|
148
-34%
|
106
-28%
|
74
-31%
|
183
+147%
|
218
+20%
|
249
+14%
|
247
-1%
|
165
-33%
|
153
-7%
|
137
-10%
|
182
+32%
|
342
+88%
|
550
+61%
|
824
+50%
|
1 195
+45%
|
1 197
+0%
|
1 024
-14%
|
798
-22%
|
553
-31%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(172)
|
(157)
|
(163)
|
(166)
|
(161)
|
(160)
|
(164)
|
(172)
|
(179)
|
(178)
|
(175)
|
(172)
|
(169)
|
(176)
|
(177)
|
(178)
|
(178)
|
(179)
|
(182)
|
(183)
|
(184)
|
(175)
|
(173)
|
(176)
|
(175)
|
(176)
|
(178)
|
(176)
|
(179)
|
(184)
|
(187)
|
(191)
|
(196)
|
(199)
|
(206)
|
(216)
|
(222)
|
(232)
|
(231)
|
(230)
|
(237)
|
|
Selling, General & Administrative |
(140)
|
(157)
|
(159)
|
(166)
|
(161)
|
(160)
|
(163)
|
(172)
|
(178)
|
(178)
|
(175)
|
(172)
|
(168)
|
(176)
|
(177)
|
(178)
|
(178)
|
(179)
|
(182)
|
(183)
|
(184)
|
(175)
|
(173)
|
(176)
|
(175)
|
(176)
|
(178)
|
(176)
|
(179)
|
(184)
|
(187)
|
(190)
|
(195)
|
(199)
|
(206)
|
(216)
|
(222)
|
(232)
|
(231)
|
(230)
|
(237)
|
|
Other Operating Expenses |
(32)
|
0
|
(4)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
91
N/A
|
146
+60%
|
176
+21%
|
191
+8%
|
216
+13%
|
235
+9%
|
414
+76%
|
524
+27%
|
538
+3%
|
470
-13%
|
200
-57%
|
(4)
N/A
|
(94)
-2 260%
|
(130)
-38%
|
(105)
+19%
|
(27)
+75%
|
54
N/A
|
182
+238%
|
219
+20%
|
206
-6%
|
167
-19%
|
48
-71%
|
(25)
N/A
|
(69)
-174%
|
(101)
-46%
|
6
N/A
|
41
+544%
|
73
+79%
|
68
-7%
|
(19)
N/A
|
(33)
-71%
|
(53)
-60%
|
(14)
+74%
|
143
N/A
|
344
+141%
|
608
+77%
|
973
+60%
|
964
-1%
|
794
-18%
|
568
-28%
|
316
-44%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
11
|
7
|
12
|
12
|
6
|
9
|
9
|
11
|
16
|
15
|
16
|
15
|
14
|
12
|
11
|
10
|
13
|
15
|
18
|
20
|
23
|
23
|
21
|
18
|
16
|
15
|
14
|
15
|
14
|
12
|
12
|
12
|
12
|
13
|
13
|
14
|
20
|
29
|
35
|
41
|
45
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
(4)
|
(3)
|
(84)
|
(83)
|
(81)
|
(81)
|
(3)
|
(2)
|
(2)
|
(5)
|
(3)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(2)
|
(2)
|
1
|
3
|
1
|
4
|
4
|
4
|
(16)
|
(9)
|
|
Total Other Income |
4
|
9
|
3
|
4
|
3
|
3
|
2
|
0
|
2
|
0
|
1
|
1
|
(1)
|
8
|
7
|
7
|
7
|
2
|
2
|
4
|
4
|
2
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
9
|
10
|
11
|
10
|
5
|
4
|
2
|
2
|
2
|
1
|
3
|
|
Pre-Tax Income |
106
N/A
|
162
+53%
|
191
+18%
|
206
+8%
|
225
+9%
|
247
+10%
|
425
+72%
|
536
+26%
|
556
+4%
|
487
-12%
|
218
-55%
|
13
-94%
|
(80)
N/A
|
(114)
-43%
|
(90)
+21%
|
(94)
-4%
|
(10)
+90%
|
117
N/A
|
158
+35%
|
227
+43%
|
193
-15%
|
71
-63%
|
(6)
N/A
|
(50)
-718%
|
(85)
-71%
|
20
N/A
|
55
+174%
|
86
+56%
|
80
-7%
|
(10)
N/A
|
(18)
-86%
|
(34)
-84%
|
7
N/A
|
166
+2 143%
|
365
+120%
|
627
+72%
|
999
+59%
|
999
0%
|
834
-17%
|
594
-29%
|
354
-40%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(52)
|
(62)
|
(67)
|
(77)
|
(84)
|
(146)
|
(185)
|
(192)
|
(169)
|
(75)
|
(3)
|
30
|
40
|
31
|
31
|
8
|
(34)
|
(46)
|
(67)
|
(58)
|
(16)
|
3
|
15
|
24
|
(2)
|
(10)
|
(19)
|
(13)
|
12
|
22
|
26
|
11
|
(34)
|
(90)
|
(154)
|
(243)
|
(242)
|
(202)
|
(143)
|
(80)
|
|
Income from Continuing Operations |
75
|
110
|
129
|
140
|
148
|
162
|
278
|
351
|
365
|
318
|
143
|
10
|
(50)
|
(74)
|
(60)
|
(63)
|
(1)
|
83
|
112
|
160
|
134
|
55
|
(3)
|
(36)
|
(62)
|
18
|
45
|
67
|
67
|
2
|
4
|
(8)
|
18
|
132
|
276
|
473
|
756
|
757
|
632
|
450
|
274
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
|
Net Income (Common) |
74
N/A
|
109
+48%
|
128
+17%
|
139
+8%
|
147
+6%
|
161
+10%
|
277
+71%
|
349
+26%
|
363
+4%
|
316
-13%
|
142
-55%
|
10
-93%
|
(50)
N/A
|
(74)
-48%
|
(59)
+20%
|
(63)
-5%
|
30
N/A
|
126
+324%
|
154
+23%
|
202
+31%
|
146
-28%
|
54
-63%
|
(4)
N/A
|
(36)
-798%
|
(62)
-73%
|
18
N/A
|
45
+143%
|
67
+50%
|
67
0%
|
2
-97%
|
4
+67%
|
(8)
N/A
|
19
N/A
|
133
+617%
|
276
+108%
|
473
+72%
|
757
+60%
|
758
+0%
|
634
-16%
|
452
-29%
|
276
-39%
|
|
EPS (Diluted) |
1.53
N/A
|
2.26
+48%
|
2.65
+17%
|
2.87
+8%
|
3.03
+6%
|
3.33
+10%
|
5.71
+71%
|
7.21
+26%
|
7.49
+4%
|
6.53
-13%
|
2.94
-55%
|
0.2
-93%
|
-1.04
N/A
|
-1.54
-48%
|
-1.22
+21%
|
-1.28
-5%
|
0.61
N/A
|
2.59
+325%
|
3.18
+23%
|
4.17
+31%
|
3
-28%
|
1.12
-63%
|
-0.08
N/A
|
-0.74
-825%
|
-1.28
-73%
|
0.38
N/A
|
0.92
+142%
|
1.36
+48%
|
1.36
N/A
|
0.04
-97%
|
0.07
+75%
|
-0.16
N/A
|
0.37
N/A
|
2.72
+635%
|
5.65
+108%
|
9.7
+72%
|
15.51
+60%
|
15.52
+0%
|
12.98
-16%
|
9.26
-29%
|
5.64
-39%
|