Five Below Inc
NASDAQ:FIVE
Income Statement
Earnings Waterfall
Five Below Inc
Revenue
|
3.6B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-888.3m
USD
|
Operating Income
|
385.6m
USD
|
Other Expenses
|
-84.5m
USD
|
Net Income
|
301.1m
USD
|
Income Statement
Five Below Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
535
N/A
|
566
+6%
|
601
+6%
|
629
+5%
|
680
+8%
|
708
+4%
|
738
+4%
|
769
+4%
|
832
+8%
|
871
+5%
|
909
+4%
|
939
+3%
|
1 000
+7%
|
1 041
+4%
|
1 104
+6%
|
1 162
+5%
|
1 278
+10%
|
1 342
+5%
|
1 406
+5%
|
1 462
+4%
|
1 560
+7%
|
1 628
+4%
|
1 698
+4%
|
1 762
+4%
|
1 847
+5%
|
1 683
-9%
|
1 692
+1%
|
1 791
+6%
|
1 962
+10%
|
2 359
+20%
|
2 580
+9%
|
2 711
+5%
|
2 848
+5%
|
2 890
+1%
|
2 912
+1%
|
2 950
+1%
|
3 076
+4%
|
3 163
+3%
|
3 253
+3%
|
3 344
+3%
|
3 559
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(347)
|
(369)
|
(393)
|
(413)
|
(442)
|
(462)
|
(483)
|
(503)
|
(540)
|
(566)
|
(590)
|
(609)
|
(643)
|
(670)
|
(708)
|
(746)
|
(815)
|
(855)
|
(896)
|
(933)
|
(995)
|
(1 040)
|
(1 085)
|
(1 134)
|
(1 173)
|
(1 108)
|
(1 124)
|
(1 190)
|
(1 310)
|
(1 526)
|
(1 656)
|
(1 736)
|
(1 818)
|
(1 854)
|
(1 878)
|
(1 910)
|
(1 981)
|
(2 039)
|
(2 093)
|
(2 170)
|
(2 286)
|
|
Gross Profit |
188
N/A
|
197
+5%
|
208
+6%
|
216
+4%
|
238
+10%
|
246
+3%
|
255
+4%
|
266
+4%
|
292
+10%
|
305
+5%
|
319
+4%
|
330
+4%
|
357
+8%
|
371
+4%
|
396
+7%
|
415
+5%
|
463
+12%
|
487
+5%
|
510
+5%
|
529
+4%
|
565
+7%
|
588
+4%
|
612
+4%
|
629
+3%
|
674
+7%
|
575
-15%
|
568
-1%
|
601
+6%
|
652
+9%
|
833
+28%
|
923
+11%
|
975
+6%
|
1 030
+6%
|
1 036
+1%
|
1 035
0%
|
1 040
+1%
|
1 096
+5%
|
1 124
+3%
|
1 160
+3%
|
1 175
+1%
|
1 274
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(134)
|
(141)
|
(146)
|
(151)
|
(161)
|
(167)
|
(178)
|
(188)
|
(199)
|
(208)
|
(218)
|
(227)
|
(243)
|
(254)
|
(269)
|
(283)
|
(306)
|
(318)
|
(337)
|
(354)
|
(378)
|
(401)
|
(420)
|
(439)
|
(457)
|
(447)
|
(438)
|
(457)
|
(487)
|
(506)
|
(527)
|
(541)
|
(544)
|
(678)
|
(706)
|
(733)
|
(751)
|
(778)
|
(812)
|
(832)
|
(888)
|
|
Selling, General & Administrative |
(134)
|
(141)
|
(146)
|
(151)
|
(161)
|
(167)
|
(178)
|
(188)
|
(199)
|
(208)
|
(218)
|
(227)
|
(217)
|
(255)
|
(269)
|
(283)
|
(273)
|
(318)
|
(337)
|
(354)
|
(336)
|
(401)
|
(420)
|
(439)
|
(402)
|
(447)
|
(438)
|
(457)
|
(418)
|
(506)
|
(527)
|
(541)
|
(459)
|
(604)
|
(655)
|
(702)
|
(645)
|
(778)
|
(812)
|
(832)
|
(758)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(131)
|
|
Other Operating Expenses |
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
|
(74)
|
(51)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
54
N/A
|
56
+4%
|
62
+11%
|
64
+4%
|
77
+20%
|
79
+2%
|
77
-2%
|
79
+2%
|
93
+18%
|
97
+4%
|
101
+4%
|
103
+2%
|
114
+11%
|
116
+2%
|
127
+9%
|
133
+5%
|
157
+19%
|
169
+8%
|
173
+2%
|
174
+0%
|
187
+8%
|
187
0%
|
193
+3%
|
190
-1%
|
217
+15%
|
127
-41%
|
131
+3%
|
144
+10%
|
165
+15%
|
327
+98%
|
397
+21%
|
434
+9%
|
487
+12%
|
359
-26%
|
328
-8%
|
307
-7%
|
345
+12%
|
345
+0%
|
348
+1%
|
343
-1%
|
386
+12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
6
|
6
|
4
|
3
|
1
|
(1)
|
(2)
|
(3)
|
(4)
|
(13)
|
(13)
|
(12)
|
(11)
|
(0)
|
3
|
6
|
11
|
14
|
16
|
|
Non-Reccuring Items |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(13)
|
(14)
|
(10)
|
(36)
|
(53)
|
(72)
|
(107)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
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
|
0
|
0
|
0
|
|
Pre-Tax Income |
52
N/A
|
54
+4%
|
61
+13%
|
64
+5%
|
77
+20%
|
79
+3%
|
77
-3%
|
78
+2%
|
93
+19%
|
96
+4%
|
101
+5%
|
103
+2%
|
114
+11%
|
117
+2%
|
127
+9%
|
134
+5%
|
159
+19%
|
172
+8%
|
176
+3%
|
178
+1%
|
192
+8%
|
192
+0%
|
198
+3%
|
195
-2%
|
222
+14%
|
123
-44%
|
118
-4%
|
129
+9%
|
153
+19%
|
288
+88%
|
340
+18%
|
349
+2%
|
367
+5%
|
346
-6%
|
317
-8%
|
307
-3%
|
348
+13%
|
352
+1%
|
358
+2%
|
356
-1%
|
401
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(20)
|
(21)
|
(23)
|
(24)
|
(29)
|
(30)
|
(29)
|
(29)
|
(35)
|
(36)
|
(38)
|
(39)
|
(42)
|
(43)
|
(47)
|
(49)
|
(57)
|
(56)
|
(53)
|
(51)
|
(42)
|
(39)
|
(41)
|
(41)
|
(47)
|
(25)
|
(19)
|
(19)
|
(30)
|
(64)
|
(82)
|
(86)
|
(88)
|
(84)
|
(79)
|
(76)
|
(86)
|
(85)
|
(87)
|
(86)
|
(100)
|
|
Income from Continuing Operations |
32
|
34
|
38
|
40
|
48
|
49
|
48
|
49
|
58
|
60
|
63
|
64
|
72
|
73
|
80
|
85
|
102
|
115
|
124
|
127
|
150
|
154
|
157
|
154
|
175
|
99
|
100
|
110
|
123
|
224
|
259
|
263
|
279
|
262
|
238
|
230
|
262
|
266
|
272
|
270
|
301
|
|
Net Income (Common) |
32
N/A
|
33
+5%
|
38
+13%
|
39
+4%
|
48
+23%
|
49
+3%
|
48
-2%
|
49
+2%
|
58
+18%
|
60
+4%
|
63
+4%
|
64
+2%
|
72
+12%
|
73
+2%
|
80
+10%
|
85
+6%
|
103
+21%
|
116
+13%
|
124
+7%
|
128
+3%
|
150
+17%
|
154
+3%
|
157
+2%
|
154
-2%
|
175
+14%
|
99
-44%
|
100
+1%
|
110
+10%
|
123
+12%
|
224
+81%
|
259
+16%
|
263
+1%
|
279
+6%
|
262
-6%
|
238
-9%
|
230
-3%
|
262
+14%
|
266
+2%
|
272
+2%
|
270
-1%
|
301
+11%
|