National Beverage Corp
NASDAQ:FIZZ
Income Statement
Earnings Waterfall
National Beverage Corp
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-759.2m
USD
|
Gross Profit
|
421.9m
USD
|
Operating Expenses
|
-207.5m
USD
|
Operating Income
|
214.4m
USD
|
Other Expenses
|
-45.1m
USD
|
Net Income
|
169.3m
USD
|
Income Statement
National Beverage Corp
Jan-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 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-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 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
645
N/A
|
641
-1%
|
643
+0%
|
639
-1%
|
646
+1%
|
646
+0%
|
657
+2%
|
672
+2%
|
690
+3%
|
705
+2%
|
737
+4%
|
761
+3%
|
794
+4%
|
827
+4%
|
870
+5%
|
911
+5%
|
944
+4%
|
976
+3%
|
1 009
+3%
|
1 025
+2%
|
1 019
-1%
|
1 014
0%
|
985
-3%
|
976
-1%
|
978
+0%
|
1 000
+2%
|
1 030
+3%
|
1 050
+2%
|
1 074
+2%
|
1 072
0%
|
1 091
+2%
|
1 102
+1%
|
1 115
+1%
|
1 138
+2%
|
1 144
+1%
|
1 161
+1%
|
1 170
+1%
|
1 173
+0%
|
1 179
+1%
|
1 179
+0%
|
1 181
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(424)
|
(424)
|
(425)
|
(422)
|
(427)
|
(427)
|
(434)
|
(447)
|
(459)
|
(463)
|
(473)
|
(479)
|
(488)
|
(501)
|
(525)
|
(548)
|
(566)
|
(585)
|
(606)
|
(615)
|
(619)
|
(630)
|
(620)
|
(621)
|
(622)
|
(630)
|
(639)
|
(644)
|
(654)
|
(651)
|
(661)
|
(679)
|
(694)
|
(720)
|
(752)
|
(770)
|
(778)
|
(776)
|
(767)
|
(760)
|
(759)
|
|
Gross Profit |
220
N/A
|
218
-1%
|
219
+0%
|
218
-1%
|
219
+1%
|
219
+0%
|
222
+1%
|
225
+1%
|
232
+3%
|
241
+4%
|
264
+9%
|
282
+7%
|
306
+8%
|
326
+7%
|
345
+6%
|
362
+5%
|
378
+4%
|
391
+4%
|
402
+3%
|
410
+2%
|
399
-3%
|
384
-4%
|
365
-5%
|
355
-3%
|
356
+0%
|
370
+4%
|
391
+6%
|
406
+4%
|
420
+3%
|
422
+0%
|
429
+2%
|
423
-2%
|
421
0%
|
418
-1%
|
393
-6%
|
391
0%
|
392
+0%
|
397
+1%
|
412
+4%
|
420
+2%
|
422
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(154)
|
(153)
|
(151)
|
(149)
|
(147)
|
(145)
|
(144)
|
(143)
|
(146)
|
(148)
|
(153)
|
(157)
|
(161)
|
(164)
|
(169)
|
(173)
|
(179)
|
(187)
|
(193)
|
(199)
|
(203)
|
(204)
|
(204)
|
(204)
|
(203)
|
(204)
|
(203)
|
(198)
|
(197)
|
(194)
|
(198)
|
(201)
|
(207)
|
(210)
|
(208)
|
(212)
|
(209)
|
(210)
|
(209)
|
(209)
|
(207)
|
|
Selling, General & Administrative |
(154)
|
(153)
|
(151)
|
(149)
|
(147)
|
(145)
|
(144)
|
(144)
|
(146)
|
(148)
|
(153)
|
(157)
|
(161)
|
(164)
|
(169)
|
(173)
|
(179)
|
(187)
|
(193)
|
(199)
|
(203)
|
(204)
|
(204)
|
(204)
|
(203)
|
(204)
|
(203)
|
(198)
|
(197)
|
(194)
|
(198)
|
(201)
|
(207)
|
(210)
|
(208)
|
(212)
|
(209)
|
(210)
|
(209)
|
(209)
|
(207)
|
|
Operating Income |
66
N/A
|
65
-3%
|
68
+6%
|
69
+1%
|
72
+5%
|
74
+3%
|
78
+5%
|
82
+5%
|
85
+4%
|
93
+9%
|
111
+19%
|
125
+13%
|
145
+16%
|
163
+12%
|
176
+9%
|
190
+8%
|
199
+5%
|
204
+3%
|
210
+3%
|
211
+1%
|
197
-7%
|
180
-8%
|
162
-10%
|
151
-7%
|
153
+1%
|
166
+8%
|
188
+13%
|
208
+11%
|
223
+7%
|
228
+2%
|
232
+2%
|
222
-4%
|
214
-3%
|
208
-3%
|
184
-11%
|
179
-3%
|
183
+2%
|
187
+2%
|
203
+9%
|
211
+4%
|
214
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
4
|
0
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
4
|
6
|
8
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
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
|
|
Total Other Income |
0
|
(1)
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
4
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Pre-Tax Income |
66
N/A
|
63
-4%
|
68
+8%
|
69
+1%
|
72
+4%
|
75
+4%
|
77
+4%
|
81
+5%
|
85
+5%
|
93
+9%
|
111
+20%
|
125
+13%
|
145
+16%
|
163
+12%
|
177
+9%
|
190
+8%
|
200
+5%
|
206
+3%
|
211
+3%
|
214
+1%
|
200
-7%
|
184
-8%
|
165
-10%
|
155
-6%
|
157
+1%
|
170
+8%
|
191
+13%
|
210
+10%
|
224
+7%
|
228
+2%
|
232
+1%
|
221
-4%
|
214
-3%
|
208
-3%
|
184
-12%
|
179
-3%
|
183
+2%
|
186
+2%
|
205
+10%
|
215
+5%
|
220
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(22)
|
(20)
|
(21)
|
(21)
|
(23)
|
(25)
|
(26)
|
(28)
|
(29)
|
(32)
|
(38)
|
(43)
|
(49)
|
(56)
|
(61)
|
(65)
|
(61)
|
(60)
|
(55)
|
(51)
|
(49)
|
(43)
|
(39)
|
(37)
|
(37)
|
(40)
|
(45)
|
(49)
|
(53)
|
(54)
|
(55)
|
(53)
|
(51)
|
(49)
|
(44)
|
(42)
|
(43)
|
(44)
|
(49)
|
(51)
|
(51)
|
|
Income from Continuing Operations |
44
|
44
|
47
|
47
|
49
|
49
|
51
|
53
|
56
|
61
|
73
|
82
|
95
|
107
|
116
|
126
|
138
|
146
|
156
|
163
|
151
|
141
|
127
|
118
|
120
|
130
|
147
|
161
|
171
|
174
|
177
|
169
|
163
|
159
|
140
|
137
|
140
|
142
|
156
|
164
|
169
|
|
Net Income (Common) |
43
N/A
|
43
0%
|
46
+8%
|
47
+1%
|
49
+4%
|
49
+1%
|
51
+4%
|
53
+5%
|
56
+5%
|
61
+10%
|
73
+20%
|
82
+13%
|
95
+16%
|
107
+12%
|
116
+9%
|
126
+8%
|
143
+13%
|
150
+5%
|
160
+7%
|
167
+4%
|
151
-10%
|
141
-7%
|
127
-10%
|
118
-7%
|
120
+2%
|
130
+8%
|
147
+13%
|
161
+10%
|
171
+6%
|
174
+2%
|
177
+2%
|
169
-4%
|
163
-3%
|
159
-3%
|
140
-12%
|
137
-2%
|
140
+2%
|
142
+1%
|
156
+10%
|
164
+5%
|
169
+3%
|
|
EPS (Diluted) |
0.47
N/A
|
0.46
-2%
|
0.5
+9%
|
0.51
+2%
|
0.52
+2%
|
0.53
+2%
|
0.54
+2%
|
0.56
+4%
|
0.59
+5%
|
0.65
+10%
|
0.78
+20%
|
0.88
+13%
|
1.02
+16%
|
1.14
+12%
|
1.24
+9%
|
1.34
+8%
|
1.52
+13%
|
1.59
+5%
|
1.7
+7%
|
1.78
+5%
|
1.61
-10%
|
1.5
-7%
|
1.35
-10%
|
1.26
-7%
|
1.28
+2%
|
1.39
+9%
|
1.56
+12%
|
1.71
+10%
|
1.82
+6%
|
1.86
+2%
|
1.89
+2%
|
1.81
-4%
|
1.75
-3%
|
1.69
-3%
|
1.5
-11%
|
1.47
-2%
|
1.51
+3%
|
1.52
+1%
|
1.68
+11%
|
1.76
+5%
|
1.81
+3%
|