Grocery Outlet Holding Corp
NASDAQ:GO
Income Statement
Earnings Waterfall
Grocery Outlet Holding Corp
Revenue
|
4B
USD
|
Cost of Revenue
|
-2.7B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
125.8m
USD
|
Other Expenses
|
-46.3m
USD
|
Net Income
|
79.4m
USD
|
Income Statement
Grocery Outlet Holding Corp
Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
2 288
N/A
|
2 343
+2%
|
2 414
+3%
|
2 489
+3%
|
2 560
+3%
|
2 714
+6%
|
2 872
+6%
|
2 983
+4%
|
3 135
+5%
|
3 127
0%
|
3 099
-1%
|
3 104
+0%
|
3 080
-1%
|
3 159
+3%
|
3 281
+4%
|
3 430
+5%
|
3 578
+4%
|
3 712
+4%
|
3 825
+3%
|
3 911
+2%
|
3 969
+2%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(1 592)
|
(1 630)
|
(1 676)
|
(1 726)
|
(1 773)
|
(1 877)
|
(1 980)
|
(2 054)
|
(2 161)
|
(2 159)
|
(2 147)
|
(2 152)
|
(2 131)
|
(2 191)
|
(2 271)
|
(2 377)
|
(2 486)
|
(2 570)
|
(2 636)
|
(2 687)
|
(2 728)
|
|
Gross Profit |
695
N/A
|
714
+3%
|
737
+3%
|
763
+3%
|
787
+3%
|
837
+6%
|
892
+7%
|
929
+4%
|
973
+5%
|
968
-1%
|
952
-2%
|
951
0%
|
949
0%
|
968
+2%
|
1 009
+4%
|
1 053
+4%
|
1 092
+4%
|
1 142
+5%
|
1 189
+4%
|
1 224
+3%
|
1 242
+1%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(613)
|
(636)
|
(672)
|
(698)
|
(719)
|
(773)
|
(802)
|
(833)
|
(866)
|
(854)
|
(847)
|
(850)
|
(860)
|
(883)
|
(921)
|
(966)
|
(997)
|
(1 033)
|
(1 071)
|
(1 093)
|
(1 116)
|
|
Selling, General & Administrative |
(568)
|
(584)
|
(624)
|
(648)
|
(629)
|
(725)
|
(753)
|
(783)
|
(811)
|
(796)
|
(785)
|
(785)
|
(791)
|
(812)
|
(849)
|
(892)
|
(922)
|
(976)
|
(1 033)
|
(1 074)
|
(1 040)
|
|
Depreciation & Amortization |
(45)
|
(47)
|
(48)
|
(50)
|
(90)
|
(49)
|
(49)
|
(50)
|
(56)
|
(58)
|
(62)
|
(65)
|
(68)
|
(71)
|
(73)
|
(75)
|
(75)
|
0
|
0
|
0
|
(76)
|
|
Other Operating Expenses |
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(38)
|
(19)
|
0
|
|
Operating Income |
83
N/A
|
78
-5%
|
66
-16%
|
65
0%
|
68
+4%
|
64
-7%
|
90
+42%
|
97
+7%
|
107
+11%
|
114
+6%
|
106
-8%
|
101
-4%
|
89
-12%
|
85
-5%
|
88
+4%
|
86
-2%
|
95
+10%
|
108
+14%
|
118
+9%
|
131
+11%
|
126
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(55)
|
(59)
|
(60)
|
(54)
|
(46)
|
(35)
|
(25)
|
(23)
|
(20)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(16)
|
(18)
|
(20)
|
(21)
|
(21)
|
(16)
|
|
Non-Reccuring Items |
(5)
|
0
|
(11)
|
(11)
|
(6)
|
(6)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(7)
|
(5)
|
(5)
|
(5)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Pre-Tax Income |
22
N/A
|
19
-11%
|
(6)
N/A
|
0
N/A
|
17
N/A
|
22
+33%
|
64
+188%
|
74
+15%
|
87
+18%
|
96
+10%
|
93
-4%
|
90
-4%
|
78
-13%
|
73
-6%
|
71
-3%
|
69
-3%
|
76
+10%
|
82
+8%
|
92
+12%
|
105
+15%
|
104
-1%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(6)
|
(5)
|
2
|
1
|
(1)
|
2
|
(0)
|
19
|
20
|
17
|
10
|
(10)
|
(15)
|
(18)
|
(16)
|
(13)
|
(11)
|
(14)
|
(20)
|
(24)
|
(25)
|
|
Income from Continuing Operations |
16
|
14
|
(4)
|
1
|
15
|
24
|
64
|
92
|
107
|
113
|
103
|
80
|
62
|
55
|
55
|
56
|
65
|
67
|
72
|
81
|
79
|
|
Net Income (Common) |
16
N/A
|
14
-11%
|
(4)
N/A
|
1
N/A
|
15
+1 440%
|
24
+57%
|
64
+165%
|
92
+44%
|
107
+16%
|
113
+6%
|
103
-9%
|
80
-23%
|
62
-22%
|
55
-12%
|
55
+1%
|
56
+1%
|
65
+17%
|
67
+3%
|
72
+7%
|
81
+13%
|
79
-2%
|
|
EPS (Diluted) |
0.19
N/A
|
0.17
-11%
|
-0.04
N/A
|
0
N/A
|
0.19
N/A
|
0.25
+32%
|
0.67
+168%
|
0.92
+37%
|
1.08
+17%
|
1.14
+6%
|
1.04
-9%
|
0.8
-23%
|
0.63
-21%
|
0.56
-11%
|
0.56
N/A
|
0.56
N/A
|
0.65
+16%
|
0.67
+3%
|
0.71
+6%
|
0.81
+14%
|
0.79
-2%
|