Hooker Furnishings Corp
NASDAQ:HOFT
Income Statement
Earnings Waterfall
Hooker Furnishings Corp
Revenue
|
433.2m
USD
|
Cost of Revenue
|
-322.7m
USD
|
Gross Profit
|
110.5m
USD
|
Operating Expenses
|
-96.3m
USD
|
Operating Income
|
14.2m
USD
|
Other Expenses
|
-4.6m
USD
|
Net Income
|
9.6m
USD
|
Income Statement
Hooker Furnishings Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
228
N/A
|
233
+2%
|
233
0%
|
237
+2%
|
244
+3%
|
244
0%
|
249
+2%
|
251
+1%
|
247
-2%
|
308
+25%
|
384
+25%
|
464
+21%
|
577
+24%
|
586
+2%
|
606
+3%
|
619
+2%
|
621
+0%
|
633
+2%
|
645
+2%
|
659
+2%
|
684
+4%
|
676
-1%
|
660
-2%
|
646
-2%
|
611
-6%
|
580
-5%
|
558
-4%
|
550
-2%
|
540
-2%
|
598
+11%
|
630
+5%
|
614
-3%
|
594
-3%
|
578
-3%
|
568
-2%
|
587
+3%
|
583
-1%
|
558
-4%
|
503
-10%
|
468
-7%
|
433
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(174)
|
(177)
|
(176)
|
(178)
|
(182)
|
(180)
|
(183)
|
(183)
|
(178)
|
(229)
|
(293)
|
(360)
|
(451)
|
(459)
|
(474)
|
(483)
|
(486)
|
(494)
|
(504)
|
(516)
|
(536)
|
(536)
|
(526)
|
(520)
|
(497)
|
(473)
|
(453)
|
(439)
|
(427)
|
(471)
|
(498)
|
(493)
|
(489)
|
(478)
|
(469)
|
(478)
|
(461)
|
(437)
|
(390)
|
(353)
|
(323)
|
|
Gross Profit |
55
N/A
|
57
+3%
|
57
+1%
|
59
+4%
|
63
+6%
|
64
+1%
|
66
+4%
|
68
+3%
|
69
+1%
|
79
+15%
|
91
+16%
|
104
+14%
|
126
+21%
|
128
+1%
|
132
+4%
|
136
+3%
|
135
-1%
|
139
+3%
|
141
+2%
|
143
+1%
|
148
+3%
|
140
-5%
|
134
-5%
|
126
-6%
|
114
-10%
|
107
-6%
|
105
-2%
|
110
+5%
|
113
+2%
|
128
+13%
|
132
+4%
|
122
-8%
|
104
-14%
|
100
-4%
|
100
-1%
|
109
+9%
|
122
+12%
|
121
-1%
|
113
-6%
|
114
+2%
|
111
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(42)
|
(43)
|
(43)
|
(43)
|
(44)
|
(44)
|
(44)
|
(44)
|
(44)
|
(56)
|
(66)
|
(75)
|
(86)
|
(85)
|
(86)
|
(88)
|
(89)
|
(91)
|
(94)
|
(94)
|
(94)
|
(93)
|
(93)
|
(93)
|
(91)
|
(88)
|
(85)
|
(82)
|
(83)
|
(84)
|
(87)
|
(88)
|
(87)
|
(94)
|
(95)
|
(96)
|
(99)
|
(128)
|
(127)
|
(126)
|
(96)
|
|
Selling, General & Administrative |
(42)
|
(43)
|
(43)
|
(43)
|
(44)
|
(43)
|
(43)
|
(44)
|
(44)
|
(54)
|
(63)
|
(73)
|
(83)
|
(83)
|
(84)
|
(86)
|
(87)
|
(88)
|
(90)
|
(91)
|
(92)
|
(91)
|
(90)
|
(90)
|
(89)
|
(86)
|
(83)
|
(80)
|
(80)
|
(82)
|
(85)
|
(86)
|
(85)
|
(88)
|
(90)
|
(93)
|
(96)
|
(96)
|
(94)
|
(94)
|
(93)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
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
|
(3)
|
(3)
|
0
|
0
|
(29)
|
(29)
|
(29)
|
0
|
|
Operating Income |
13
N/A
|
14
+8%
|
14
+6%
|
16
+12%
|
19
+19%
|
20
+5%
|
23
+13%
|
24
+8%
|
24
+0%
|
23
-5%
|
25
+10%
|
29
+13%
|
40
+39%
|
43
+8%
|
47
+9%
|
48
+3%
|
46
-4%
|
48
+3%
|
48
N/A
|
49
+2%
|
53
+9%
|
47
-11%
|
41
-13%
|
34
-18%
|
23
-33%
|
19
-18%
|
20
+9%
|
28
+39%
|
30
+5%
|
43
+44%
|
45
+5%
|
33
-27%
|
17
-48%
|
7
-62%
|
4
-36%
|
12
+195%
|
23
+84%
|
(8)
N/A
|
(14)
-75%
|
(12)
+17%
|
14
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(44)
|
(44)
|
(44)
|
(44)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(29)
|
0
|
0
|
0
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
2
|
|
Pre-Tax Income |
13
N/A
|
14
+9%
|
15
+7%
|
16
+12%
|
19
+19%
|
21
+6%
|
23
+12%
|
25
+7%
|
25
-1%
|
23
-6%
|
25
+10%
|
29
+13%
|
39
+38%
|
42
+8%
|
46
+9%
|
48
+3%
|
46
-4%
|
48
+4%
|
47
-1%
|
48
+2%
|
52
+7%
|
45
-13%
|
39
-14%
|
32
-18%
|
22
-31%
|
(26)
N/A
|
(24)
+8%
|
(16)
+33%
|
(15)
+10%
|
43
N/A
|
46
+5%
|
31
-32%
|
15
-51%
|
7
-52%
|
5
-35%
|
13
+166%
|
(6)
N/A
|
(8)
-38%
|
(15)
-74%
|
(12)
+20%
|
12
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(14)
|
(15)
|
(16)
|
(17)
|
(16)
|
(15)
|
(14)
|
(13)
|
(12)
|
(10)
|
(9)
|
(7)
|
(5)
|
7
|
6
|
4
|
4
|
(10)
|
(10)
|
(7)
|
(3)
|
(2)
|
(1)
|
(3)
|
2
|
3
|
4
|
3
|
(3)
|
|
Income from Continuing Operations |
8
|
9
|
9
|
10
|
13
|
13
|
15
|
16
|
16
|
15
|
17
|
18
|
25
|
28
|
30
|
31
|
30
|
33
|
33
|
36
|
40
|
35
|
30
|
25
|
17
|
(20)
|
(18)
|
(12)
|
(10)
|
34
|
36
|
24
|
12
|
6
|
4
|
10
|
(4)
|
(6)
|
(11)
|
(9)
|
10
|
|
Net Income (Common) |
8
N/A
|
9
+9%
|
9
+7%
|
10
+12%
|
13
+21%
|
13
+6%
|
15
+12%
|
16
+9%
|
16
-1%
|
15
-6%
|
17
+9%
|
18
+11%
|
25
+38%
|
27
+9%
|
30
+9%
|
31
+3%
|
28
-8%
|
31
+9%
|
32
+3%
|
34
+7%
|
40
+18%
|
35
-13%
|
30
-13%
|
25
-18%
|
17
-31%
|
(20)
N/A
|
(18)
+9%
|
(12)
+34%
|
(11)
+13%
|
34
N/A
|
35
+5%
|
24
-32%
|
12
-52%
|
5
-54%
|
3
-36%
|
9
+176%
|
(4)
N/A
|
(6)
-39%
|
(11)
-79%
|
(9)
+19%
|
10
N/A
|
|
EPS (Diluted) |
0.74
N/A
|
0.8
+8%
|
0.85
+6%
|
0.95
+12%
|
1.16
+22%
|
1.23
+6%
|
1.38
+12%
|
1.51
+9%
|
1.49
-1%
|
1.31
-12%
|
1.42
+8%
|
1.57
+11%
|
2.18
+39%
|
2.38
+9%
|
2.59
+9%
|
2.64
+2%
|
2.41
-9%
|
2.59
+7%
|
2.66
+3%
|
2.84
+7%
|
3.38
+19%
|
2.94
-13%
|
2.55
-13%
|
2.09
-18%
|
1.44
-31%
|
-1.67
N/A
|
-1.53
+8%
|
-1.02
+33%
|
-0.88
+14%
|
2.8
N/A
|
2.96
+6%
|
2.02
-32%
|
0.97
-52%
|
0.45
-54%
|
0.29
-36%
|
0.8
+176%
|
-0.38
N/A
|
-0.54
-42%
|
-1
-85%
|
-0.82
+18%
|
0.88
N/A
|