Hawkins Inc
NASDAQ:HWKN
Income Statement
Earnings Waterfall
Hawkins Inc
Revenue
|
924.2m
USD
|
Cost of Revenue
|
-740.3m
USD
|
Gross Profit
|
183.8m
USD
|
Operating Expenses
|
-81.4m
USD
|
Operating Income
|
102.5m
USD
|
Other Expenses
|
-29.4m
USD
|
Net Income
|
73.1m
USD
|
Income Statement
Hawkins Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Dec-2017 | Apr-2018 | Jul-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
351
N/A
|
348
-1%
|
352
+1%
|
354
+1%
|
356
+1%
|
364
+2%
|
368
+1%
|
373
+2%
|
378
+1%
|
414
+10%
|
444
+7%
|
471
+6%
|
495
+5%
|
484
-2%
|
486
+0%
|
490
+1%
|
496
+1%
|
504
+2%
|
520
+3%
|
540
+4%
|
550
+2%
|
556
+1%
|
554
0%
|
549
-1%
|
541
-1%
|
540
0%
|
536
-1%
|
544
+1%
|
566
+4%
|
597
+5%
|
635
+6%
|
670
+6%
|
715
+7%
|
775
+8%
|
840
+8%
|
898
+7%
|
930
+4%
|
935
+1%
|
940
+0%
|
935
-1%
|
924
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(289)
|
(287)
|
(289)
|
(289)
|
(292)
|
(298)
|
(300)
|
(304)
|
(307)
|
(334)
|
(356)
|
(376)
|
(393)
|
(386)
|
(390)
|
(397)
|
(405)
|
(417)
|
(431)
|
(449)
|
(457)
|
(460)
|
(458)
|
(450)
|
(442)
|
(439)
|
(433)
|
(436)
|
(452)
|
(473)
|
(503)
|
(534)
|
(573)
|
(628)
|
(686)
|
(734)
|
(764)
|
(770)
|
(769)
|
(757)
|
(740)
|
|
Gross Profit |
62
N/A
|
62
0%
|
63
+2%
|
64
+2%
|
64
N/A
|
66
+2%
|
68
+3%
|
70
+3%
|
71
+2%
|
80
+14%
|
88
+9%
|
95
+8%
|
101
+7%
|
98
-3%
|
96
-2%
|
93
-3%
|
91
-2%
|
87
-4%
|
89
+3%
|
91
+2%
|
93
+2%
|
96
+3%
|
96
+0%
|
99
+2%
|
99
+1%
|
101
+2%
|
103
+2%
|
108
+5%
|
115
+6%
|
124
+8%
|
132
+6%
|
136
+3%
|
142
+4%
|
147
+3%
|
154
+5%
|
163
+6%
|
166
+1%
|
165
0%
|
170
+3%
|
178
+4%
|
184
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(34)
|
(34)
|
(34)
|
(33)
|
(34)
|
(35)
|
(36)
|
(38)
|
(43)
|
(49)
|
(54)
|
(59)
|
(61)
|
(59)
|
(60)
|
(60)
|
(59)
|
(59)
|
(98)
|
(98)
|
(98)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(60)
|
(61)
|
(64)
|
(68)
|
(70)
|
(71)
|
(73)
|
(75)
|
(77)
|
(80)
|
(81)
|
(80)
|
(78)
|
(79)
|
(81)
|
|
Selling, General & Administrative |
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(36)
|
(38)
|
(43)
|
(49)
|
(54)
|
(59)
|
(61)
|
(59)
|
(60)
|
(60)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(61)
|
(64)
|
(68)
|
(70)
|
(71)
|
(73)
|
(75)
|
(77)
|
(80)
|
(81)
|
(80)
|
(81)
|
(82)
|
(84)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(39)
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
Operating Income |
28
N/A
|
28
+0%
|
30
+5%
|
31
+5%
|
31
-2%
|
30
-1%
|
32
+4%
|
31
-1%
|
28
-10%
|
31
+11%
|
33
+7%
|
36
+8%
|
40
+11%
|
39
-4%
|
36
-7%
|
33
-8%
|
32
-4%
|
27
-14%
|
(9)
N/A
|
(7)
+18%
|
(5)
+29%
|
37
N/A
|
37
+1%
|
40
+6%
|
40
+0%
|
42
+5%
|
44
+5%
|
47
+8%
|
51
+8%
|
56
+10%
|
62
+11%
|
65
+5%
|
69
+6%
|
71
+3%
|
77
+8%
|
84
+9%
|
85
+1%
|
85
+0%
|
93
+9%
|
99
+7%
|
102
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
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
|
1
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
1
|
|
Pre-Tax Income |
28
N/A
|
28
+1%
|
30
+5%
|
31
+5%
|
31
-1%
|
31
0%
|
32
+4%
|
31
-1%
|
28
-10%
|
30
+7%
|
32
+5%
|
34
+6%
|
38
+10%
|
36
-4%
|
33
-8%
|
30
-9%
|
29
-5%
|
(15)
N/A
|
(12)
+20%
|
(11)
+13%
|
(9)
+17%
|
34
N/A
|
34
+2%
|
37
+7%
|
37
+2%
|
39
+4%
|
42
+7%
|
46
+10%
|
50
+9%
|
56
+12%
|
62
+11%
|
65
+5%
|
68
+5%
|
70
+2%
|
74
+6%
|
79
+7%
|
80
+0%
|
83
+4%
|
88
+7%
|
95
+8%
|
99
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(11)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(11)
|
(10)
|
(8)
|
(8)
|
(7)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(20)
|
(21)
|
(21)
|
(23)
|
(24)
|
(26)
|
(26)
|
|
Income from Continuing Operations |
18
|
18
|
19
|
20
|
20
|
19
|
20
|
20
|
17
|
18
|
19
|
21
|
23
|
23
|
21
|
19
|
19
|
(23)
|
(20)
|
(18)
|
(18)
|
24
|
25
|
27
|
27
|
28
|
30
|
33
|
37
|
41
|
46
|
48
|
50
|
52
|
55
|
59
|
59
|
60
|
64
|
69
|
73
|
|
Net Income (Common) |
18
N/A
|
18
+1%
|
19
+5%
|
20
+5%
|
20
-2%
|
19
-2%
|
20
+4%
|
20
-2%
|
17
-12%
|
18
+5%
|
19
+5%
|
21
+8%
|
23
+14%
|
23
-3%
|
21
-8%
|
19
-10%
|
32
+72%
|
(9)
N/A
|
(6)
+35%
|
(4)
+37%
|
(17)
-342%
|
24
N/A
|
25
+3%
|
27
+8%
|
27
+1%
|
28
+4%
|
30
+7%
|
33
+10%
|
37
+10%
|
41
+12%
|
46
+12%
|
48
+4%
|
50
+5%
|
52
+3%
|
55
+6%
|
59
+7%
|
59
+1%
|
60
+2%
|
64
+6%
|
69
+8%
|
73
+6%
|
|
EPS (Diluted) |
0.42
N/A
|
0.43
+2%
|
0.44
+2%
|
0.46
+5%
|
0.45
-2%
|
0.45
N/A
|
0.46
+2%
|
0.45
-2%
|
0.4
-11%
|
0.43
+7%
|
0.45
+5%
|
0.49
+9%
|
0.55
+12%
|
0.53
-4%
|
0.49
-8%
|
0.44
-10%
|
0.75
+70%
|
-0.21
N/A
|
-0.14
+33%
|
-0.08
+43%
|
-0.41
-413%
|
0.57
N/A
|
0.59
+4%
|
0.64
+8%
|
0.65
+2%
|
1.33
+105%
|
1.42
+7%
|
1.57
+11%
|
1.73
+10%
|
1.93
+12%
|
2.16
+12%
|
2.26
+5%
|
2.37
+5%
|
2.44
+3%
|
2.59
+6%
|
2.78
+7%
|
2.81
+1%
|
2.86
+2%
|
3.04
+6%
|
3.28
+8%
|
3.48
+6%
|