John B Sanfilippo & Son Inc
NASDAQ:JBSS
Income Statement
Earnings Waterfall
John B Sanfilippo & Son Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-812.6m
USD
|
Gross Profit
|
218.8m
USD
|
Operating Expenses
|
-129m
USD
|
Operating Income
|
89.8m
USD
|
Other Expenses
|
-24.9m
USD
|
Net Income
|
64.9m
USD
|
Income Statement
John B Sanfilippo & Son Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
754
N/A
|
779
+3%
|
807
+4%
|
833
+3%
|
868
+4%
|
887
+2%
|
908
+2%
|
936
+3%
|
942
+1%
|
952
+1%
|
949
0%
|
919
-3%
|
877
-5%
|
847
-3%
|
840
-1%
|
850
+1%
|
879
+3%
|
889
+1%
|
878
-1%
|
872
-1%
|
871
0%
|
876
+1%
|
890
+2%
|
883
-1%
|
893
+1%
|
880
-1%
|
873
-1%
|
860
-1%
|
856
0%
|
859
+0%
|
875
+2%
|
894
+2%
|
905
+1%
|
956
+6%
|
982
+3%
|
1 003
+2%
|
1 023
+2%
|
1 000
-2%
|
981
-2%
|
998
+2%
|
1 031
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(635)
|
(656)
|
(683)
|
(709)
|
(737)
|
(755)
|
(773)
|
(793)
|
(804)
|
(815)
|
(808)
|
(780)
|
(735)
|
(705)
|
(700)
|
(715)
|
(739)
|
(750)
|
(741)
|
(730)
|
(723)
|
(718)
|
(722)
|
(708)
|
(714)
|
(704)
|
(700)
|
(684)
|
(677)
|
(674)
|
(677)
|
(697)
|
(715)
|
(756)
|
(784)
|
(801)
|
(810)
|
(788)
|
(763)
|
(779)
|
(813)
|
|
Gross Profit |
119
N/A
|
123
+3%
|
124
+1%
|
124
+0%
|
131
+6%
|
132
+1%
|
135
+2%
|
142
+6%
|
138
-3%
|
138
0%
|
141
+2%
|
139
-1%
|
142
+2%
|
142
0%
|
141
-1%
|
135
-4%
|
140
+3%
|
139
0%
|
137
-2%
|
142
+4%
|
148
+4%
|
158
+7%
|
168
+6%
|
175
+4%
|
179
+2%
|
176
-2%
|
173
-2%
|
176
+2%
|
179
+2%
|
185
+3%
|
197
+7%
|
197
0%
|
190
-3%
|
200
+5%
|
198
-1%
|
203
+2%
|
213
+5%
|
212
-1%
|
218
+3%
|
219
+1%
|
219
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(76)
|
(77)
|
(77)
|
(80)
|
(81)
|
(80)
|
(81)
|
(84)
|
(85)
|
(86)
|
(86)
|
(84)
|
(82)
|
(82)
|
(78)
|
(79)
|
(80)
|
(83)
|
(88)
|
(91)
|
(95)
|
(100)
|
(100)
|
(99)
|
(99)
|
(97)
|
(95)
|
(94)
|
(96)
|
(100)
|
(106)
|
(115)
|
(112)
|
(115)
|
(116)
|
(114)
|
(120)
|
(121)
|
(126)
|
(126)
|
(129)
|
|
Selling, General & Administrative |
(76)
|
(78)
|
(79)
|
(80)
|
(81)
|
(80)
|
(81)
|
(84)
|
(86)
|
(86)
|
(86)
|
(84)
|
(82)
|
(81)
|
(79)
|
(79)
|
(80)
|
(83)
|
(88)
|
(91)
|
(95)
|
(100)
|
(99)
|
(98)
|
(97)
|
(94)
|
(92)
|
(92)
|
(93)
|
(96)
|
(104)
|
(113)
|
(110)
|
(110)
|
(114)
|
(112)
|
(118)
|
(116)
|
(124)
|
(124)
|
(127)
|
|
Research & Development |
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
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Operating Income |
43
N/A
|
45
+5%
|
47
+3%
|
45
-4%
|
50
+12%
|
52
+3%
|
54
+3%
|
59
+9%
|
53
-10%
|
51
-2%
|
55
+7%
|
55
+1%
|
60
+9%
|
61
+0%
|
62
+2%
|
56
-10%
|
59
+6%
|
56
-5%
|
49
-14%
|
51
+5%
|
53
+3%
|
59
+11%
|
68
+15%
|
75
+12%
|
79
+5%
|
79
-1%
|
78
0%
|
82
+4%
|
83
+2%
|
85
+2%
|
91
+7%
|
82
-10%
|
78
-5%
|
85
+9%
|
83
-3%
|
89
+8%
|
93
+5%
|
90
-3%
|
92
+2%
|
93
+1%
|
90
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Non-Reccuring Items |
2
|
2
|
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
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
|
Total Other Income |
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Pre-Tax Income |
38
N/A
|
40
+4%
|
38
-4%
|
37
-3%
|
43
+15%
|
45
+6%
|
48
+7%
|
53
+11%
|
48
-11%
|
47
-2%
|
50
+7%
|
50
+1%
|
55
+10%
|
54
-1%
|
54
+0%
|
48
-11%
|
51
+6%
|
49
-3%
|
42
-15%
|
45
+6%
|
46
+4%
|
52
+13%
|
62
+18%
|
70
+13%
|
74
+6%
|
73
-1%
|
73
0%
|
76
+4%
|
78
+3%
|
80
+3%
|
89
+11%
|
79
-11%
|
75
-5%
|
82
+9%
|
77
-6%
|
83
+8%
|
88
+6%
|
85
-3%
|
88
+3%
|
91
+3%
|
87
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(14)
|
(13)
|
(12)
|
(15)
|
(16)
|
(17)
|
(18)
|
(16)
|
(16)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(14)
|
(15)
|
(14)
|
(11)
|
(12)
|
(12)
|
(13)
|
(16)
|
(18)
|
(19)
|
(19)
|
(18)
|
(19)
|
(20)
|
(20)
|
(22)
|
(20)
|
(18)
|
(20)
|
(19)
|
(21)
|
(22)
|
(23)
|
(23)
|
(24)
|
(22)
|
|
Income from Continuing Operations |
25
|
26
|
25
|
25
|
27
|
29
|
31
|
35
|
32
|
30
|
33
|
34
|
37
|
36
|
37
|
34
|
36
|
36
|
32
|
33
|
35
|
40
|
46
|
52
|
55
|
54
|
54
|
57
|
58
|
60
|
66
|
59
|
57
|
62
|
58
|
62
|
66
|
63
|
65
|
67
|
65
|
|
Net Income (Common) |
25
N/A
|
26
+4%
|
25
-3%
|
25
-3%
|
27
+11%
|
29
+7%
|
31
+7%
|
35
+12%
|
32
-10%
|
30
-4%
|
33
+8%
|
34
+2%
|
37
+10%
|
36
-2%
|
37
+1%
|
31
-14%
|
34
+7%
|
33
-3%
|
28
-13%
|
32
+13%
|
34
+5%
|
40
+17%
|
46
+16%
|
52
+14%
|
55
+6%
|
54
-2%
|
54
N/A
|
57
+4%
|
58
+2%
|
60
+3%
|
66
+11%
|
59
-10%
|
57
-5%
|
62
+9%
|
58
-6%
|
62
+6%
|
66
+6%
|
63
-4%
|
65
+3%
|
67
+3%
|
65
-3%
|
|
EPS (Diluted) |
2.25
N/A
|
2.36
+5%
|
2.28
-3%
|
2.2
-4%
|
2.42
+10%
|
2.61
+8%
|
2.79
+7%
|
3.11
+11%
|
2.8
-10%
|
2.68
-4%
|
2.87
+7%
|
2.93
+2%
|
3.21
+10%
|
3.17
-1%
|
3.21
+1%
|
2.74
-15%
|
2.92
+7%
|
2.85
-2%
|
2.46
-14%
|
2.79
+13%
|
2.93
+5%
|
3.43
+17%
|
3.98
+16%
|
4.52
+14%
|
4.79
+6%
|
4.69
-2%
|
4.66
-1%
|
4.91
+5%
|
4.99
+2%
|
5.14
+3%
|
5.69
+11%
|
5.14
-10%
|
4.89
-5%
|
5.33
+9%
|
5
-6%
|
5.31
+6%
|
5.59
+5%
|
5.42
-3%
|
5.54
+2%
|
5.76
+4%
|
5.57
-3%
|