PriceSmart Inc
NASDAQ:PSMT
Income Statement
Earnings Waterfall
PriceSmart Inc
Revenue
|
4.7B
USD
|
Cost of Revenue
|
-3.9B
USD
|
Gross Profit
|
800.8m
USD
|
Operating Expenses
|
-589.9m
USD
|
Operating Income
|
210.9m
USD
|
Other Expenses
|
-90m
USD
|
Net Income
|
120.9m
USD
|
Income Statement
PriceSmart Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 437
N/A
|
2 480
+2%
|
2 518
+1%
|
2 568
+2%
|
2 644
+3%
|
2 726
+3%
|
2 803
+3%
|
2 859
+2%
|
2 886
+1%
|
2 893
+0%
|
2 905
+0%
|
2 933
+1%
|
2 948
+1%
|
2 974
+1%
|
2 997
+1%
|
3 024
+1%
|
3 071
+2%
|
3 122
+2%
|
3 167
+1%
|
3 179
+0%
|
3 194
+0%
|
3 201
+0%
|
3 224
+1%
|
3 256
+1%
|
3 309
+2%
|
3 320
+0%
|
3 329
+0%
|
3 395
+2%
|
3 426
+1%
|
3 521
+3%
|
3 620
+3%
|
3 718
+3%
|
3 819
+3%
|
3 954
+4%
|
4 066
+3%
|
4 146
+2%
|
4 249
+2%
|
4 315
+2%
|
4 412
+2%
|
4 524
+3%
|
4 673
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 049)
|
(2 083)
|
(2 114)
|
(2 151)
|
(2 215)
|
(2 287)
|
(2 353)
|
(2 404)
|
(2 430)
|
(2 439)
|
(2 450)
|
(2 470)
|
(2 480)
|
(2 501)
|
(2 520)
|
(2 546)
|
(2 587)
|
(2 622)
|
(2 657)
|
(2 665)
|
(2 674)
|
(2 683)
|
(2 696)
|
(2 718)
|
(2 757)
|
(2 768)
|
(2 775)
|
(2 820)
|
(2 834)
|
(2 898)
|
(2 975)
|
(3 061)
|
(3 152)
|
(3 285)
|
(3 385)
|
(3 449)
|
(3 531)
|
(3 574)
|
(3 653)
|
(3 746)
|
(3 873)
|
|
Gross Profit |
388
N/A
|
397
+2%
|
404
+2%
|
417
+3%
|
429
+3%
|
439
+2%
|
450
+2%
|
455
+1%
|
456
+0%
|
454
0%
|
456
+0%
|
463
+2%
|
468
+1%
|
474
+1%
|
477
+1%
|
478
+0%
|
484
+1%
|
501
+3%
|
510
+2%
|
515
+1%
|
521
+1%
|
518
-1%
|
528
+2%
|
539
+2%
|
552
+2%
|
552
+0%
|
554
+0%
|
575
+4%
|
591
+3%
|
623
+5%
|
645
+3%
|
657
+2%
|
667
+1%
|
669
+0%
|
681
+2%
|
697
+2%
|
718
+3%
|
741
+3%
|
759
+2%
|
778
+2%
|
801
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(255)
|
(261)
|
(266)
|
(275)
|
(285)
|
(292)
|
(301)
|
(305)
|
(310)
|
(314)
|
(318)
|
(323)
|
(328)
|
(334)
|
(339)
|
(345)
|
(352)
|
(368)
|
(381)
|
(394)
|
(402)
|
(406)
|
(412)
|
(417)
|
(427)
|
(426)
|
(432)
|
(438)
|
(448)
|
(468)
|
(486)
|
(496)
|
(503)
|
(507)
|
(513)
|
(519)
|
(527)
|
(541)
|
(554)
|
(569)
|
(590)
|
|
Selling, General & Administrative |
(255)
|
(261)
|
(266)
|
(275)
|
(285)
|
(292)
|
(301)
|
(305)
|
(310)
|
(314)
|
(318)
|
(323)
|
(328)
|
(334)
|
(339)
|
(345)
|
(352)
|
(368)
|
(381)
|
(394)
|
(402)
|
(406)
|
(412)
|
(417)
|
(428)
|
(426)
|
(432)
|
(438)
|
(448)
|
(468)
|
(486)
|
(496)
|
(503)
|
(508)
|
(513)
|
(519)
|
(528)
|
(541)
|
(554)
|
(569)
|
(590)
|
|
Operating Income |
134
N/A
|
137
+2%
|
138
+1%
|
142
+3%
|
145
+2%
|
147
+2%
|
148
+1%
|
149
+1%
|
147
-2%
|
140
-4%
|
138
-2%
|
139
+1%
|
140
+0%
|
140
+0%
|
138
-1%
|
133
-4%
|
132
0%
|
133
+1%
|
129
-3%
|
121
-6%
|
119
-2%
|
112
-5%
|
116
+4%
|
122
+5%
|
124
+2%
|
126
+1%
|
123
-3%
|
137
+11%
|
143
+5%
|
155
+9%
|
159
+2%
|
161
+1%
|
164
+2%
|
162
-1%
|
168
+4%
|
178
+6%
|
191
+7%
|
200
+5%
|
206
+3%
|
209
+1%
|
211
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(4)
|
(1)
|
0
|
1
|
|
Non-Reccuring Items |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(9)
|
(9)
|
(21)
|
(21)
|
(14)
|
|
Total Other Income |
0
|
0
|
1
|
(3)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
2
|
3
|
2
|
0
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(14)
|
(13)
|
(14)
|
(12)
|
(13)
|
|
Pre-Tax Income |
130
N/A
|
134
+3%
|
134
+0%
|
135
+1%
|
134
-1%
|
135
+1%
|
137
+1%
|
140
+2%
|
139
-1%
|
133
-4%
|
131
-1%
|
132
+0%
|
134
+1%
|
135
+1%
|
133
-2%
|
129
-3%
|
127
-2%
|
126
0%
|
123
-3%
|
112
-8%
|
111
-1%
|
106
-5%
|
111
+5%
|
118
+6%
|
121
+2%
|
120
-1%
|
116
-3%
|
128
+11%
|
133
+4%
|
145
+9%
|
147
+1%
|
152
+3%
|
155
+2%
|
151
-2%
|
156
+3%
|
159
+2%
|
161
+1%
|
174
+8%
|
169
-3%
|
176
+4%
|
185
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(41)
|
(42)
|
(41)
|
(43)
|
(45)
|
(47)
|
(48)
|
(48)
|
(46)
|
(44)
|
(43)
|
(42)
|
(42)
|
(42)
|
(42)
|
(41)
|
(39)
|
(39)
|
(39)
|
(37)
|
(39)
|
(38)
|
(40)
|
(40)
|
(42)
|
(41)
|
(38)
|
(42)
|
(44)
|
(46)
|
(49)
|
(51)
|
(51)
|
(50)
|
(52)
|
(52)
|
(55)
|
(57)
|
(60)
|
(62)
|
(63)
|
|
Income from Continuing Operations |
89
|
92
|
93
|
92
|
89
|
88
|
89
|
92
|
93
|
89
|
88
|
90
|
91
|
93
|
91
|
88
|
88
|
87
|
84
|
75
|
72
|
68
|
71
|
78
|
79
|
78
|
78
|
86
|
89
|
99
|
98
|
101
|
104
|
101
|
105
|
107
|
107
|
117
|
109
|
114
|
122
|
|
Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
Net Income (Common) |
87
N/A
|
90
+3%
|
91
+1%
|
91
-1%
|
87
-4%
|
87
0%
|
88
+1%
|
91
+3%
|
92
+1%
|
88
-5%
|
87
0%
|
89
+1%
|
90
+1%
|
92
+2%
|
89
-3%
|
87
-3%
|
74
-15%
|
74
0%
|
73
-1%
|
66
-10%
|
75
+15%
|
71
-6%
|
73
+2%
|
78
+7%
|
79
+2%
|
78
-2%
|
77
-1%
|
85
+10%
|
88
+3%
|
97
+11%
|
97
-1%
|
99
+3%
|
103
+3%
|
99
-3%
|
103
+4%
|
106
+2%
|
105
0%
|
116
+10%
|
108
-7%
|
113
+5%
|
121
+7%
|
|
EPS (Diluted) |
2.89
N/A
|
3.03
+5%
|
3.07
+1%
|
3.03
-1%
|
2.89
-5%
|
2.92
+1%
|
2.95
+1%
|
3.04
+3%
|
3.03
0%
|
2.92
-4%
|
2.92
N/A
|
2.95
+1%
|
2.95
N/A
|
3.06
+4%
|
2.98
-3%
|
2.89
-3%
|
2.43
-16%
|
2.46
+1%
|
2.43
-1%
|
2.17
-11%
|
2.47
+14%
|
2.34
-5%
|
2.4
+3%
|
2.56
+7%
|
2.61
+2%
|
2.57
-2%
|
2.55
-1%
|
2.8
+10%
|
2.88
+3%
|
3.2
+11%
|
3.18
-1%
|
3.26
+3%
|
3.31
+2%
|
3.26
-2%
|
3.38
+4%
|
3.42
+1%
|
3.37
-1%
|
3.75
+11%
|
3.5
-7%
|
3.73
+7%
|
4.03
+8%
|