Stitch Fix Inc
NASDAQ:SFIX
Income Statement
Earnings Waterfall
Stitch Fix Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-832.1m
USD
|
Gross Profit
|
633.8m
USD
|
Operating Expenses
|
-735.4m
USD
|
Operating Income
|
-101.6m
USD
|
Other Expenses
|
-19.9m
USD
|
Net Income
|
-121.5m
USD
|
Income Statement
Stitch Fix Inc
Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||
Revenue |
872
N/A
|
923
+6%
|
977
+6%
|
1 037
+6%
|
1 095
+6%
|
1 167
+7%
|
1 227
+5%
|
1 297
+6%
|
1 372
+6%
|
1 464
+7%
|
1 578
+8%
|
1 656
+5%
|
1 738
+5%
|
1 700
-2%
|
1 712
+1%
|
1 757
+3%
|
1 810
+3%
|
1 974
+9%
|
2 101
+6%
|
2 192
+4%
|
2 205
+1%
|
2 162
-2%
|
2 073
-4%
|
1 947
-6%
|
1 843
-5%
|
1 745
-5%
|
1 638
-6%
|
1 548
-6%
|
1 466
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(477)
|
(508)
|
(543)
|
(583)
|
(621)
|
(660)
|
(691)
|
(725)
|
(764)
|
(810)
|
(874)
|
(917)
|
(959)
|
(955)
|
(958)
|
(985)
|
(1 023)
|
(1 092)
|
(1 154)
|
(1 191)
|
(1 187)
|
(1 181)
|
(1 164)
|
(1 119)
|
(1 078)
|
(1 022)
|
(946)
|
(888)
|
(832)
|
|
Gross Profit |
396
N/A
|
416
+5%
|
434
+4%
|
453
+4%
|
474
+5%
|
507
+7%
|
536
+6%
|
572
+7%
|
608
+6%
|
654
+8%
|
703
+7%
|
739
+5%
|
778
+5%
|
746
-4%
|
754
+1%
|
772
+2%
|
787
+2%
|
881
+12%
|
948
+8%
|
1 001
+6%
|
1 018
+2%
|
981
-4%
|
909
-7%
|
828
-9%
|
764
-8%
|
722
-6%
|
692
-4%
|
659
-5%
|
634
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(342)
|
(368)
|
(403)
|
(439)
|
(445)
|
(472)
|
(493)
|
(528)
|
(564)
|
(624)
|
(680)
|
(727)
|
(773)
|
(781)
|
(806)
|
(844)
|
(907)
|
(980)
|
(1 011)
|
(1 047)
|
(1 054)
|
(1 070)
|
(1 100)
|
(1 065)
|
(1 003)
|
(907)
|
(827)
|
(765)
|
(736)
|
|
Selling, General & Administrative |
(342)
|
(368)
|
(403)
|
(439)
|
(445)
|
(472)
|
(493)
|
(528)
|
(564)
|
(624)
|
(680)
|
(726)
|
(772)
|
(781)
|
(806)
|
(844)
|
(907)
|
(980)
|
(1 011)
|
(1 047)
|
(1 054)
|
(1 070)
|
(1 100)
|
(1 066)
|
(1 003)
|
(907)
|
(827)
|
(761)
|
(728)
|
|
Depreciation & Amortization |
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
|
(4)
|
(7)
|
|
Operating Income |
54
N/A
|
48
-10%
|
32
-35%
|
15
-54%
|
29
+101%
|
35
+20%
|
43
+23%
|
44
+3%
|
44
0%
|
30
-33%
|
24
-21%
|
13
-46%
|
6
-54%
|
(36)
N/A
|
(52)
-45%
|
(71)
-38%
|
(120)
-68%
|
(98)
+18%
|
(63)
+36%
|
(46)
+28%
|
(36)
+21%
|
(89)
-146%
|
(190)
-114%
|
(237)
-25%
|
(239)
-1%
|
(184)
+23%
|
(135)
+27%
|
(105)
+22%
|
(102)
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
6
|
6
|
7
|
6
|
6
|
5
|
4
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
4
|
6
|
8
|
10
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(24)
|
(59)
|
(61)
|
(43)
|
(46)
|
(21)
|
|
Total Other Income |
(4)
|
(16)
|
(19)
|
(8)
|
(6)
|
8
|
12
|
3
|
2
|
2
|
2
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(1)
|
1
|
3
|
3
|
|
Pre-Tax Income |
50
N/A
|
32
-35%
|
13
-60%
|
6
-50%
|
24
+273%
|
43
+79%
|
55
+28%
|
49
-11%
|
48
0%
|
36
-26%
|
31
-13%
|
19
-37%
|
12
-37%
|
(30)
N/A
|
(48)
-57%
|
(67)
-41%
|
(117)
-74%
|
(95)
+19%
|
(61)
+36%
|
(44)
+28%
|
(35)
+21%
|
(89)
-155%
|
(210)
-135%
|
(263)
-26%
|
(298)
-13%
|
(242)
+19%
|
(171)
+30%
|
(141)
+17%
|
(110)
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(24)
|
(19)
|
(13)
|
(7)
|
(16)
|
(16)
|
(6)
|
(2)
|
2
|
12
|
6
|
7
|
13
|
15
|
(23)
|
7
|
24
|
17
|
39
|
10
|
(9)
|
(14)
|
2
|
2
|
2
|
2
|
(2)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
26
|
13
|
(1)
|
(0)
|
8
|
27
|
49
|
46
|
50
|
48
|
37
|
26
|
25
|
(16)
|
(70)
|
(61)
|
(93)
|
(78)
|
(22)
|
(34)
|
(44)
|
(103)
|
(207)
|
(261)
|
(296)
|
(240)
|
(172)
|
(142)
|
(112)
|
|
Net Income (Common) |
26
N/A
|
13
-50%
|
(1)
N/A
|
(0)
+33%
|
3
N/A
|
22
+637%
|
45
+103%
|
42
-6%
|
51
+20%
|
48
-5%
|
37
-23%
|
26
-30%
|
25
-2%
|
(16)
N/A
|
(67)
-333%
|
(58)
+14%
|
(90)
-56%
|
(75)
+17%
|
(9)
+88%
|
(20)
-126%
|
(30)
-49%
|
(89)
-197%
|
(207)
-132%
|
(261)
-26%
|
(296)
-13%
|
(240)
+19%
|
(172)
+28%
|
(152)
+12%
|
(122)
+20%
|
|
EPS (Diluted) |
0.26
N/A
|
0.13
-50%
|
-0.01
N/A
|
-0.01
N/A
|
0.03
N/A
|
0.22
+633%
|
0.43
+95%
|
0.24
-44%
|
0.31
+29%
|
0.3
-3%
|
0.22
-27%
|
0.26
+18%
|
0.16
-38%
|
-0.15
N/A
|
-0.65
-333%
|
-0.52
+20%
|
-0.87
-67%
|
-0.72
+17%
|
-0.08
+89%
|
-0.18
-125%
|
-0.27
-50%
|
-0.81
-200%
|
-1.9
-135%
|
-2.32
-22%
|
-2.59
-12%
|
-2.07
+20%
|
-1.5
+28%
|
-1.29
+14%
|
-1.02
+21%
|