Income Statement

Revenue

+22%

+43%

10Y

Currency: USD

	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Feb-2004	May-2004	Aug-2004	Nov-2004	Feb-2005	May-2005	Aug-2005	Nov-2005	Feb-2006	May-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Feb-2009	May-2009	Aug-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	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	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6	0	0	1	5	2	3	3	4	4	4	4	3	3	3	3	2	2	2	2	2	2	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	2	2	2	2	2	3	3	3	4	4	4	4	3	3	2	2	2	2	3	3	2	2	2	2	3	3	3	4	5	6	6	5	5	4	4	4	4	3	3
Revenue	196 N/A	207 +6%	217 +5%	220 +1%	227 +3%	231 +2%	238 +3%	239 +1%	240 +0%	244 +2%	243 -1%	251 +3%	253 +1%	259 +2%	263 +2%	270 +2%	280 +4%	288 +3%	287 0%	292 +2%	300 +3%	304 +2%	308 +1%	315 +2%	315 0%	319 +1%	317 -1%	322 +1%	304 -5%	291 -4%	292 +0%	286 -2%	305 +7%	319 +5%	322 +1%	325 +1%	323 0%	326 +1%	336 +3%	340 +1%	347 +2%	349 +0%	343 -2%	353 +3%	354 +0%	360 +2%	369 +2%	369 +0%	376 +2%	379 +1%	383 +1%	384 +0%	387 +1%	384 -1%	378 -1%	374 -1%	372 -1%	376 +1%	381 +1%	377 -1%	379 +1%	381 +0%	381 0%	389 +2%	394 +1%	403 +2%	409 +1%	412 +1%	412 N/A	419 +2%	423 +1%	421 -1%	419 0%	404 -4%	409 +1%	434 +6%	446 +3%	485 +9%	488 +1%	498 +2%	516 +4%	504 -2%	519 +3%	509 -2%	509 +0%	527 +4%	537 +2%	553 +3%	562 +2%	575 +2%	591 +3%	604 +2%	611 +1%	613 +0%	620 +1%	621 +0%
Gross Profit
Cost of Revenue	(99)	(105)	(108)	(110)	(112)	(113)	(116)	(115)	(115)	(117)	(117)	(123)	(126)	(131)	(134)	(139)	(144)	(148)	(149)	(151)	(154)	(157)	(159)	(163)	(164)	(167)	(169)	(172)	(162)	(152)	(148)	(140)	(148)	(154)	(156)	(158)	(158)	(161)	(168)	(172)	(178)	(178)	(174)	(178)	(177)	(178)	(179)	(178)	(181)	(182)	(184)	(185)	(185)	(182)	(178)	(172)	(169)	(167)	(166)	(163)	(163)	(166)	(167)	(172)	(175)	(180)	(183)	(185)	(185)	(189)	(191)	(191)	(192)	(185)	(186)	(195)	(198)	(217)	(224)	(236)	(251)	(252)	(264)	(258)	(258)	(263)	(263)	(267)	(269)	(272)	(275)	(280)	(280)	(276)	(279)	(277)
Gross Profit	97 N/A	102 +5%	109 +7%	110 +1%	115 +5%	118 +3%	122 +4%	125 +2%	124 0%	127 +2%	126 -1%	128 +2%	128 -1%	128 +0%	129 +1%	131 +1%	136 +4%	140 +3%	138 -1%	141 +2%	145 +3%	147 +1%	149 +1%	152 +2%	151 -1%	152 +1%	148 -3%	150 +1%	142 -5%	139 -2%	145 +4%	146 +1%	157 +8%	165 +5%	165 +0%	167 +1%	165 -1%	165 0%	168 +2%	168 N/A	169 +1%	170 +1%	169 -1%	175 +4%	177 +1%	182 +3%	189 +4%	191 +1%	196 +2%	197 +1%	199 +1%	199 N/A	202 +1%	202 +0%	200 -1%	202 +1%	203 +1%	209 +3%	214 +3%	214 0%	216 +1%	216 0%	214 -1%	217 +1%	218 +1%	223 +2%	225 +1%	227 +1%	227 +0%	231 +1%	232 +1%	230 -1%	228 -1%	219 -4%	223 +2%	240 +7%	248 +4%	268 +8%	264 -1%	262 -1%	266 +1%	252 -5%	255 +1%	251 -2%	251 +0%	264 +5%	274 +4%	286 +4%	292 +2%	303 +4%	315 +4%	324 +3%	331 +2%	336 +2%	341 +2%	344 +1%
Operating Income
Operating Expenses	(61)	(63)	(66)	(68)	(70)	(71)	(72)	(75)	(77)	(79)	(80)	(81)	(83)	(83)	(82)	(81)	(83)	(87)	(92)	(97)	(100)	(101)	(100)	(103)	(103)	(103)	(104)	(103)	(101)	(99)	(98)	(103)	(100)	(105)	(110)	(113)	(114)	(115)	(114)	(117)	(117)	(117)	(117)	(118)	(120)	(123)	(131)	(134)	(137)	(138)	(135)	(136)	(137)	(136)	(135)	(135)	(136)	(139)	(143)	(143)	(144)	(142)	(138)	(141)	(141)	(144)	(147)	(149)	(149)	(152)	(150)	(149)	(149)	(143)	(146)	(149)	(155)	(167)	(175)	(178)	(177)	(172)	(167)	(169)	(172)	(178)	(185)	(190)	(198)	(207)	(219)	(226)	(231)	(236)	(238)	(242)
Selling, General & Administrative	(59)	(62)	(66)	(68)	(70)	(71)	(72)	(74)	(77)	(79)	(80)	(81)	(82)	(82)	(81)	(81)	(82)	(87)	(92)	(97)	(100)	(101)	(99)	(103)	(102)	(103)	(104)	(102)	(100)	(98)	(98)	(96)	(99)	(104)	(109)	(112)	(114)	(114)	(112)	(115)	(115)	(115)	(115)	(116)	(118)	(119)	(129)	(128)	(129)	(130)	(133)	(128)	(128)	(127)	(132)	(126)	(127)	(131)	(132)	(132)	(133)	(131)	(127)	(130)	(131)	(133)	(137)	(139)	(139)	(142)	(141)	(140)	(139)	(134)	(138)	(141)	(147)	(160)	(168)	(171)	(170)	(165)	(161)	(162)	(166)	(172)	(177)	(183)	(190)	(198)	(210)	(218)	(222)	(227)	(229)	(233)
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	(2)	(4)	(5)	0	(6)	(5)	(6)	0	(6)	(6)	(5)	(8)	(8)	(8)	(8)	(8)	(8)	(7)	(8)	(7)	(7)	(7)	(7)	(7)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(6)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(6)	(7)	(7)	(8)	(8)	(8)	(8)	(9)	(9)	(9)
Depreciation & Amortization	(3)	(2)	(0)	(0)	(0)	(0)	(0)	0	0	(0)	(0)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(1)	(2)	(2)	(2)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)
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	(7)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	36 N/A	38 +6%	42 +11%	42 -1%	45 +9%	47 +3%	51 +9%	50 -1%	48 -5%	48 +1%	45 -5%	47 +3%	45 -4%	45 +1%	47 +4%	50 +6%	53 +6%	53 N/A	46 -13%	43 -6%	45 +5%	46 +1%	49 +8%	49 0%	48 -1%	49 +2%	44 -11%	47 +6%	41 -11%	40 -3%	47 +15%	43 -9%	58 +36%	60 +3%	55 -7%	54 -3%	51 -5%	50 -2%	54 +9%	51 -6%	52 +2%	53 +3%	52 -3%	57 +11%	57 -1%	59 +3%	58 -2%	58 0%	59 +2%	59 +0%	64 +9%	63 -2%	65 +4%	66 +2%	65 -1%	67 +2%	67 +0%	70 +3%	71 +3%	71 -1%	72 +1%	74 +3%	76 +3%	77 +1%	77 +1%	79 +2%	79 0%	78 -1%	78 +0%	79 +1%	82 +4%	81 -2%	79 -2%	76 -4%	77 +2%	91 +18%	93 +3%	101 +8%	89 -12%	85 -5%	89 +5%	80 -9%	87 +9%	82 -6%	79 -3%	86 +8%	90 +4%	95 +6%	94 -1%	96 +2%	96 +1%	97 +1%	100 +2%	100 +0%	104 +4%	102 -2%
Pre-Tax Income
Interest Income Expense	(5)	(5)	(6)	(6)	(6)	(7)	(6)	(6)	(7)	(7)	(7)	(6)	(6)	(5)	(5)	(4)	(4)	(4)	(3)	(3)	(3)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	(2)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	0	0	0	0	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(3)	0	(0)	1	2	0	1	(1)	(2)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(3)	(2)	(2)	(1)	(1)	(2)	(3)	(3)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(3)	(2)	(2)
Non-Reccuring Items	(1)	(1)	(1)	0	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(1)	(4)	(4)	(7)	0	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	(1)	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	0	0	0	0	0	0	0	0
Pre-Tax Income	30 N/A	32 +7%	36 +12%	36 N/A	38 +7%	39 +2%	43 +11%	44 +1%	41 -6%	41 +1%	39 -6%	41 +5%	40 -3%	40 +2%	43 +6%	46 +7%	49 +7%	49 +1%	43 -13%	40 -7%	42 +5%	43 +3%	47 +9%	48 +1%	48 0%	48 +1%	42 -13%	45 +6%	37 -18%	35 -4%	38 +9%	41 +7%	52 +27%	54 +4%	54 -1%	53 -2%	50 -5%	49 -2%	54 +9%	50 -6%	51 +2%	53 +2%	51 -3%	57 +12%	57 +1%	59 +3%	57 -4%	58 +1%	58 N/A	58 +0%	63 +9%	62 -1%	63 +2%	64 +1%	63 -1%	65 +2%	67 +4%	69 +3%	73 +5%	72 -1%	72 -1%	74 +4%	75 +0%	75 +0%	75 0%	76 +1%	75 -1%	75 -1%	76 +2%	77 +2%	81 +4%	79 -2%	77 -3%	73 -5%	76 +3%	89 +18%	92 +3%	100 +8%	87 -13%	82 -6%	86 +5%	77 -10%	84 +9%	79 -6%	75 -4%	81 +8%	85 +5%	91 +6%	89 -1%	91 +2%	92 +1%	93 +1%	95 +3%	97 +2%	102 +5%	100 -2%
Net Income
Tax Provision	(10)	(11)	(11)	(11)	(12)	(12)	(15)	(15)	(14)	(14)	(13)	(14)	(14)	(14)	(15)	(16)	(17)	(17)	(15)	(14)	(14)	(15)	(16)	(16)	(16)	(16)	(14)	(16)	(12)	(12)	(12)	(13)	(17)	(17)	(18)	(17)	(16)	(16)	(17)	(16)	(16)	(16)	(15)	(17)	(18)	(18)	(17)	(17)	(17)	(17)	(19)	(19)	(19)	(19)	(18)	(18)	(19)	(19)	(20)	(20)	(21)	(22)	(22)	(21)	(18)	(18)	(17)	(16)	(16)	(16)	(16)	(16)	(15)	(15)	(15)	(17)	(17)	(18)	(16)	(16)	(18)	(16)	(17)	(16)	(15)	(17)	(19)	(21)	(21)	(21)	(22)	(22)	(10)	(10)	(11)	(10)
Income from Continuing Operations	20	22	25	25	26	27	29	29	27	27	26	27	26	26	28	30	32	32	28	26	28	29	32	32	32	32	28	29	25	23	26	28	35	37	36	36	34	33	36	34	36	37	36	40	40	41	40	40	40	40	44	43	44	45	45	46	49	50	53	52	51	53	53	54	56	58	58	59	60	62	65	63	62	58	61	72	75	82	70	65	68	61	67	63	60	64	66	69	69	69	70	71	85	87	91	90
Net Income (Common)	20 N/A	22 +8%	25 +15%	25 N/A	26 +7%	27 +2%	29 +6%	29 +0%	27 -7%	27 +1%	26 -5%	27 +5%	26 -3%	26 +1%	28 +6%	30 +7%	32 +6%	32 +2%	28 -13%	26 -7%	28 +6%	29 +2%	32 +11%	32 +2%	32 -1%	32 +2%	28 -15%	29 +6%	25 -16%	23 -5%	26 +12%	28 +6%	35 +23%	37 +6%	36 -2%	36 -1%	34 -4%	33 -3%	36 +10%	34 -6%	35 +4%	37 +3%	35 -3%	39 +12%	39 0%	40 +3%	40 -2%	40 +1%	40 0%	40 +0%	44 +8%	43 -2%	44 +2%	44 +1%	45 +0%	46 +3%	48 +5%	50 +4%	52 +5%	52 -1%	51 -3%	53 +4%	53 +0%	54 +2%	56 +4%	58 +3%	65 +13%	65 +1%	67 +2%	69 +3%	56 -19%	54 -2%	53 -3%	49 -7%	60 +22%	72 +19%	75 +4%	81 +9%	70 -14%	65 -7%	67 +4%	61 -10%	67 +11%	62 -7%	60 -5%	64 +7%	66 +3%	69 +5%	68 -1%	69 +1%	69 +0%	71 +2%	85 +20%	86 +1%	91 +5%	89 -2%
EPS (Diluted)	1.25 N/A	1.32 +6%	1.53 +16%	1.47 -4%	1.59 +8%	1.62 +2%	1.71 +6%	1.67 -2%	1.54 -8%	1.58 +3%	1.5 -5%	1.6 +7%	1.53 -4%	1.56 +2%	1.65 +6%	1.77 +7%	1.89 +7%	1.89 N/A	1.66 -12%	1.52 -8%	1.64 +8%	1.66 +1%	1.83 +10%	1.86 +2%	1.87 +1%	1.94 +4%	1.64 -15%	1.74 +6%	1.48 -15%	1.4 -5%	1.58 +13%	1.68 +6%	2.07 +23%	2.2 +6%	2.15 -2%	2.09 -3%	1.98 -5%	1.94 -2%	2.14 +10%	2.09 -2%	2.19 +5%	2.28 +4%	2.2 -4%	2.48 +13%	2.5 +1%	2.57 +3%	2.54 -1%	2.6 +2%	2.61 +0%	2.65 +2%	2.87 +8%	2.91 +1%	2.96 +2%	3.04 +3%	3.04 N/A	3.15 +4%	3.34 +6%	3.48 +4%	3.64 +5%	3.66 +1%	3.59 -2%	3.72 +4%	3.72 N/A	3.81 +2%	3.98 +4%	4.13 +4%	4.62 +12%	4.7 +2%	4.78 +2%	4.96 +4%	4.02 -19%	3.97 -1%	3.86 -3%	3.6 -7%	4.4 +22%	5.25 +19%	5.46 +4%	5.92 +8%	5.09 -14%	4.72 -7%	4.89 +4%	4.42 -10%	4.9 +11%	4.57 -7%	4.36 -5%	4.69 +8%	4.83 +3%	5.08 +5%	5.01 -1%	5.09 +2%	5.11 +0%	5.22 +2%	6.27 +20%	6.36 +1%	6.69 +5%	6.58 -2%

Income Statement Balance Sheet Cash Flow Statement

WD-40 Co
NASDAQ:WDFC

Income Statement

Earnings Waterfall
WD-40 Co

Income Statement
WD-40 Co

See Also

Company

Help

Tools

Stocks

WD-40 Co NASDAQ:WDFC

Income Statement

Earnings Waterfall WD-40 Co

Income Statement WD-40 Co

See Also

Company

Help

Tools

Stocks

WD-40 Co
NASDAQ:WDFC

Earnings Waterfall
WD-40 Co

Income Statement
WD-40 Co