Winmark Corp
NASDAQ:WINA
Income Statement
Earnings Waterfall
Winmark Corp
Revenue
|
82.8m
USD
|
Cost of Revenue
|
-4.3m
USD
|
Gross Profit
|
78.5m
USD
|
Operating Expenses
|
-25.4m
USD
|
Operating Income
|
53.1m
USD
|
Other Expenses
|
-13.1m
USD
|
Net Income
|
40.1m
USD
|
Income Statement
Winmark Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Apr-2017 | Jul-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 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
57
N/A
|
57
+0%
|
59
+3%
|
61
+4%
|
68
+11%
|
69
+2%
|
69
-1%
|
69
+1%
|
65
-7%
|
65
+1%
|
66
+1%
|
67
+1%
|
68
+2%
|
68
+0%
|
69
+1%
|
70
+1%
|
70
+0%
|
72
+2%
|
73
+2%
|
73
-1%
|
73
+0%
|
72
-1%
|
72
+1%
|
73
+1%
|
74
+0%
|
69
-7%
|
67
-2%
|
66
-2%
|
66
+0%
|
73
+10%
|
75
+3%
|
78
+5%
|
80
+2%
|
80
+0%
|
81
+1%
|
81
+1%
|
82
+1%
|
83
+2%
|
84
+1%
|
83
-1%
|
83
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
|
Gross Profit |
55
N/A
|
55
0%
|
56
+3%
|
59
+4%
|
65
+11%
|
67
+2%
|
66
-1%
|
67
+1%
|
62
-7%
|
63
+1%
|
64
+2%
|
64
+1%
|
66
+3%
|
66
+0%
|
67
+1%
|
67
+0%
|
68
+1%
|
69
+2%
|
71
+2%
|
70
-1%
|
70
+0%
|
69
-1%
|
70
+1%
|
71
+1%
|
71
+0%
|
66
-7%
|
65
-2%
|
64
-1%
|
64
+0%
|
71
+10%
|
72
+3%
|
75
+4%
|
76
+1%
|
76
0%
|
77
+1%
|
78
+1%
|
78
+0%
|
79
+1%
|
80
+1%
|
79
-1%
|
79
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(24)
|
(24)
|
(25)
|
(26)
|
(30)
|
(30)
|
(29)
|
(30)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(29)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(26)
|
(25)
|
(24)
|
(21)
|
(22)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(25)
|
|
Selling, General & Administrative |
(24)
|
(24)
|
(25)
|
(25)
|
(30)
|
(30)
|
(30)
|
(30)
|
(27)
|
(26)
|
(26)
|
(26)
|
(27)
|
(27)
|
(28)
|
(29)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(28)
|
(27)
|
(26)
|
(25)
|
(24)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(25)
|
(25)
|
(26)
|
(26)
|
(25)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
31
N/A
|
31
+0%
|
31
+2%
|
33
+6%
|
36
+8%
|
37
+3%
|
37
+0%
|
37
+1%
|
35
-5%
|
36
+4%
|
37
+3%
|
38
+2%
|
39
+3%
|
39
-1%
|
39
-1%
|
39
+1%
|
40
+2%
|
41
+3%
|
42
+3%
|
42
-1%
|
42
0%
|
42
-1%
|
42
+2%
|
43
+2%
|
44
+2%
|
41
-7%
|
40
0%
|
40
0%
|
43
+6%
|
48
+12%
|
49
+3%
|
51
+4%
|
52
+2%
|
53
+1%
|
53
+1%
|
54
+1%
|
53
-2%
|
53
+2%
|
54
+1%
|
53
-2%
|
53
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
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
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
30
N/A
|
30
0%
|
31
+2%
|
33
+6%
|
35
+7%
|
36
+2%
|
35
-1%
|
35
-1%
|
33
-7%
|
34
+3%
|
35
+4%
|
36
+2%
|
37
+4%
|
37
-1%
|
36
-1%
|
37
+0%
|
37
+1%
|
38
+3%
|
39
+4%
|
39
0%
|
40
+1%
|
40
0%
|
41
+3%
|
42
+2%
|
41
0%
|
38
-8%
|
39
+1%
|
39
0%
|
41
+7%
|
47
+13%
|
48
+3%
|
50
+4%
|
50
+1%
|
50
0%
|
51
+0%
|
51
+0%
|
50
-2%
|
51
+2%
|
52
+2%
|
51
-1%
|
51
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
Income from Continuing Operations |
19
|
19
|
19
|
20
|
22
|
22
|
22
|
22
|
20
|
21
|
22
|
22
|
23
|
23
|
23
|
23
|
24
|
26
|
29
|
30
|
30
|
31
|
31
|
32
|
32
|
30
|
30
|
30
|
32
|
36
|
36
|
40
|
40
|
41
|
41
|
39
|
39
|
40
|
41
|
40
|
40
|
|
Net Income (Common) |
19
N/A
|
19
0%
|
19
+2%
|
20
+6%
|
22
+7%
|
22
+2%
|
22
-1%
|
22
+0%
|
20
-7%
|
21
+3%
|
22
+4%
|
22
+2%
|
23
+5%
|
23
+1%
|
23
-1%
|
25
+7%
|
26
+6%
|
28
+6%
|
30
+9%
|
30
N/A
|
30
+1%
|
31
+1%
|
31
+2%
|
32
+2%
|
32
+0%
|
30
-7%
|
30
+1%
|
30
-1%
|
32
+7%
|
36
+12%
|
36
+2%
|
40
+10%
|
40
+1%
|
41
+0%
|
41
+1%
|
39
-4%
|
39
-2%
|
40
+3%
|
41
+2%
|
40
-1%
|
40
0%
|
|
EPS (Diluted) |
3.52
N/A
|
3.55
+1%
|
3.68
+4%
|
3.85
+5%
|
4.17
+8%
|
4.61
+11%
|
5.01
+9%
|
4.63
-8%
|
4.7
+2%
|
4.85
+3%
|
5
+3%
|
5.13
+3%
|
5.19
+1%
|
5.19
N/A
|
5.34
+3%
|
5.72
+7%
|
6.3
+10%
|
6.68
+6%
|
7.23
+8%
|
7.34
+2%
|
7.24
-1%
|
7.51
+4%
|
7.7
+3%
|
7.84
+2%
|
8.23
+5%
|
7.88
-4%
|
7.82
-1%
|
7.64
-2%
|
8.22
+8%
|
9.32
+13%
|
9.63
+3%
|
10.48
+9%
|
10.87
+4%
|
11.39
+5%
|
11.53
+1%
|
10.94
-5%
|
10.72
-2%
|
10.98
+2%
|
11.13
+1%
|
11.04
-1%
|
10.95
-1%
|