Watchlist Manager

Watchlist

Price: 307.66 USD -2.3% Market Closed

Market Cap: $954.7m

B	Biglari Holdings Inc NYSE:BH	US
A	Amba Enterprises Ltd BSE:539196	IN
R	Ruth's Hospitality Group Inc F:R6R	US
	Titan Company Ltd NSE:TITAN	IN
	Rockwool A/S CSE:ROCK B	DK
	Sunstone Development Co Ltd SSE:603612	CN
	Smartbroker Holding AG XETRA:SB1	DE
S	Scryb Inc CNSX:SCYB	CA
	Gravita India Ltd NSE:GRAVITA	IN
I	Industrias Penoles SAB de CV BMV:PE&OLES	MX
T	TANSH Global Food Group Co Ltd HKEX:3666	CN
T	Trecora Resources F:A34	US

Income Statement

Currency: USD

	Apr-2002	Jul-2002	Sep-2002	Dec-2002	Apr-2003	Jul-2003	Sep-2003	Dec-2003	Apr-2004	Jun-2004	Sep-2004	Dec-2004	Apr-2005	Jul-2005	Sep-2005	Dec-2005	Apr-2006	Jul-2006	Sep-2006	Dec-2006	Apr-2007	Jul-2007	Sep-2007	Dec-2007	Apr-2008	Jul-2008	Sep-2008	Dec-2008	Apr-2009	Jul-2009	Sep-2009	Dec-2009	Apr-2010	Jul-2010	Sep-2010	Dec-2010	Apr-2011	Jul-2011	Sep-2011	Dec-2011	Apr-2012	Jul-2012	Sep-2012	Dec-2012	Apr-2013	Jul-2013	Sep-2013	Dec-2013	Apr-2014	Jul-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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	8	11	14	14	15	15	14	14	13	13	13	13	13	13	13	13	12	11	11	12	13	14	14	14	14	14	14	14	14	14	14	13	12	13	13	13	14	13	13	15	16	17	18	18	17	17	16	0	12	14	16	26	23	23	22	21	21	21	21	21	21	20	20	20	20	20	20	20	20	20	20	20	19	18	17	16	14	12	10	7	6	6	6	6	6	6	6	6	6	6	6	6	7	0	0	0
Revenue	458 N/A	460 +1%	459 0%	461 +1%	470 +2%	483 +3%	499 +3%	512 +3%	526 +3%	535 +2%	554 +3%	566 +2%	589 +4%	606 +3%	607 +0%	619 +2%	630 +2%	633 +0%	639 +1%	647 +1%	652 +1%	655 +0%	654 0%	643 -2%	632 -2%	622 -1%	611 -2%	607 -1%	605 0%	607 +0%	629 +4%	646 +3%	657 +2%	671 +2%	674 +0%	683 +1%	695 +2%	705 +1%	709 +1%	717 +1%	729 +2%	734 +1%	740 +1%	740 +0%	742 +0%	751 +1%	756 +1%	762 +1%	771 +1%	780 +1%	794 +2%	1 018 +28%	817 -20%	846 +4%	871 +3%	862 -1%	864 +0%	861 0%	859 0%	850 -1%	845 -1%	839 -1%	837 0%	840 +0%	839 0%	834 -1%	824 -1%	810 -2%	790 -3%	749 -5%	706 -6%	669 -5%	623 -7%	551 -12%	492 -11%	434 -12%	392 -10%	387 -1%	367 -5%	366 0%	357 -2%	359 +0%	369 +3%	368 0%	373 +1%	374 +0%	373 0%	365 -2%	365 0%	362 -1%	362 0%	362 +0%	368 +2%	377 +3%	387 +2%	395 +2%
Gross Profit
Cost of Revenue	(329)	(329)	(328)	(329)	(336)	(346)	(359)	(368)	(378)	(386)	(400)	(408)	(426)	(437)	(435)	(444)	(453)	(455)	(462)	(470)	(475)	(483)	(487)	(487)	(491)	(490)	(489)	(487)	(483)	(480)	(489)	(494)	(499)	(506)	(502)	(504)	(512)	(519)	(524)	(529)	(535)	(540)	(545)	(551)	(555)	(561)	(567)	(572)	(576)	(577)	(899)	(806)	(942)	(974)	(690)	(678)	(676)	(675)	(673)	(668)	(667)	(671)	(678)	(687)	(689)	(682)	(672)	(661)	(655)	(627)	(581)	(534)	(474)	(400)	(347)	(297)	(257)	(248)	(235)	(223)	(218)	(217)	(216)	(215)	(213)	(211)	(211)	(210)	(212)	(217)	(219)	(223)	(229)	(233)	(239)	(246)
Gross Profit	129 N/A	131 +2%	131 +0%	132 +1%	134 +2%	137 +2%	140 +2%	143 +2%	148 +3%	149 +1%	154 +3%	158 +2%	163 +3%	169 +4%	172 +2%	175 +2%	177 +1%	178 +0%	176 -1%	178 +1%	177 0%	172 -3%	167 -3%	156 -6%	141 -10%	132 -6%	122 -7%	119 -2%	122 +2%	128 +4%	140 +10%	153 +9%	157 +3%	165 +5%	172 +4%	179 +4%	184 +3%	186 +1%	185 0%	188 +1%	194 +3%	194 +0%	195 +0%	189 -3%	187 -1%	189 +2%	189 0%	190 +1%	195 +3%	202 +4%	(105) N/A	212 N/A	(125) N/A	(128) -3%	181 N/A	183 +1%	188 +3%	186 -1%	186 0%	182 -2%	178 -2%	168 -5%	158 -6%	153 -4%	149 -2%	152 +2%	152 0%	149 -2%	135 -9%	123 -9%	125 +2%	135 +8%	148 +10%	151 +1%	146 -3%	137 -6%	136 -1%	139 +2%	132 -5%	143 +8%	140 -2%	142 +2%	153 +8%	153 0%	160 +5%	163 +2%	162 -1%	155 -4%	152 -2%	144 -5%	142 -1%	139 -3%	138 0%	144 +4%	148 +3%	149 +1%
Operating Income
Operating Expenses	(86)	(85)	(81)	(82)	(83)	(85)	(94)	(96)	(99)	(100)	(99)	(102)	(106)	(112)	(115)	(119)	(122)	(124)	(123)	(126)	(128)	(135)	(138)	(135)	(133)	(140)	(140)	(140)	(136)	(119)	(119)	(129)	(125)	(125)	(122)	(126)	(130)	(131)	(132)	(133)	(139)	(145)	(151)	(153)	(156)	(160)	(166)	(170)	(171)	(182)	120	(191)	132	141	(157)	(160)	(157)	(153)	(152)	(150)	(149)	(148)	(148)	(152)	(155)	(155)	(155)	(152)	(153)	(147)	(140)	(130)	(119)	(114)	(110)	(109)	(100)	(99)	(97)	(106)	(107)	(106)	(106)	(107)	(110)	(115)	(119)	(116)	(117)	(116)	(118)	(116)	(119)	(124)	(124)	(128)
Selling, General & Administrative	(65)	(63)	(60)	(61)	(62)	(64)	(67)	(72)	(74)	(76)	(76)	(79)	(83)	(87)	(88)	(92)	(94)	(96)	(96)	(98)	(100)	(100)	(102)	(99)	(97)	(94)	(92)	(92)	(87)	(86)	(86)	(86)	(88)	(91)	(93)	(97)	(101)	(104)	(104)	(106)	(113)	(117)	(125)	(126)	(130)	(135)	(140)	(144)	(146)	(157)	(177)	(159)	(166)	(156)	(131)	(135)	(133)	(130)	(129)	(127)	(126)	(125)	(127)	(131)	(134)	(135)	(135)	(133)	(133)	(126)	(117)	(100)	(84)	(78)	(75)	(76)	(70)	(70)	(67)	(76)	(77)	(75)	(74)	(71)	(72)	(74)	(77)	(77)	(78)	(78)	(79)	(76)	(79)	(83)	(84)	(87)
Depreciation & Amortization	(20)	(22)	(23)	(24)	(24)	(24)	(24)	(25)	(25)	(25)	(25)	(25)	(26)	(26)	(27)	(28)	(28)	(29)	(29)	(30)	(31)	(32)	(32)	(33)	(33)	(34)	(34)	(33)	(33)	(32)	(31)	(31)	(30)	(30)	(29)	(29)	(29)	(29)	(28)	(28)	(28)	(27)	(26)	(26)	(26)	(26)	(25)	(25)	(25)	(25)	(25)	(32)	(25)	(25)	(26)	(25)	(24)	(23)	(23)	(23)	(23)	(23)	(22)	(21)	(21)	(20)	(20)	(19)	(20)	(20)	(23)	(30)	(34)	(36)	(36)	(32)	(29)	(30)	(30)	(30)	(31)	(31)	(32)	(36)	(39)	(41)	(42)	(39)	(39)	(38)	(39)	(40)	(40)	(41)	(40)	(40)
Other Operating Expenses	0	0	2	3	3	4	(3)	0	0	1	2	2	3	2	1	1	1	1	3	2	3	(3)	(3)	(3)	(3)	(12)	(14)	(15)	(16)	(1)	(2)	(12)	(7)	(5)	0	(1)	(1)	1	0	2	1	(0)	0	(0)	(0)	(0)	(1)	(1)	(1)	(1)	322	0	323	322	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)
Operating Income	43 N/A	47 +9%	50 +8%	51 +1%	52 +2%	52 +1%	46 -12%	48 +4%	49 +3%	49 +0%	56 +13%	56 +1%	57 +1%	57 +1%	57 N/A	56 -1%	55 -1%	54 -2%	54 -1%	52 -3%	49 -6%	38 -23%	30 -22%	21 -27%	8 -64%	(8) N/A	(18) -116%	(21) -18%	(14) +35%	8 N/A	21 +157%	24 +12%	33 +38%	40 +23%	50 +25%	53 +6%	54 +2%	55 +1%	53 -2%	55 +3%	55 N/A	50 -10%	44 -12%	36 -17%	31 -16%	29 -5%	23 -21%	20 -13%	24 +18%	20 -16%	15 -26%	21 +42%	8 -64%	14 +80%	24 +79%	23 -4%	31 +32%	33 +9%	34 +2%	32 -7%	29 -8%	21 -29%	10 -52%	0 -97%	(5) N/A	(3) +39%	(3) +6%	(4) -23%	(18) -376%	(24) -32%	(15) +37%	6 N/A	30 +438%	37 +25%	36 -4%	28 -21%	36 +27%	40 +10%	35 -11%	37 +4%	32 -12%	36 +11%	48 +34%	46 -4%	50 +9%	48 -3%	43 -11%	39 -8%	35 -12%	28 -18%	24 -15%	23 -5%	19 -16%	20 +1%	24 +22%	22 -9%
Pre-Tax Income
Interest Income Expense	(8)	(11)	(14)	(14)	(15)	(15)	(14)	(14)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(12)	(11)	(11)	(12)	(13)	(14)	(14)	(14)	(14)	(14)	(14)	(14)	(14)	(14)	(14)	(2)	(5)	(7)	(9)	(6)	(7)	(7)	(5)	(5)	(6)	(7)	(10)	(12)	(10)	155	175	173	201	34	25	164	159	153	146	(61)	(4)	52	(62)	115	11	(3)	62	(13)	16	(30)	(5)	21	51	93	114	58	(151)	(123)	(96)	(55)	207	113	72	10	(80)	(153)	(109)	(85)	(3)	99	(24)	16	(37)	(112)	22	(47)	(123)	21	(34)	(80)
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	(1)	0	0	0	(3)	(3)	(3)	(3)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(3)	(3)	(5)	(3)	(1)	(1)	(0)	(2)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	(2)	(7)	(8)	(17)	(23)	(21)	(24)	(18)	(12)	(8)	(5)	(4)	(4)	(4)	(4)	(4)	(5)	8	10	11	27	14	16	24	9	9	11
Total Other Income	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	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	35 N/A	36 +2%	36 +0%	36 +1%	37 +1%	38 +2%	32 -15%	34 +6%	36 +5%	36 +1%	42 +18%	43 +1%	44 +2%	44 +1%	44 +0%	44 -2%	44 +0%	43 -2%	42 -2%	40 -4%	36 -10%	24 -33%	15 -39%	8 -49%	(7) N/A	(22) -237%	(35) -59%	(38) -10%	(31) +20%	(9) +70%	7 N/A	21 +196%	27 +27%	32 +20%	41 +28%	46 +12%	46 N/A	47 +1%	48 +2%	50 +4%	49 -1%	43 -13%	31 -27%	22 -28%	16 -28%	181 +1 024%	196 +9%	192 -2%	224 +17%	52 -77%	39 -25%	185 +372%	167 -10%	167 0%	170 +2%	(37) N/A	26 N/A	85 +227%	(28) N/A	146 N/A	40 -73%	18 -55%	72 +306%	(13) N/A	10 N/A	(33) N/A	(8) +75%	17 N/A	31 +85%	67 +117%	92 +36%	55 -40%	(138) N/A	(109) +21%	(82) +25%	(50) +38%	225 N/A	141 -37%	100 -29%	42 -57%	(52) N/A	(122) -134%	(65) +47%	(43) +34%	43 N/A	142 +233%	26 -81%	65 +145%	9 -87%	(57) N/A	60 N/A	(8) N/A	(79) -867%	49 N/A	(2) N/A	(48) -2 894%
Net Income
Tax Provision	(13)	(13)	(13)	(13)	(13)	(13)	(11)	(12)	(13)	(13)	(15)	(15)	(15)	(15)	(14)	(14)	(14)	(14)	(14)	(13)	(11)	(6)	(3)	(1)	4	10	12	13	10	3	(1)	(6)	(9)	(11)	(12)	(14)	(14)	(12)	(14)	(14)	(14)	(12)	(7)	(3)	1	(61)	(74)	(81)	(77)	(18)	(10)	(65)	(70)	(64)	(59)	22	(1)	(23)	21	(47)	(8)	(2)	(21)	11	2	17	3	1	(1)	(8)	(19)	(10)	36	27	21	12	(54)	(33)	(23)	(7)	16	32	18	11	(9)	(33)	(6)	(9)	4	20	(9)	4	19	(10)	4	10
Income from Continuing Operations	22	23	23	24	24	25	21	22	23	24	28	28	29	29	30	30	30	29	28	28	25	18	12	6	(2)	(12)	(23)	(25)	(20)	(7)	6	15	18	22	29	33	33	35	34	35	35	31	25	19	17	120	122	111	147	34	29	120	97	103	110	(16)	25	63	(7)	100	33	16	52	(2)	12	(16)	(5)	18	30	59	73	45	(102)	(82)	(61)	(38)	172	108	77	36	(37)	(90)	(47)	(32)	33	109	21	56	13	(37)	52	(4)	(59)	40	2	(37)
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	1	(1)	(1)	(1)	(3)	1	(1)	(2)	(2)	(3)	(2)	(2)	(3)	(2)	(2)	(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	(1)	(1)	(1)	(1)	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	0	0	0	0	0	20	44	(2)	13	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
Net Income (Common)	22 N/A	23 +2%	23 +0%	24 +4%	24 +1%	25 +2%	21 -16%	22 +5%	23 +5%	24 +1%	28 +17%	28 +2%	29 +2%	29 +1%	30 +3%	30 -1%	30 -1%	29 -2%	28 -4%	28 -2%	25 -9%	18 -29%	12 -34%	6 -46%	(2) N/A	(12) -413%	(23) -87%	(25) -10%	(20) +20%	(7) +68%	6 N/A	15 +150%	18 +21%	23 +27%	28 +22%	32 +14%	32 +0%	32 N/A	35 +7%	34 -2%	33 -3%	29 -12%	22 -26%	17 -19%	15 -13%	117 +674%	140 +20%	152 +8%	144 -5%	47 -67%	29 -39%	120 +316%	119 -1%	110 -8%	110 +1%	(16) N/A	25 N/A	63 +148%	(7) N/A	100 N/A	33 -67%	16 -50%	52 +220%	50 -3%	64 +28%	36 -45%	47 +31%	19 -58%	31 +60%	61 +95%	74 +23%	45 -39%	(102) N/A	(82) +20%	(61) +26%	(38) +37%	172 N/A	108 -37%	77 -29%	36 -54%	(37) N/A	(90) -145%	(47) +48%	(32) +31%	33 N/A	109 +231%	20 -82%	55 +175%	13 -76%	(37) N/A	52 N/A	(4) N/A	(59) -1 481%	40 N/A	2 -95%	(37) N/A
EPS (Diluted)	13.99 N/A	14.31 +2%	14.37 +0%	14.93 +4%	15.12 +1%	15.49 +2%	13.06 -16%	13.75 +5%	14.5 +5%	14.68 +1%	17.25 +18%	17.56 +2%	17.99 +2%	18.25 +1%	18.87 +3%	18.68 -1%	18.56 -1%	18.25 -2%	17.5 -4%	17.18 -2%	15.62 -9%	11.12 -29%	7.37 -34%	4 -46%	-1.49 N/A	-7.68 -415%	-14.37 -87%	-15.74 -10%	-11.82 +25%	-3.82 +68%	3.52 N/A	8.82 +151%	10.7 +21%	14.43 +35%	17.56 +22%	20.06 +14%	21.46 +7%	20.12 -6%	21.62 +7%	21.18 -2%	20.49 -3%	18.12 -12%	13.5 -25%	10.87 -19%	11.61 +7%	89.92 +675%	100.21 +11%	95.12 -5%	90.12 -5%	29.43 -67%	16.94 -42%	63.1 +272%	62.73 -1%	57.68 -8%	84.92 +47%	-9.87 N/A	21.08 N/A	52.33 +148%	-5.5 N/A	82.91 N/A	27.08 -67%	13.41 -50%	42.91 +220%	41.75 -3%	30.52 -27%	16.9 -45%	22.14 +31%	9.23 -58%	14.76 +60%	28.8 +95%	37.1 +29%	21.61 -42%	-48.71 N/A	-38.95 +20%	-28.9 +26%	-18.09 +37%	90.31 N/A	57.05 -37%	40.31 -29%	18.68 -54%	-20.27 N/A	-49.77 -146%	-26.05 +48%	-17.94 +31%	18.22 N/A	63.82 +250%	34.57 -46%	94.75 +174%	22.85 -76%	-65.84 N/A	92.45 N/A	-6.73 N/A	-112.86 -1 577%	75.46 N/A	4.03 -95%	-71.93 N/A

Income Statement Balance Sheet Cash Flow Statement

Biglari Holdings Inc
NYSE:BH

Income Statement

Earnings Waterfall
Biglari Holdings Inc

Income Statement
Biglari Holdings Inc

See Also

Company

Help

Tools

Stocks

Biglari Holdings Inc NYSE:BH

Income Statement

Earnings Waterfall Biglari Holdings Inc

Income Statement Biglari Holdings Inc

See Also

Company

Help

Tools

Stocks

Biglari Holdings Inc
NYSE:BH

Earnings Waterfall
Biglari Holdings Inc

Income Statement
Biglari Holdings Inc