Barnes & Noble Education Inc
NYSE:BNED
Income Statement
Earnings Waterfall
Barnes & Noble Education Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
323.8m
USD
|
Operating Expenses
|
-334.5m
USD
|
Operating Income
|
-10.8m
USD
|
Other Expenses
|
-71.4m
USD
|
Net Income
|
-82.2m
USD
|
Income Statement
Barnes & Noble Education Inc
Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-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 |
1 762
N/A
|
1 800
+2%
|
1 773
-2%
|
1 786
+1%
|
1 791
+0%
|
1 787
0%
|
1 808
+1%
|
1 808
+0%
|
1 823
+1%
|
1 826
+0%
|
1 874
+3%
|
1 991
+6%
|
2 107
+6%
|
2 189
+4%
|
2 204
+1%
|
2 186
-1%
|
2 113
-3%
|
2 058
-3%
|
2 035
-1%
|
2 015
-1%
|
1 972
-2%
|
1 926
-2%
|
1 851
-4%
|
1 735
-6%
|
1 559
-10%
|
1 468
-6%
|
1 407
-4%
|
1 443
+3%
|
1 475
+2%
|
1 466
-1%
|
1 496
+2%
|
1 510
+1%
|
1 500
-1%
|
1 544
+3%
|
1 543
0%
|
1 544
+0%
|
1 537
0%
|
1 546
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 322)
|
(1 355)
|
(1 329)
|
(1 339)
|
(1 341)
|
(1 339)
|
(1 353)
|
(1 358)
|
(1 376)
|
(1 384)
|
(1 415)
|
(1 515)
|
(1 586)
|
(1 637)
|
(1 646)
|
(1 626)
|
(1 560)
|
(1 518)
|
(1 507)
|
(1 482)
|
(1 463)
|
(1 432)
|
(1 409)
|
(1 334)
|
(1 229)
|
(1 186)
|
(1 176)
|
(1 184)
|
(1 185)
|
(1 160)
|
(1 153)
|
(1 171)
|
(1 162)
|
(1 189)
|
(1 194)
|
(1 207)
|
(1 209)
|
(1 223)
|
|
Gross Profit |
440
N/A
|
445
+1%
|
444
0%
|
448
+1%
|
449
+0%
|
448
0%
|
455
+1%
|
451
-1%
|
447
-1%
|
442
-1%
|
459
+4%
|
476
+4%
|
521
+9%
|
552
+6%
|
557
+1%
|
559
+0%
|
553
-1%
|
540
-2%
|
528
-2%
|
533
+1%
|
509
-4%
|
495
-3%
|
443
-11%
|
402
-9%
|
330
-18%
|
282
-15%
|
230
-18%
|
260
+13%
|
290
+12%
|
306
+6%
|
343
+12%
|
339
-1%
|
338
0%
|
355
+5%
|
349
-2%
|
337
-4%
|
328
-3%
|
324
-1%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(399)
|
(411)
|
(410)
|
(416)
|
(424)
|
(427)
|
(427)
|
(424)
|
(423)
|
(422)
|
(434)
|
(452)
|
(469)
|
(488)
|
(499)
|
(500)
|
(500)
|
(499)
|
(490)
|
(488)
|
(485)
|
(479)
|
(466)
|
(437)
|
(413)
|
(398)
|
(361)
|
(376)
|
(391)
|
(398)
|
(396)
|
(398)
|
(396)
|
(393)
|
(400)
|
(376)
|
(355)
|
(335)
|
|
Selling, General & Administrative |
(350)
|
(361)
|
(360)
|
(365)
|
(372)
|
(375)
|
(374)
|
(371)
|
(370)
|
(369)
|
(381)
|
(396)
|
(410)
|
(425)
|
(434)
|
(433)
|
(434)
|
(433)
|
(424)
|
(422)
|
(421)
|
(416)
|
(405)
|
(377)
|
(355)
|
(342)
|
(316)
|
(332)
|
(348)
|
(357)
|
(354)
|
(358)
|
(357)
|
(355)
|
(358)
|
(337)
|
(316)
|
(296)
|
|
Depreciation & Amortization |
(50)
|
(50)
|
(51)
|
(51)
|
(52)
|
(52)
|
(53)
|
(53)
|
(52)
|
(52)
|
(53)
|
(55)
|
(59)
|
(63)
|
(66)
|
(67)
|
(67)
|
(66)
|
(66)
|
(65)
|
(64)
|
(63)
|
(62)
|
(60)
|
(58)
|
(56)
|
(45)
|
(44)
|
(43)
|
(41)
|
(42)
|
(41)
|
(39)
|
(38)
|
(42)
|
(40)
|
(39)
|
(39)
|
|
Operating Income |
40
N/A
|
34
-15%
|
34
-1%
|
32
-5%
|
26
-18%
|
21
-18%
|
28
+31%
|
27
-4%
|
25
-8%
|
21
-16%
|
25
+21%
|
25
-1%
|
52
+110%
|
64
+23%
|
58
-10%
|
59
+1%
|
53
-10%
|
41
-23%
|
38
-7%
|
45
+19%
|
24
-47%
|
16
-35%
|
(24)
N/A
|
(35)
-47%
|
(83)
-136%
|
(116)
-39%
|
(131)
-13%
|
(117)
+11%
|
(101)
+13%
|
(92)
+9%
|
(53)
+42%
|
(60)
-12%
|
(58)
+2%
|
(38)
+36%
|
(50)
-34%
|
(40)
+21%
|
(27)
+33%
|
(11)
+60%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(10)
|
(12)
|
(14)
|
(18)
|
(23)
|
(27)
|
(33)
|
(37)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(12)
|
(23)
|
(27)
|
(27)
|
(16)
|
(11)
|
(14)
|
(15)
|
(328)
|
(321)
|
(315)
|
(314)
|
(3)
|
(66)
|
(68)
|
(69)
|
(66)
|
(19)
|
(23)
|
(25)
|
(54)
|
(38)
|
(34)
|
(32)
|
(9)
|
(7)
|
(5)
|
(4)
|
(10)
|
(16)
|
(20)
|
(24)
|
(22)
|
|
Pre-Tax Income |
40
N/A
|
34
-15%
|
33
-1%
|
32
-5%
|
25
-20%
|
8
-69%
|
3
-64%
|
(2)
N/A
|
(5)
-126%
|
2
N/A
|
10
+321%
|
5
-51%
|
30
+516%
|
(273)
N/A
|
(273)
0%
|
(267)
+2%
|
(272)
-2%
|
27
N/A
|
(37)
N/A
|
(31)
+17%
|
(53)
-69%
|
(58)
-10%
|
(50)
+14%
|
(66)
-30%
|
(115)
-75%
|
(177)
-54%
|
(177)
N/A
|
(159)
+10%
|
(142)
+10%
|
(111)
+22%
|
(71)
+36%
|
(76)
-8%
|
(77)
-1%
|
(65)
+15%
|
(89)
-36%
|
(87)
+2%
|
(84)
+4%
|
(69)
+18%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(14)
|
(14)
|
(13)
|
(10)
|
(5)
|
(3)
|
1
|
0
|
(0)
|
(5)
|
(6)
|
(13)
|
(18)
|
0
|
(10)
|
6
|
12
|
13
|
13
|
11
|
14
|
12
|
13
|
34
|
49
|
43
|
28
|
26
|
7
|
9
|
9
|
9
|
9
|
(1)
|
(0)
|
(1)
|
(1)
|
|
Income from Continuing Operations |
24
|
20
|
19
|
19
|
15
|
3
|
0
|
(1)
|
(5)
|
2
|
5
|
(2)
|
18
|
(291)
|
(273)
|
(277)
|
(266)
|
40
|
(24)
|
(18)
|
(42)
|
(44)
|
(38)
|
(53)
|
(81)
|
(128)
|
(134)
|
(131)
|
(116)
|
(104)
|
(62)
|
(68)
|
(68)
|
(56)
|
(90)
|
(87)
|
(85)
|
(70)
|
|
Net Income (Common) |
22
N/A
|
19
-15%
|
19
+1%
|
17
-10%
|
15
-13%
|
3
-83%
|
0
-96%
|
(1)
N/A
|
(5)
-456%
|
2
N/A
|
5
+125%
|
(2)
N/A
|
18
N/A
|
(269)
N/A
|
(253)
+6%
|
(256)
-1%
|
(245)
+4%
|
39
N/A
|
(24)
N/A
|
(18)
+27%
|
(42)
-134%
|
(44)
-6%
|
(38)
+13%
|
(53)
-38%
|
(81)
-54%
|
(128)
-57%
|
(140)
-9%
|
(137)
+2%
|
(122)
+11%
|
(110)
+9%
|
(69)
+38%
|
(77)
-12%
|
(78)
-1%
|
(66)
+15%
|
(102)
-55%
|
(100)
+2%
|
(98)
+2%
|
(82)
+16%
|
|
EPS (Diluted) |
0.59
N/A
|
0.39
-34%
|
0.4
+3%
|
0.36
-10%
|
0.31
-14%
|
0.06
-81%
|
0
N/A
|
-0.01
N/A
|
-0.1
-900%
|
0.05
N/A
|
0.11
+120%
|
-0.04
N/A
|
0.37
N/A
|
-5.74
N/A
|
-5.39
+6%
|
-5.44
-1%
|
-5.12
+6%
|
0.83
N/A
|
-0.52
N/A
|
-0.37
+29%
|
-0.85
-130%
|
-0.91
-7%
|
-0.8
+12%
|
-1.09
-36%
|
-1.64
-50%
|
-2.55
-55%
|
-2.81
-10%
|
-2.65
+6%
|
-2.35
+11%
|
-2.12
+10%
|
-1.33
+37%
|
-1.47
-11%
|
-1.45
+1%
|
-1.25
+14%
|
-1.94
-55%
|
-1.89
+3%
|
-1.84
+3%
|
-1.54
+16%
|