Container Store Group Inc
NYSE:TCS
Income Statement
Earnings Waterfall
Container Store Group Inc
Revenue
|
901.4m
USD
|
Cost of Revenue
|
-382m
USD
|
Gross Profit
|
519.4m
USD
|
Operating Expenses
|
-507.1m
USD
|
Operating Income
|
12.3m
USD
|
Other Expenses
|
-243.5m
USD
|
Net Income
|
-231.2m
USD
|
Income Statement
Container Store Group Inc
Nov-2013 | Mar-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | Jul-2016 | Oct-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 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
749
N/A
|
749
0%
|
762
+2%
|
772
+1%
|
774
+0%
|
782
+1%
|
778
0%
|
781
+0%
|
787
+1%
|
795
+1%
|
802
+1%
|
812
+1%
|
831
+2%
|
820
-1%
|
826
+1%
|
839
+2%
|
846
+1%
|
857
+1%
|
870
+1%
|
876
+1%
|
875
0%
|
895
+2%
|
909
+2%
|
921
+1%
|
928
+1%
|
916
-1%
|
858
-6%
|
870
+1%
|
917
+5%
|
990
+8%
|
1 084
+9%
|
1 112
+3%
|
1 103
-1%
|
1 094
-1%
|
1 111
+2%
|
1 108
0%
|
1 093
-1%
|
1 047
-4%
|
992
-5%
|
939
-5%
|
901
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(307)
|
(309)
|
(315)
|
(318)
|
(320)
|
(324)
|
(322)
|
(324)
|
(328)
|
(331)
|
(333)
|
(338)
|
(348)
|
(344)
|
(351)
|
(356)
|
(358)
|
(360)
|
(362)
|
(364)
|
(363)
|
(371)
|
(380)
|
(386)
|
(389)
|
(383)
|
(366)
|
(369)
|
(391)
|
(420)
|
(445)
|
(455)
|
(454)
|
(458)
|
(471)
|
(477)
|
(471)
|
(446)
|
(426)
|
(401)
|
(382)
|
|
Gross Profit |
442
N/A
|
440
0%
|
447
+2%
|
454
+1%
|
455
+0%
|
458
+1%
|
457
0%
|
457
+0%
|
459
+0%
|
464
+1%
|
469
+1%
|
474
+1%
|
483
+2%
|
476
-1%
|
475
0%
|
483
+2%
|
488
+1%
|
497
+2%
|
508
+2%
|
513
+1%
|
512
0%
|
524
+2%
|
529
+1%
|
535
+1%
|
539
+1%
|
534
-1%
|
492
-8%
|
501
+2%
|
526
+5%
|
571
+8%
|
639
+12%
|
656
+3%
|
649
-1%
|
636
-2%
|
640
+1%
|
631
-1%
|
622
-1%
|
601
-3%
|
565
-6%
|
538
-5%
|
519
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(406)
|
(408)
|
(417)
|
(422)
|
(412)
|
(415)
|
(416)
|
(420)
|
(431)
|
(439)
|
(439)
|
(442)
|
(441)
|
(435)
|
(443)
|
(453)
|
(457)
|
(463)
|
(468)
|
(466)
|
(469)
|
(473)
|
(475)
|
(485)
|
(491)
|
(491)
|
(468)
|
(453)
|
(455)
|
(472)
|
(494)
|
(506)
|
(509)
|
(511)
|
(523)
|
(529)
|
(531)
|
(530)
|
(524)
|
(515)
|
(507)
|
|
Selling, General & Administrative |
(374)
|
(376)
|
(385)
|
(390)
|
(381)
|
(382)
|
(384)
|
(387)
|
(397)
|
(404)
|
(403)
|
(405)
|
(403)
|
(397)
|
(402)
|
(411)
|
(414)
|
(419)
|
(428)
|
(427)
|
(431)
|
(436)
|
(439)
|
(449)
|
(454)
|
(452)
|
(429)
|
(415)
|
(417)
|
(436)
|
(460)
|
(472)
|
(476)
|
(477)
|
(488)
|
(493)
|
(494)
|
(491)
|
(481)
|
(471)
|
(462)
|
|
Depreciation & Amortization |
(30)
|
(30)
|
(30)
|
(30)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(34)
|
(36)
|
(37)
|
(37)
|
(37)
|
(37)
|
(37)
|
(38)
|
(38)
|
(38)
|
(37)
|
(37)
|
(36)
|
(37)
|
(36)
|
(37)
|
(39)
|
(38)
|
(38)
|
(37)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(36)
|
(37)
|
(39)
|
(40)
|
(41)
|
(43)
|
|
Other Operating Expenses |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(5)
|
(6)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
|
Operating Income |
36
N/A
|
32
-12%
|
31
-4%
|
32
+4%
|
43
+34%
|
44
+2%
|
41
-7%
|
36
-10%
|
28
-22%
|
25
-12%
|
30
+20%
|
32
+5%
|
42
+34%
|
41
-3%
|
32
-22%
|
30
-7%
|
31
+5%
|
34
+10%
|
40
+17%
|
46
+15%
|
43
-6%
|
51
+19%
|
53
+4%
|
50
-7%
|
48
-3%
|
43
-11%
|
24
-43%
|
48
+96%
|
71
+49%
|
99
+39%
|
144
+46%
|
150
+4%
|
140
-7%
|
126
-10%
|
117
-7%
|
102
-13%
|
91
-11%
|
71
-22%
|
42
-41%
|
23
-46%
|
12
-46%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(22)
|
(21)
|
(20)
|
(19)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(19)
|
(22)
|
(25)
|
(29)
|
(30)
|
(29)
|
(27)
|
(25)
|
(23)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(17)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(16)
|
(18)
|
(19)
|
(20)
|
|
Non-Reccuring Items |
(19)
|
(2)
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(198)
|
(198)
|
(221)
|
(221)
|
|
Pre-Tax Income |
(5)
N/A
|
9
N/A
|
10
+15%
|
12
+25%
|
29
+131%
|
30
+4%
|
27
-9%
|
23
-14%
|
11
-51%
|
8
-29%
|
13
+63%
|
15
+12%
|
26
+73%
|
24
-5%
|
15
-38%
|
9
-43%
|
7
-21%
|
7
-1%
|
9
+30%
|
14
+59%
|
13
-9%
|
22
+75%
|
26
+20%
|
27
+1%
|
26
-4%
|
21
-17%
|
4
-83%
|
28
+694%
|
51
+85%
|
81
+57%
|
128
+58%
|
135
+6%
|
126
-7%
|
113
-11%
|
104
-8%
|
89
-15%
|
76
-14%
|
(144)
N/A
|
(174)
-21%
|
(218)
-25%
|
(229)
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(0)
|
(1)
|
(0)
|
(1)
|
(7)
|
(6)
|
(6)
|
(3)
|
(3)
|
(5)
|
(6)
|
(10)
|
(9)
|
(6)
|
(4)
|
(3)
|
(3)
|
(5)
|
(6)
|
1
|
(6)
|
(7)
|
(7)
|
(13)
|
(7)
|
(2)
|
(9)
|
(16)
|
(23)
|
(35)
|
(36)
|
(33)
|
(31)
|
(30)
|
(26)
|
(22)
|
(15)
|
(7)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
(8)
|
8
|
9
|
12
|
28
|
23
|
21
|
17
|
9
|
5
|
8
|
9
|
16
|
15
|
9
|
5
|
4
|
4
|
4
|
8
|
13
|
16
|
19
|
20
|
13
|
15
|
2
|
18
|
36
|
58
|
93
|
100
|
94
|
82
|
75
|
63
|
54
|
(159)
|
(181)
|
(221)
|
(231)
|
|
Net Income (Common) |
(93)
N/A
|
(52)
+44%
|
(28)
+46%
|
(3)
+88%
|
28
N/A
|
23
-19%
|
21
-7%
|
17
-20%
|
9
-47%
|
5
-42%
|
8
+63%
|
9
+10%
|
16
+75%
|
15
-6%
|
9
-38%
|
5
-47%
|
28
+476%
|
19
-31%
|
20
+5%
|
24
+20%
|
5
-78%
|
22
+309%
|
24
+12%
|
25
+2%
|
18
-28%
|
15
-19%
|
2
-88%
|
18
+922%
|
36
+94%
|
58
+63%
|
93
+59%
|
100
+8%
|
94
-6%
|
82
-13%
|
75
-9%
|
63
-15%
|
54
-15%
|
(159)
N/A
|
(181)
-14%
|
(221)
-22%
|
(231)
-5%
|
|
EPS (Diluted) |
-5.15
N/A
|
-2.87
+44%
|
-0.58
+80%
|
-0.07
+88%
|
0.58
N/A
|
0.47
-19%
|
0.43
-9%
|
0.35
-19%
|
0.18
-49%
|
0.11
-39%
|
0.18
+64%
|
0.19
+6%
|
0.34
+79%
|
0.31
-9%
|
0.19
-39%
|
0.1
-47%
|
0.58
+480%
|
0.4
-31%
|
0.42
+5%
|
0.5
+19%
|
0.1
-80%
|
0.44
+340%
|
0.5
+14%
|
0.51
+2%
|
0.36
-29%
|
0.3
-17%
|
0.05
-83%
|
0.38
+660%
|
0.73
+92%
|
1.17
+60%
|
1.83
+56%
|
1.98
+8%
|
1.86
-6%
|
1.62
-13%
|
1.48
-9%
|
1.25
-16%
|
1.08
-14%
|
-3.21
N/A
|
-3.67
-14%
|
-4.45
-21%
|
-4.66
-5%
|