Income Statement

Revenue	912.7m USD
Cost of Revenue	-190m USD
Gross Profit	722.7m USD
Operating Expenses	-680.9m USD
Operating Income	41.8m USD
Other Expenses	-24.8m USD
Net Income	17m USD

Currency: USD

	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Jan-2004	Apr-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Dec-2005	Apr-2006	Jul-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Jan-2009	Apr-2009	Jul-2009	Oct-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-2011	Apr-2011	Jul-2011	Oct-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Jan-2015	Apr-2015	Jul-2015	Oct-2015	Jan-2016	Apr-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	Jan-2021	Apr-2021	Jul-2021	Oct-2021	Jan-2022	Apr-2022	Jul-2022	Oct-2022	Dec-2022	Apr-2023	Jul-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	1	1	1	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	1	1	1	1	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	2	1	2	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1
Revenue	114 N/A	115 +1%	119 +3%	124 +5%	134 +8%	146 +9%	161 +10%	179 +11%	200 +12%	220 +10%	239 +9%	255 +6%	259 +2%	284 +10%	298 +5%	312 +4%	315 +1%	333 +6%	342 +3%	353 +3%	365 +4%	381 +4%	398 +5%	413 +4%	423 +3%	424 +0%	426 +0%	427 +0%	429 +1%	425 -1%	428 +1%	431 +1%	437 +1%	459 +5%	473 +3%	497 +5%	518 +4%	542 +5%	565 +4%	574 +2%	582 +1%	592 +2%	604 +2%	626 +4%	649 +4%	664 +2%	692 +4%	700 +1%	718 +3%	732 +2%	731 0%	749 +2%	791 +6%	828 +5%	872 +5%	914 +5%	919 +1%	940 +2%	965 +3%	986 +2%	1 006 +2%	1 021 +1%	1 020 0%	1 027 +1%	1 047 +2%	1 084 +4%	1 128 +4%	1 163 +3%	1 189 +2%	1 170 -2%	1 125 -4%	1 089 -3%	1 061 -3%	1 055 -1%	1 058 +0%	1 095 +4%	1 135 +4%	1 176 +4%	1 254 +7%	1 230 -2%	1 187 -4%	1 151 -3%	1 079 -6%	1 038 -4%	999 -4%	974 -2%	948 -3%	928 -2%	921 -1%	900 -2%	875 -3%	862 -2%	855 -1%	876 +3%	899 +3%	913 +1%
Gross Profit
Cost of Revenue	(33)	(33)	(33)	(33)	(33)	(35)	(37)	(40)	(44)	(50)	(56)	(61)	(58)	(70)	(73)	(76)	(69)	(78)	(78)	(79)	(80)	(82)	(85)	(87)	(88)	(89)	(88)	(89)	(89)	(87)	(89)	(90)	(90)	(93)	(92)	(95)	(96)	(98)	(102)	(102)	(102)	(103)	(105)	(110)	(116)	(119)	(123)	(124)	(127)	(131)	(134)	(137)	(141)	(145)	(151)	(157)	(160)	(164)	(170)	(174)	(180)	(180)	(178)	(180)	(179)	(186)	(192)	(197)	(201)	(197)	(194)	(190)	(188)	(188)	(189)	(198)	(209)	(221)	(230)	(224)	(218)	(212)	(204)	(200)	(194)	(191)	(185)	(181)	(177)	(171)	(168)	(165)	(161)	(171)	(180)	(190)
Gross Profit	82 N/A	83 +2%	86 +4%	92 +6%	100 +10%	111 +11%	124 +12%	139 +12%	156 +12%	170 +9%	183 +8%	193 +5%	201 +4%	214 +6%	225 +5%	236 +5%	246 +5%	255 +3%	264 +4%	274 +4%	285 +4%	299 +5%	313 +5%	326 +4%	335 +3%	335 0%	337 +1%	338 +0%	340 +1%	338 -1%	339 +0%	342 +1%	347 +2%	366 +5%	381 +4%	402 +6%	422 +5%	444 +5%	463 +4%	472 +2%	480 +2%	489 +2%	499 +2%	516 +3%	533 +3%	545 +2%	569 +4%	577 +1%	591 +2%	601 +2%	597 -1%	612 +3%	650 +6%	682 +5%	722 +6%	757 +5%	759 +0%	775 +2%	795 +2%	812 +2%	826 +2%	841 +2%	842 +0%	847 +1%	868 +2%	898 +3%	936 +4%	966 +3%	989 +2%	973 -2%	931 -4%	899 -3%	873 -3%	867 -1%	869 +0%	898 +3%	926 +3%	955 +3%	1 024 +7%	1 005 -2%	969 -4%	940 -3%	875 -7%	838 -4%	805 -4%	783 -3%	763 -3%	747 -2%	744 0%	729 -2%	707 -3%	697 -1%	693 -1%	706 +2%	719 +2%	723 +1%
Operating Income
Operating Expenses	(77)	(78)	(80)	(82)	(88)	(95)	(103)	(113)	(125)	(135)	(145)	(151)	(157)	(165)	(173)	(180)	(186)	(195)	(203)	(212)	(223)	(231)	(244)	(255)	(265)	(271)	(276)	(281)	(292)	(291)	(295)	(299)	(296)	(311)	(322)	(337)	(354)	(373)	(388)	(397)	(403)	(408)	(415)	(426)	(435)	(441)	(454)	(461)	(474)	(485)	(489)	(499)	(534)	(561)	(591)	(618)	(617)	(630)	(651)	(670)	(687)	(703)	(709)	(719)	(735)	(755)	(775)	(791)	(800)	(793)	(771)	(749)	(727)	(717)	(710)	(729)	(749)	(774)	(828)	(814)	(798)	(781)	(740)	(721)	(697)	(682)	(667)	(656)	(651)	(638)	(623)	(615)	(627)	(648)	(663)	(681)
Selling, General & Administrative	(76)	(77)	(79)	(81)	(87)	(94)	(102)	(112)	(123)	(134)	(143)	(149)	(157)	(163)	(170)	(178)	(186)	(193)	(201)	(209)	(223)	(229)	(242)	(254)	(265)	(271)	(276)	(281)	(292)	(291)	(295)	(299)	(296)	(311)	(322)	(337)	(354)	(373)	(388)	(397)	(403)	(408)	(414)	(426)	(430)	(441)	(454)	(461)	(469)	(485)	(489)	(499)	(528)	(561)	(591)	(618)	(611)	(630)	(651)	(670)	(682)	(703)	(709)	(719)	(726)	(755)	(775)	(791)	(791)	(793)	(771)	(749)	(717)	(717)	(710)	(729)	(738)	(774)	(828)	(814)	(787)	(781)	(740)	(721)	(686)	(682)	(667)	(656)	(640)	(638)	(622)	(615)	(615)	(648)	(663)	(681)
Research & Development	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	0	(2)	(2)	(2)	0	(3)	(3)	(3)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	(5)	0	0	0	(5)	0	0	0	(6)	0	0	0	(5)	0	0	0	(9)	0	0	0	(9)	0	0	0	(10)	0	0	0	(11)	0	0	0	(11)	0	0	0	(12)	0	0	0	(11)	0	0	0	(12)	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	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4 N/A	5 +14%	7 +38%	9 +38%	13 +41%	17 +29%	21 +27%	26 +23%	31 +21%	35 +12%	39 +12%	42 +9%	45 +5%	49 +10%	53 +7%	55 +5%	60 +9%	60 -1%	61 +2%	62 +2%	63 +1%	67 +7%	70 +4%	71 +2%	71 0%	64 -9%	62 -4%	57 -7%	48 -16%	47 -3%	44 -6%	43 -2%	51 +18%	55 +8%	59 +7%	65 +11%	68 +4%	71 +4%	75 +6%	75 +0%	77 +3%	81 +5%	85 +5%	90 +6%	98 +9%	104 +6%	115 +11%	116 +1%	117 +1%	115 -1%	108 -6%	113 +4%	116 +3%	121 +4%	131 +8%	139 +7%	142 +2%	145 +3%	144 -1%	142 -2%	139 -2%	138 -1%	133 -4%	129 -3%	133 +3%	143 +8%	162 +13%	176 +9%	188 +7%	180 -4%	160 -11%	150 -6%	146 -3%	150 +3%	159 +6%	169 +6%	177 +5%	182 +3%	196 +8%	191 -2%	170 -11%	159 -7%	135 -15%	117 -14%	108 -8%	101 -6%	96 -5%	91 -5%	93 +2%	91 -2%	84 -7%	82 -2%	66 -19%	57 -14%	56 -2%	42 -26%
Pre-Tax Income
Interest Income Expense	(1)	(1)	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	1	1	1	0	1	1	1	1	0	0	0	(0)	(0)	(0)	(0)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	0	0	0	1	1	1	1	1	1	1	2	2	2	3	3	4	4	5	5	5	5	4	3	1	2	2	2	4	3	3	2	3	4	5	6	8	9	10	11	11	11	9	6	4
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	(0)	0	0	0	0	(1)	0	(0)	(0)	0	1	0	0	0	1	1	1	1	1	0	0	0	(1)	(1)	(1)	(0)	1	1	0	0	1	0	1	0	0	0	(0)	(0)	0	(0)	(0)	(0)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(0)	(1)	(0)	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(1)	(1)	(0)	(1)	(1)	(2)	(2)	(2)	(2)	(3)	(2)	(1)	(1)	0	(0)	(1)	(1)	(1)	(0)	2	2
Pre-Tax Income	4 N/A	5 +29%	6 +42%	9 +39%	13 +42%	16 +30%	21 +26%	26 +27%	31 +19%	35 +12%	39 +12%	42 +7%	45 +7%	49 +10%	53 +7%	56 +6%	61 +8%	60 0%	62 +2%	63 +2%	64 +2%	69 +7%	71 +4%	72 +1%	71 -1%	64 -10%	62 -4%	57 -8%	46 -19%	45 -3%	42 -6%	42 -1%	51 +21%	56 +9%	59 +6%	66 +12%	69 +5%	71 +4%	76 +7%	76 0%	78 +2%	81 +5%	85 +5%	90 +6%	98 +9%	104 +6%	116 +11%	116 +0%	117 +1%	115 -1%	108 -6%	113 +4%	116 +3%	121 +4%	130 +8%	139 +7%	143 +2%	146 +2%	145 -1%	142 -2%	139 -3%	139 +0%	134 -4%	130 -3%	135 +4%	145 +8%	164 +13%	178 +9%	192 +7%	184 -4%	165 -10%	154 -6%	151 -2%	153 +2%	161 +5%	169 +5%	178 +5%	183 +3%	197 +8%	194 -2%	171 -12%	160 -6%	135 -16%	117 -13%	109 -7%	104 -4%	101 -2%	99 -3%	102 +4%	101 -1%	94 -7%	93 -2%	76 -17%	66 -14%	65 -2%	48 -26%
Net Income
Tax Provision	(1)	(2)	(3)	(3)	(4)	(6)	(7)	(9)	(11)	(12)	(13)	(14)	(14)	(16)	(17)	(18)	(20)	(20)	(21)	(22)	(23)	(24)	(26)	(26)	(26)	(23)	(22)	(21)	(16)	(16)	(14)	(14)	(17)	(19)	(20)	(22)	(23)	(24)	(26)	(26)	(54)	(28)	(29)	(29)	(32)	(34)	(38)	(39)	(38)	(38)	(35)	(37)	(39)	(41)	(44)	(47)	(48)	(48)	(47)	(40)	(39)	(40)	(38)	(40)	(42)	(45)	(53)	(60)	(65)	(62)	(56)	(52)	(50)	(50)	(51)	(53)	(53)	(54)	(59)	(58)	(54)	(51)	(45)	(41)	(39)	(39)	(38)	(39)	(39)	(39)	(39)	(38)	(34)	(31)	(30)	(30)
Income from Continuing Operations	2	3	4	6	9	11	14	17	21	23	27	28	31	34	36	38	40	40	41	41	41	44	45	46	46	41	40	37	30	29	28	28	34	37	39	43	46	47	51	50	24	53	56	61	66	70	78	77	79	78	73	76	77	80	86	92	95	97	98	102	100	99	97	90	93	100	111	118	126	121	109	102	101	103	110	116	125	129	139	136	117	108	89	77	69	65	63	60	64	62	55	54	42	35	35	18
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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)
Net Income (Common)	2 N/A	3 +27%	4 +43%	6 +43%	9 +49%	11 +28%	14 +24%	17 +28%	21 +20%	23 +13%	27 +13%	28 +7%	31 +8%	34 +9%	36 +6%	38 +6%	39 +3%	40 +2%	40 +2%	41 +0%	40 0%	43 +7%	44 +2%	45 +2%	45 0%	41 -9%	40 -3%	37 -8%	30 -18%	29 -2%	28 -4%	28 -1%	34 +21%	37 +9%	39 +5%	43 +13%	46 +5%	47 +4%	51 +7%	50 -1%	24 -52%	53 +122%	56 +5%	61 +9%	66 +8%	70 +6%	78 +11%	77 -1%	79 +2%	78 -2%	73 -6%	76 +4%	77 +1%	80 +4%	86 +8%	92 +7%	95 +3%	97 +3%	98 +0%	102 +5%	100 -2%	99 -1%	97 -3%	90 -7%	63 -31%	70 +12%	81 +15%	88 +9%	126 +44%	121 -4%	109 -10%	102 -6%	101 -2%	103 +2%	110 +6%	116 +6%	125 +8%	129 +3%	139 +8%	136 -2%	117 -14%	108 -7%	89 -18%	77 -14%	69 -10%	65 -6%	63 -3%	60 -6%	64 +7%	62 -3%	55 -11%	54 -1%	42 -23%	35 -17%	34 -2%	17 -50%
EPS (Diluted)	0.06 N/A	0.08 +33%	0.11 +38%	0.15 +36%	0.21 +40%	0.26 +24%	0.32 +23%	0.4 +25%	0.49 +23%	0.55 +12%	0.63 +15%	0.69 +10%	0.75 +9%	0.83 +11%	0.89 +7%	0.94 +6%	0.98 +4%	1.01 +3%	1.07 +6%	1.08 +1%	1.1 +2%	1.19 +8%	1.28 +8%	1.36 +6%	1.3 -4%	1.23 -5%	1.21 -2%	1.13 -7%	0.93 -18%	0.95 +2%	0.9 -5%	0.9 N/A	1.09 +21%	1.18 +8%	1.23 +4%	1.33 +8%	1.43 +8%	1.47 +3%	1.6 +9%	1.64 +2%	0.77 -53%	1.73 +125%	1.84 +6%	2.05 +11%	2.23 +9%	2.53 +13%	2.76 +9%	2.68 -3%	2.78 +4%	2.71 -3%	2.54 -6%	2.85 +12%	2.8 -2%	3.04 +9%	3.24 +7%	3.45 +6%	3.59 +4%	3.86 +8%	3.92 +2%	4.07 +4%	3.99 -2%	3.96 -1%	3.86 -3%	3.67 -5%	2.53 -31%	2.88 +14%	3.25 +13%	3.51 +8%	5.12 +46%	5.07 -1%	4.65 -8%	4.59 -1%	4.41 -4%	4.76 +8%	5.19 +9%	5.46 +5%	5.86 +7%	6.08 +4%	6.8 +12%	6.71 -1%	5.73 -15%	5.55 -3%	4.65 -16%	3.98 -14%	3.59 -10%	3.39 -6%	3.28 -3%	3.09 -6%	3.3 +7%	3.21 -3%	2.86 -11%	2.83 -1%	2.19 -23%	1.83 -16%	1.84 +1%	0.92 -50%

Income Statement Balance Sheet Cash Flow Statement

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

	USANA Health Sciences Inc NYSE:USNA	19.4 USD -2.37%
N	Nanjing Bestway Intelligent Control Technology Co Ltd SZSE:301195	33.49 CNY 0.69%

	Johnson & Johnson NYSE:JNJ	201.76 USD -0.08%
	Berkshire Hathaway Inc NYSE:BRK.A	743 380.0012 USD -1.69%
	Bank of America Corp NYSE:BAC	53.8599 USD -0.17%
	Mastercard Inc NYSE:MA	539.055 USD -1.19%
	UnitedHealth Group Inc NYSE:UNH	324.32 USD -1.99%
	Exxon Mobil Corp NYSE:XOM	115.818 USD -0.62%

	Franklin Covey Co NYSE:FC	15.875 USD -0.09%
	Mohawk Industries Inc NYSE:MHK	109.09 USD -1.45%
	Ardmore Shipping Corp NYSE:ASC	11.82 USD -0.08%
	ASGN Inc NYSE:ASGN	45.28 USD -0.37%
	Skyworks Solutions Inc NASDAQ:SWKS	68.73 USD -0.85%
	Weatherford International PLC NASDAQ:WFRD	76.96 USD 0.69%

USANA Health Sciences Inc
NYSE:USNA

Income Statement

Earnings Waterfall
USANA Health Sciences Inc

Income Statement
USANA Health Sciences Inc

See Also

Company

Help

Tools

Stocks

	Monolithic Power Systems Inc NASDAQ:MPWR	985.555 USD 2.31%
	Applovin Corp NASDAQ:APP	689.4605 USD -0.36%
	NVIDIA Corp NASDAQ:NVDA	183.935 USD 0.84%
	Cal-Maine Foods Inc NASDAQ:CALM	84.72 USD 0.01%
	Pro Medicus Ltd ASX:PME	246.67 AUD -1.16%
	Lundin Gold Inc TSX:LUG	109.92 CAD 1.63%

	Salesforce Inc NYSE:CRM	257.08 USD -1.34%
	Accenture PLC NYSE:ACN	267.07 USD 0.18%
	ServiceNow Inc NYSE:NOW	853.3 USD -0.12%
	Spotify Technology SA NYSE:SPOT	563.975 USD -0.17%
	TJX Companies Inc NYSE:TJX	153.74 USD 0.3%
	Micron Technology Inc NASDAQ:MU	242.23 USD 2.11%

52 Week Range	18.67 38.5
Price Target

USANA Health Sciences Inc NYSE:USNA

Income Statement

Earnings Waterfall USANA Health Sciences Inc

Income Statement USANA Health Sciences Inc

See Also

Company

Help

Tools

Stocks

USANA Health Sciences Inc
NYSE:USNA

Earnings Waterfall
USANA Health Sciences Inc

Income Statement
USANA Health Sciences Inc