Dollar Tree's Income Statement Analysis: Revenue to Profit Breakdown
Dollar Tree's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Jan 29, 2022
|
FY22
Jan 28, 2023
|
FY23
Feb 3, 2024
|
FY24
Feb 1, 2025
|
FY25
Jan 31, 2026
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$26.32 B | $15.41 B | $16.78 B | $17.58 B | $19.41 B | $19.41 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$18.58 B | $9.63 B | $10.76 B | $11.28 B | $12.35 B | $12.35 B |
Gross Profit Revenue minus cost of revenue. |
|
$7.74 B | $5.78 B | $6.02 B | $6.29 B | $7.07 B | $7.07 B |
|
Operating Expense
Costs to run business. |
|
$5.93 B | $3.68 B | $4.25 B | $4.83 B | $5.47 B | $5.47 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$5.93 B | $3.68 B | $4.25 B | $4.83 B | $5.47 B | $5.47 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | - | - |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | - | - |
Operating Income Profit from operations. |
|
$1.81 B | $2.10 B | $1.77 B | $1.46 B | $1.60 B | $1.60 B |
|
Net Interest Income
Interest income minus expense. |
|
-$178.90 M | -$127.20 M | -$112.50 M | -$107.50 M | -$85.50 M | -$85.50 M |
Interest Income Income from investments. |
|
- | - | - | - | - | - |
Interest Expense Cost of borrowing. |
|
$178.90 M | $127.20 M | $112.50 M | $107.50 M | $85.50 M | $85.50 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$300.00 K | $400.00 K | $100.00 K | -$29.10 M | - | -$93.80 M |
Total Other Income (Net) Net non-operating items. |
|
-$179.20 M | -$127.60 M | -$112.60 M | -$78.40 M | $31.30 M | $31.30 M |
Income Before Tax Profit before taxes. |
|
$1.63 B | $1.97 B | $1.66 B | $1.38 B | $1.63 B | $1.63 B |
Income Tax Expense Taxes on income. |
|
$304.30 M | $471.60 M | $396.10 M | $341.10 M | $404.20 M | $404.20 M |
|
Net Income
Final profit. |
|
$1.33 B | $1.62 B | -$998.40 M | -$3.03 B | $1.28 B | $1.28 B |
Net Income From Continuing Operations Profit from core business. |
|
$1.33 B | $1.50 B | $1.27 B | $1.04 B | $1.23 B | $1.23 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | $115.30 M | -$2.26 B | -$4.07 B | $57.20 M | $57.20 M |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$5.83 | $7.24 | -$4.55 | -$14.05 | $6.22 | $6.26 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$5.80 | $7.21 | -$4.55 | -$14.05 | $5.94 | $6.25 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
227.90 M | 223.20 M | 219.50 M | 215.70 M | 205.80 M | 199.10 M |
Diluted Average Shares Outst. Shares including dilution. |
|
229.00 M | 224.10 M | 219.50 M | 215.90 M | 206.30 M | 199.80 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$1.81 B | $2.10 B | $1.77 B | $1.49 B | $1.60 B | $1.69 B |
EBITDA Earnings before interest, tax, D&A. |
|
$2.53 B | $2.46 B | $2.17 B | $2.02 B | $2.25 B | $2.17 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$716.00 M | $365.30 M | $400.50 M | $526.90 M | $648.10 M | $477.60 M |
| Company Report |
Dollar Tree's Assets vs Liabilities & Equity
Dollar Tree's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





