Kroger Co.'s Income Statement Analysis: Revenue to Profit Breakdown
Kroger Co.'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. |
|
$137.89 B | $148.26 B | $150.04 B | $147.12 B | $147.64 B | $147.64 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$107.54 B | $116.48 B | $116.68 B | $113.72 B | $116.57 B | $113.24 B |
Gross Profit Revenue minus cost of revenue. |
|
$30.35 B | $31.78 B | $33.36 B | $33.40 B | $31.07 B | $34.40 B |
|
Operating Expense
Costs to run business. |
|
$26.87 B | $27.65 B | $30.27 B | $29.55 B | $29.18 B | $32.51 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$845.00 M | $839.00 M | $891.00 M | $877.00 M | $29.18 B | $872.00 M |
General and Administrative Corporate overhead costs. |
|
$845.00 M | $839.00 M | $891.00 M | $877.00 M | - | $872.00 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
$26.03 B | $26.81 B | $29.38 B | $28.68 B | - | $31.64 B |
Operating Income Profit from operations. |
|
$3.48 B | $4.13 B | $3.10 B | $3.85 B | $1.89 B | $1.89 B |
|
Net Interest Income
Interest income minus expense. |
|
-$581.00 M | -$544.00 M | -$449.00 M | -$459.00 M | -$639.00 M | -$646.00 M |
Interest Income Income from investments. |
|
- | - | - | - | - | $163.00 M |
Interest Expense Cost of borrowing. |
|
$581.00 M | $544.00 M | $449.00 M | $459.00 M | $639.00 M | $809.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$855.00 M | $689.00 M | -$181.00 M | $57.00 M | - | $51.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$1.43 B | -$1.22 B | -$260.00 M | -$507.00 M | -$690.00 M | -$689.00 M |
Income Before Tax Profit before taxes. |
|
$2.05 B | $2.90 B | $2.84 B | $3.34 B | $1.20 B | $1.20 B |
Income Tax Expense Taxes on income. |
|
$385.00 M | $653.00 M | $667.00 M | $670.00 M | $176.00 M | $177.00 M |
|
Net Income
Final profit. |
|
$1.66 B | $2.24 B | $2.16 B | $2.67 B | $1.02 B | $1.02 B |
Net Income From Continuing Operations Profit from core business. |
|
$1.67 B | $2.25 B | $2.17 B | $2.67 B | $1.02 B | $1.02 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
- | - | - | - | - | $7.00 M |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$2.20 | $3.10 | $2.99 | $3.70 | $1.56 | $1.57 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$2.17 | $3.06 | $2.96 | $3.67 | $1.54 | $1.54 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
744.00 M | 718.00 M | 718.00 M | 715.00 M | 652.00 M | 629.00 M |
Diluted Average Shares Outst. Shares including dilution. |
|
754.00 M | 727.00 M | 725.00 M | 720.00 M | 655.00 M | 631.00 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$2.62 B | $3.44 B | $3.28 B | $3.79 B | $1.89 B | $1.84 B |
EBITDA Earnings before interest, tax, D&A. |
|
$6.05 B | $7.02 B | $7.03 B | $7.64 B | $5.81 B | $5.76 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$3.43 B | $3.58 B | $3.75 B | $3.85 B | $3.92 B | $3.92 B |
| Company Report |
Kroger Co.'s Assets vs Liabilities & Equity
Kroger Co.'s Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




