Everpure, Inc's Income Statement Analysis: Revenue to Profit Breakdown
Everpure, Inc's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY22
Jan 31, 2022
|
FY23
Jan 31, 2023
|
FY24
Jan 31, 2024
|
FY25
Jan 31, 2025
|
FY26
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$2.18 B | $2.75 B | $2.83 B | $3.17 B | $3.66 B | $3.94 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$708.33 M | $855.79 M | $809.43 M | $955.46 M | $1.08 B | $1.17 B |
Gross Profit Revenue minus cost of revenue. |
|
$1.47 B | $1.90 B | $2.02 B | $2.21 B | $2.58 B | $2.77 B |
|
Operating Expense
Costs to run business. |
|
$1.57 B | $1.81 B | $1.97 B | $2.13 B | $2.46 B | $2.60 B |
Research and Development Investment in innovation. |
|
$581.94 M | $692.53 M | $736.76 M | $804.41 M | $963.29 M | $944.36 M |
|
Sales, General and Administrative
Selling and admin costs. |
|
$988.98 M | $1.12 B | $1.20 B | $1.31 B | $1.38 B | $1.48 B |
General and Administrative Corporate overhead costs. |
|
$189.98 M | $238.00 M | $252.24 M | $286.23 M | $300.01 M | $300.01 M |
Sales and Marketing Customer acquisition costs. |
|
$799.00 M | $883.61 M | $945.02 M | $1.02 B | $1.08 B | $1.08 B |
Other Expenses Other operating costs. |
|
- | - | $33.61 M | $15.90 M | $119.50 M | $175.78 M |
Operating Income Profit from operations. |
|
-$98.40 M | $83.51 M | $53.55 M | $85.26 M | $114.82 M | $165.93 M |
|
Net Interest Income
Interest income minus expense. |
|
-$27.31 M | $12.57 M | $42.93 M | $68.20 M | $76.28 M | $61.21 M |
Interest Income Income from investments. |
|
$9.37 M | $17.32 M | $50.41 M | $76.02 M | $83.62 M | $66.74 M |
Interest Expense Cost of borrowing. |
|
$36.68 M | $4.75 M | $7.48 M | $7.81 M | $7.34 M | $5.53 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
-$6.58 M | -$13.04 M | -$44.52 M | -$70.39 M | -$116.81 M | -$77.81 M |
Total Other Income (Net) Net non-operating items. |
|
-$30.10 M | $8.30 M | $37.04 M | $62.58 M | $109.47 M | $91.74 M |
Income Before Tax Profit before taxes. |
|
-$128.50 M | $91.81 M | $90.59 M | $147.83 M | $224.28 M | $257.67 M |
Income Tax Expense Taxes on income. |
|
$14.76 M | $18.74 M | $29.28 M | $41.10 M | $36.10 M | $31.42 M |
|
Net Income
Final profit. |
|
-$143.26 M | $73.07 M | $61.31 M | $106.74 M | $188.18 M | $226.25 M |
Net Income From Continuing Operations Profit from core business. |
|
-$143.26 M | $73.07 M | $61.31 M | $106.74 M | $188.18 M | $226.25 M |
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. |
|
- | -$3.31 M | -$630.00 K | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
-$0.50 | $0.24 | $0.20 | $0.33 | $0.49 | $0.68 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$0.50 | $0.23 | $0.19 | $0.31 | $0.47 | $0.66 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
285.88 M | 299.48 M | 311.83 M | 325.77 M | 330.46 M | 331.15 M |
Diluted Average Shares Outst. Shares including dilution. |
|
285.88 M | 339.18 M | 332.57 M | 342.70 M | 346.07 M | 343.49 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$91.82 M | $96.56 M | $98.07 M | $155.65 M | $231.62 M | $243.74 M |
EBITDA Earnings before interest, tax, D&A. |
|
-$8.67 M | $196.99 M | $222.49 M | $282.30 M | $379.44 M | $397.98 M |
Depreciation and Amortization Non-cash expense for assets. |
|
$83.15 M | $100.43 M | $124.42 M | $126.65 M | $147.82 M | $154.24 M |
| Company Report |
Everpure, Inc's Assets vs Liabilities & Equity
Everpure, Inc's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




