Cracker Barrel Old Country Store, Inc.
NASDAQ:CBRL · NASDAQ Global Select
+$3.90 today
Vol 1.50M · Avg 1.26M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:CBRL · Revenue to Net Income
Key Ratios
Analysis
$3.3B of revenue converted into $26.2M of net income for the selected period. Gross margin is 34.9% and net margin is 0.8%, showing how much revenue survives after costs and taxes. EPS is $1.16, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $3.5B +0.4% | $3.5B +0.8% | $3.4B +5.4% | $3.3B +15.8% | $2.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $2.3B -1.0% | $2.4B +1.0% | $2.3B +6.2% | $2.2B +19.0% | $1.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.1B +3.3% | $1.1B +0.5% | $1.1B +3.5% | $1.1B +9.8% | $973.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 33.0% +0.9pp | 32.0% -0.1pp | 32.1% -0.6pp | 32.7% -1.8pp | 34.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $217.5M +5.0% | $207.1M +18.9% | $174.1M +10.6% | $157.4M +6.5% | $147.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $1.1B +2.5% | $1.1B +8.2% | $985.9M +7.7% | $915.8M +51.0% | $606.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $135.0M +8.4% | $124.5M +6.2% | $117.2M +0.8% | $116.3M -4.2% | $121.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $193.2M +13.9% | $169.6M -28.7% | $237.8M -11.7% | $269.3M -44.8% | $488.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.5% +0.7pp | 4.9% -2.0pp | 6.9% -1.3pp | 8.2% -9.1pp | 17.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $55.0M +22.0% | $45.1M -62.6% | $120.6M -21.2% | $153.0M -58.3% | $366.7M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.6% +0.3pp | 1.3% -2.2pp | 3.5% -1.2pp | 4.7% -8.3pp | 13.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $20.5M -2.1% | $20.9M +23.1% | $17.0M +76.8% | $9.6M -82.9% | $56.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$17.3M +17.3% | -$20.9M -23.1% | -$17.0M -76.8% | -$9.6M +82.9% | -$56.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $37.7M +56.0% | $24.2M -76.7% | $103.6M -27.7% | $143.4M -53.8% | $310.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.1% +0.4pp | 0.7% -2.3pp | 3.0% -1.4pp | 4.4% -6.6pp | 11.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$8.7M +48.3% | -$16.7M -467.1% | $4.6M -60.3% | $11.5M -79.5% | $56.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $46.4M +13.3% | $40.9M -58.7% | $99.0M -24.9% | $131.9M -48.2% | $254.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.3% +0.2pp | 1.2% -1.7pp | 2.9% -1.2pp | 4.0% -5.0pp | 9.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +13.0% | $2 -58.8% | $4 -21.4% | $6 -47.0% | $11 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +12.6% | $2 -58.9% | $4 -21.5% | $6 -47.1% | $11 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $22.5M +1.5% | $22.2M +0.1% | $22.2M -4.3% | $23.2M -2.2% | $23.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $22.5M +0.6% | $22.3M +0.2% | $22.3M -4.2% | $23.2M -2.2% | $23.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
BJ's Restaurants, Inc.
NASDAQ:BJRI
$1.17B
Liquidity Services, Inc.
NASDAQ:LQDT
$1.16B
Douglas Dynamics, Inc.
NYSE:PLOW
$1.13B
Sweetgreen, Inc.
NYSE:SG
$1.07B
American Axle & Manufacturing Holdings, Inc.
AXL
$1.02B
Bloomin' Brands, Inc.
NASDAQ:BLMN
$694.52M
Kura Sushi USA, Inc.
NASDAQ:KRUS
$612.98M
Carriage Services, Inc.
NYSE:CSV
$604.10M
Cars.com Inc.
NYSE:CARS
$551.76M
Build-A-Bear Workshop, Inc.
NYSE:BBW
$414.43M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CBRL generate?
Cracker Barrel Old Country Store, Inc. (CBRL) reported $3.48B of revenue in fiscal 2025.
Is CBRL profitable?
Cracker Barrel Old Country Store, Inc. (CBRL) reported $46.38M of net income, with a net margin of 1.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.