BJ's Wholesale Club Holdings, Inc.
Consumer DefensiveNYSE:BJ · New York Stock Exchange
+$0.17 today
Vol 0.62M · Avg 2.14M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$22.0B of revenue converted into $571.3M of net income for the selected period. Gross margin is 18.5% and net margin is 2.6%, showing how much revenue survives after costs and taxes. EPS is $4.35, 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 | $21.5B +4.7% | $20.5B +2.7% | $20.0B +3.4% | $19.3B +15.9% | $16.7B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $17.5B +4.3% | $16.7B +2.5% | $16.3B +2.8% | $15.9B +16.9% | $13.6B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.0B +6.2% | $3.8B +3.3% | $3.6B +6.2% | $3.4B +11.5% | $3.1B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 18.6% +0.3pp | 18.4% +0.1pp | 18.2% +0.5pp | 17.8% -0.7pp | 18.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.2B +5.7% | $3.0B +5.7% | $2.8B +5.8% | $2.7B +9.1% | $2.4B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.2B +5.4% | $3.0B +5.3% | $2.8B +5.5% | $2.7B +9.4% | $2.5B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $288.6M +10.1% | $262.1M +15.1% | $227.7M +13.3% | $200.9M +11.3% | $180.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.1B +7.0% | $1.0B +0.6% | $1.0B +9.9% | $933.3M +18.3% | $788.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.2% +0.1pp | 5.0% -0.1pp | 5.1% +0.3pp | 4.8% +0.1pp | 4.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $846.0M +9.6% | $772.2M -3.5% | $800.4M +8.5% | $738.0M +19.5% | $617.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 3.9% +0.2pp | 3.8% -0.2pp | 4.0% +0.2pp | 3.8% +0.1pp | 3.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 -100.0% | $44.2M -24.8% | $58.8M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $42.4M -16.0% | $50.5M -19.5% | $62.7M +32.1% | $47.5M -20.2% | $59.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$71.8M -39.9% | -$51.4M +20.4% | -$64.5M -36.0% | -$47.5M +20.2% | -$59.4M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $774.2M +7.4% | $720.8M -2.0% | $735.9M +6.6% | $690.5M +23.8% | $557.9M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 3.6% +0.1pp | 3.5% -0.2pp | 3.7% +0.1pp | 3.6% +0.2pp | 3.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $195.8M +5.0% | $186.4M -12.2% | $212.2M +20.4% | $176.3M +34.4% | $131.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $578.4M +8.2% | $534.4M +2.0% | $523.7M +2.1% | $513.2M +20.3% | $426.7M | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.7% +0.1pp | 2.6% -0.0pp | 2.6% -0.0pp | 2.7% +0.1pp | 2.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +9.2% | $4 +2.5% | $4 +2.9% | $4 +21.6% | $3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +9.5% | $4 +3.1% | $4 +3.2% | $4 +21.7% | $3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $131.2M -0.7% | $132.2M -0.7% | $133.0M -0.7% | $134.0M -1.0% | $135.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $132.1M -1.2% | $133.6M -1.1% | $135.1M -1.0% | $136.5M -1.1% | $138.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Coca-Cola Consolidated, Inc.
NASDAQ:COKE
$14.78B
Hormel Foods Corporation
NYSE:HRL
$13.64B
Brown-Forman Corporation
NYSE:BF-B
$12.57B
The J. M. Smucker Company
NYSE:SJM
$12.30B
The Clorox Company
NYSE:CLX
$11.74B
Sprouts Farmers Market, Inc.
NASDAQ:SFM
$8.15B
Albertsons Companies, Inc.
NYSE:ACI
$7.63B
New Oriental Education & Technology Group Inc.
NYSE:EDU
$7.46B
Ollie's Bargain Outlet Holdings, Inc.
NASDAQ:OLLI
$5.23B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does BJ generate?
BJ's Wholesale Club Holdings, Inc. (BJ) reported $21.46B of revenue in fiscal 2025.
Is BJ profitable?
BJ's Wholesale Club Holdings, Inc. (BJ) reported $578.38M of net income, with a net margin of 2.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.