BJRI
BJ's Restaurants Inc.
$33.96
+$5.27(+18.37%)
66
Overall
--
Value
70
Tech
63
Quality
Market Cap
$684.08M
Volume
1.51M
52W Range
$28.46 - $47.02
Target Price
$38.29
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $919.6M | $993.1M | $1.0B | $1.1B | $1.2B | $778.5M | $1.1B | $1.3B | $1.3B | $1.4B | ||
| Total Revenue | $919.6M | $993.1M | $1.0B | $1.1B | $1.2B | $778.5M | $1.1B | $1.3B | $1.3B | $1.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $419.7M | $456.4M | $489.0M | $521.4M | $295.0M | $722.1M | $957.4M | $1.1B | $346.6M | $1.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $499.9M | $536.6M | $542.8M | $595.5M | $866.4M | $56.4M | $129.6M | $144.8M | $986.7M | $195.6M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $436.9M | $472.0M | $499.2M | $533.9M | $561.8M | $434.6M | $543.6M | $144.0M | $647.2M | $658.6M | ||
| Selling, General & Administrative | $53.8M | $55.4M | $55.4M | $60.4M | $62.5M | $54.7M | $68.0M | $73.3M | $82.1M | $88.3M | ||
| Selling & Marketing Expenses | $-20.5M | -- | $-21.0M | $-24.5M | $25.2M | $13.2M | $14.7M | $21.3M | $23.4M | $26.5M | ||
| General & Administrative Expenses | $53.8M | $55.4M | $55.4M | $60.4M | $62.5M | $54.7M | $68.0M | $73.3M | $82.1M | $88.3M | ||
| Promotion & Advertising | $-20.5M | -- | $-21.0M | $-24.5M | $25.2M | $13.2M | $14.7M | $21.3M | $23.4M | $26.5M | ||
| Salaries & Wages | $317.1M | $345.4M | $371.2M | $400.7M | $424.4M | $305.6M | $401.4M | $483.4M | $491.3M | $495.5M | ||
| Depreciation & Amortization | $59.4M | $64.3M | $68.7M | $70.4M | $72.0M | $73.1M | $72.8M | $70.4M | $71.0M | $72.7M | ||
| Depreciation & Amortization | $59.4M | $64.3M | $68.7M | $70.4M | $72.0M | $73.1M | $72.8M | $70.4M | $71.0M | $72.7M | ||
| Amortization | -- | -- | -- | -- | $4.7M | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $6.6M | $7.0M | $3.9M | $2.3M | $2.9M | $1.2M | $1.5M | $3.6M | $2.8M | $2.1M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $63.1M | $64.6M | $43.6M | $61.6M | $49.1M | $-86.4M | $-16.5M | $-5.5M | $13.8M | $14.1M | ||
| EBITDA | $121.0M | $125.4M | $104.1M | $122.4M | $122.9M | $-9.7M | $58.6M | $65.2M | $86.2M | $86.7M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-500.0K | -- | -- | -- | $4.6M | $7.1M | $5.0M | $2.9M | $4.9M | $5.5M | ||
| Net Non-Operating Interest Income/Expense | $700.0K | -- | -- | -- | $-4.6M | $-7.1M | $-5.0M | $-2.9M | $-4.9M | $-5.5M | ||
| Other Income/Expense | $-3.0M | $-1.2M | $-1.1M | $735.0K | $-2.7M | $12.6M | $1.6M | $-6.1M | $6.9M | $18.7M | ||
| Other Special Charges | $3.0M | $1.2M | $1.1M | $-735.0K | $1.8M | $1.3M | $2.3M | $60.0K | $1.3M | $-331.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $-2.9M | $-3.0M | $-4.8M | $-4.0M | -- | $2.3M | -- | -- | -- | -- | ||
| Impairment of Capital Assets | $2.9M | $3.0M | $4.8M | $4.0M | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $61.6M | $61.1M | $35.4M | $52.0M | $50.9M | $-82.9M | $-14.2M | $-5.4M | $15.0M | $13.7M | ||
| Pre-Tax Income | $62.1M | $61.1M | $35.4M | $52.0M | $46.3M | $-90.0M | $-19.2M | $-8.3M | $10.1M | $8.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $16.8M | $15.5M | $-9.4M | $1.2M | $1.1M | $-32.1M | $-15.6M | $-12.4M | $-9.6M | $-8.4M | ||
| NET INCOME | ||||||||||||
| Net Income | $45.3M | $45.6M | $44.8M | $50.8M | $45.2M | $-57.9M | $-3.6M | $4.1M | $19.7M | $16.7M | ||
| Net Income (Continuing Operations) | $45.3M | $45.6M | $44.8M | $50.8M | $45.2M | $-57.9M | $-3.6M | $4.1M | $19.7M | $16.7M | ||
| Net Income (Discontinued Operations) | $45.3M | $45.6M | $44.8M | $50.8M | $45.2M | $-57.9M | $-3.6M | $4.1M | $19.7M | $16.7M | ||
| Net Income (Common Stockholders) | $45.3M | $45.6M | $44.8M | $50.8M | $558.0M | $-57.9M | $-3.6M | $4.1M | $19.7M | $16.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $18.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $856.5M | $928.4M | $988.2M | $1.1B | $856.8M | $630.2M | $831.7M | $1.3B | $993.8M | $1.0B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $25.7M | $23.8M | $21.4M | $21.0M | $20.3M | $21.2M | $23.2M | $23.4M | $23.5M | $23.1M | ||
| Average Shares Outstanding (Diluted) | $26.2M | $24.2M | $21.8M | $21.6M | $20.6M | $21.2M | $23.2M | $23.7M | $23.9M | $23.8M | ||
| Shares Outstanding | $24.1M | $21.9M | $20.5M | $21.1M | $19.2M | $23.2M | $22.1M | $23.5M | $22.1M | $22.7M | ||
| Basic EPS | $1.76 | $1.91 | $2.1 | $2.42 | $2.23 | $-2.74 | $-0.16 | $0.17 | $0.84 | $0.72 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $2.23 | $-2.74 | $-0.16 | $0.17 | $0.84 | $0.72 | ||
| Diluted EPS | $1.73 | $1.88 | $2.06 | $2.35 | $2.2 | $-2.74 | $-0.16 | $0.17 | $0.82 | $0.70 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $2.2 | $-2.74 | $-0.16 | $0.17 | $0.82 | $0.70 | ||
| Dividend Per Share | -- | -- | $0.11 | $0.45 | $0.49 | -- | -- | -- | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | -- | -- | -- | -- | -- | -- | -- | -- | $-230.0K | $-504.0K | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | -- | -- | -- | -- | $-230.0K | $-504.0K | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | $869.0K | $-13.9M | $-3.9M | $-2.9M | $-8.1M | $-18.4M | ||
| Net Operating Interest Income Expense | $-1.0M | $-1.7M | $-4.5M | $-4.8M | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | $-2.3M | -- | -- | -- | -- | ||
| Other Gand A | $53.8M | $55.4M | $55.4M | $60.4M | $62.5M | $54.7M | $68.0M | $73.3M | $82.1M | $88.3M | ||
| Other Impairment Of Capital Assets | $-400.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $53.8M | $55.4M | $55.4M | $60.4M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BJRI | $33.96 | +18.4% | 1.51M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |