WD-40 Statements
WD
WD-40 Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
155.04
100
72.657
46.9
82.388
53.1
2.2
1.4
52.709
34
55.212
35.6
27.176
17.5
-1.329
-0.9
—
0
25.847
16.7
6.005
3.9
19.775
12.8
1.457
13.577
139.1
100
66.164
47.6
72.941
52.4
1.7
1.2
50.048
36
52
37.4
20.941
15.1
-1.135
-0.8
—
0
19.806
14.2
4.27
3.1
15.48
11.1
1.14
13.583
140.42
100
64.863
46.2
75.553
53.8
1.9
1.4
49.218
35.1
51.369
36.6
24.184
17.2
-1.112
-0.8
—
0
23.072
16.4
5.59
4
17.416
12.4
1.282
13.584
140.5
100
68.3
48.6
72.1
51.3
2.1
1.5
46.5
33.1
48.9
34.8
23.2
16.5
-1
-0.7
—
0
22.2
15.8
5.6
4
16.5
11.7
1.21
13.6
141.7
100
70
49.4
71.8
50.7
1.6
1.1
44.3
31.3
46.1
32.5
25.7
18.1
-1.3
-0.9
—
0
24.4
17.2
5.5
3.9
18.8
13.3
1.38
13.6
130.2
100
64.1
49.2
66.1
50.8
1.2
0.9
42.5
32.6
43.9
33.7
22.2
17.1
-1.3
-1
—
0
20.9
16.1
4.3
3.3
16.5
12.7
1.21
13.6
124.9
100
60.6
48.5
64.3
51.5
1.3
1
44
35.2
45.6
36.5
18.7
15
-1
-0.8
—
0
17.7
14.2
3.7
3
13.9
11.1
1.02
13.6
130.4
100
68.6
52.6
61.8
47.4
1.1
0.8
40.8
31.3
42.3
32.4
19.5
15
-1.3
-1
—
0
18.3
14
3.5
2.7
14.7
11.3
1.08
13.6
123.7
100
64.7
52.3
59
47.7
1.4
1.1
38.2
30.9
40
32.3
19
15.4
-0.7
-0.6
—
0
18.3
14.8
3.8
3.1
14.4
11.6
1.05
13.7
130
100
64.5
49.6
65.5
50.4
1.3
1
39.1
30.1
40.7
31.3
24.7
19
-0.3
-0.2
—
0
24.4
18.8
4.9
3.8
19.4
14.9
1.42
13.7
134.7
100
66.3
49.2
68.5
50.9
1.3
1
42.7
31.7
44.4
33
24.1
17.9
-0.9
-0.7
—
0
23.1
17.1
4.6
3.4
18.5
13.7
1.34
13.8
115.2
100
56.2
48.8
59
51.2
1.4
1.2
44.8
38.9
46.6
40.5
12.5
10.9
-1.1
-1
—
0
11.4
9.9
2.9
2.5
8.4
7.3
0.61
13.8
136.4
100
63.9
46.8
72.5
53.2
1.3
1
43.5
31.9
45.2
33.1
27.3
20
-0.4
-0.3
—
0
26.9
19.7
5.9
4.3
20.9
15.3
1.52
13.7
111.9
100
49.9
44.6
62
55.4
1.3
1.2
39.7
35.5
41.4
37
20.7
18.5
-0.4
-0.4
—
0
20.2
18.1
3
2.7
17.1
15.3
1.25
13.7
124.6
100
54.3
43.6
70.2
56.3
1.6
1.3
39.9
32
41.9
33.6
28.4
22.8
-0.4
-0.3
—
0
28
22.5
4.4
3.5
23.5
18.9
1.72
13.7
111.6
100
48.8
43.7
62.8
56.3
1.4
1.3
36.5
32.7
38.3
34.3
24.5
22
0.2
0.2
—
0
24.8
22.2
5.1
4.6
19.6
17.6
1.43
13.7
98.2
100
45.2
46
53.1
54.1
1.4
1.4
31.3
31.9
33.2
33.8
19.8
20.2
-0.7
-0.7
—
0
19.1
19.5
4.6
4.7
14.5
14.8
1.06
13.7
100
100
46.4
46.4
53.6
53.6
1.5
1.5
33.3
33.3
35.5
35.5
18.2
18.2
-0.8
-0.8
—
0
17.4
17.4
3.1
3.1
14.3
14.3
1.04
13.7
98.6
100
45
45.6
53.5
54.3
1.7
1.7
36.5
37
38.9
39.5
14.7
14.9
-0.4
-0.4
—
0
14.3
14.5
2.1
2.1
12.1
12.3
0.88
13.7
106.7
100
48.5
45.5
58.3
54.6
1.5
1.4
33.1
31
35.2
33
23.1
21.6
-0.6
-0.6
—
0
22.5
21.1
5.2
4.9
8.5
8
0.61
13.8
114
100
51.9
45.5
62.1
54.5
1.7
1.5
36.5
32
38.9
34.1
23.2
20.4
-0.6
-0.5
—
0
22.6
19.8
4.5
3.9
18
15.8
1.3
13.8
101.3
100
45.2
44.6
56.2
55.5
1.5
1.5
34.3
33.9
36.4
35.9
19.7
19.4
-0.1
-0.1
—
0
19.6
19.3
3.7
3.7
15.8
15.6
1.14
13.9
101.3
100
45.5
44.9
55.8
55.1
1.8
1.8
36.9
36.4
39.4
38.9
16.4
16.2
-0.3
-0.3
—
0
16.1
15.9
2.8
2.8
13.2
13
0.95
13.9
102.6
100
46
44.8
56.7
55.3
1.7
1.7
34.4
33.5
36.9
36
19.8
19.3
-0.7
-0.7
—
0
19.1
18.6
4.5
4.4
21.5
21
1.54
13.9
107
100
48.4
45.2
58.7
54.9
2
1.9
33.6
31.4
36.3
33.9
22.3
20.8
-1
-0.9
—
0
21.3
19.9
5.2
4.9
16
15
1.15
13.9
101.3
100
45.5
44.9
55.8
55.1
1.6
1.6
34
33.6
36.4
35.9
19.4
19.2
-1.2
-1.2
—
0
18.2
18
3.5
3.5
14.7
14.5
1.04
14
97.6
43.4
54.2
1.7
34.6
37.1
17.1
-0.6
—
16.6
3.9
12.5
0.9
14
96.6
42.5
54.1
2.5
31
34.1
19.9
-0.4
—
19.5
5.2
14.3
1.02
14
98.2
43.9
54.3
1.6
31.4
33.7
20.6
-0.3
—
20.3
5.8
14.4
1.02
14.1
96.5
42.1
54.5
2.2
32.7
35.6
18.9
-0.5
—
18.4
6
12.3
0.87
14.1
89.2
38.2
51
2.1
31.7
34.5
16.5
-0.1
—
16.4
4.6
11.7
0.82
14.2
97.2
41.4
55.8
2.4
35
38.1
17.6
1.7
—
19.3
5.1
14.1
0.99
14.3
96.4
41.6
54.8
1.7
33.7
36.2
18.7
-1
—
17.6
5
12.6
0.88
14.3
94.6
42.2
52.4
1.8
31.9
34.4
17.9
1.1
—
19
5.3
13.6
0.94
14.4
92.5
41.1
51.4
1.8
31.7
34.3
17.1
-0.3
—
16.9
4.8
12
0.83
14.5
92
42
50
—
33.4
34.2
15.8
—
—
15.8
4.1
11.7
0.8
14.5
92.5
43.2
49.3
2.2
29.9
32.9
16.4
-0.7
—
15.7
4.7
10.9
0.75
14.6
97.3
46.1
51.2
1.7
31.1
33.6
17.6
-1.5
—
16.1
4.8
11.3
0.77
14.7
96.4
46.7
49.7
1.6
31.7
34.1
15.6
-0.1
—
15.5
4.7
10.7
0.73
14.7
97.6
46.1
51.5
—
34.2
34.9
16.6
—
—
16.6
5
11.5
0.77
14.9
95.7
46.5
49.1
2
31.4
34
15.1
-0.1
—
15
4.6
10.3
0.69
15.1
94.2
45.6
48.6
2
30.7
33.3
15.3
-0.3
—
15
4.6
10.3
0.67
15.3
95.5
45.9
49.7
0.9
31.4
32.9
16.8
-0.3
—
16.5
5
11.4
0.74
15.4
93.5
43.9
49.5
—
36.3
37.1
12.5
-0.1
—
11.2
3.1
8.1
0.52
15.4
93.1
45.3
47.8
1.4
30.9
32.8
15
-0.2
—
14.8
4.5
10.2
0.66
15.6
86.7
42.6
44.1
—
29.2
29.7
14.4
0.6
—
15
4.5
10.4
0.66
15.7