Sweetgreen Statements
SG
Sweetgreen 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
184.64
100
128.1
69.4
56.54
30.6
—
0
55.327
30
72.064
39
-15.524
-8.4
2.723
1.5
-0.909
-0.5
-14.37
-7.8
0.09
0.05
-14.46
-7.8
-0.127
113.58
157.85
100
114.86
72.8
42.985
27.2
—
0
52.745
33.4
69.172
43.8
-26.187
-16.6
2.997
1.9
-2.059
-1.3
-25.977
-16.5
0.09
0.06
-26.067
-16.5
-0.231
112.77
153.03
100
114.08
74.6
38.945
25.4
—
0
50.779
33.2
66.96
43.8
-28.015
-18.3
3.178
2.1
-1.878
-1.2
-27.989
-18.3
-0.575
-0.4
-27.414
-17.9
-0.244
112.57
153.4
100
110.4
72
43.1
28.1
—
0
52.4
34.2
68.1
44.4
-25.1
-16.4
3.4
2.2
-1.6
-1.04
-24.7
-16.1
0.3
0.2
-25.1
-16.4
-0.22
112.2
152.5
100
107.9
70.8
44.6
29.2
—
0
56.2
36.9
70.7
46.4
-26
-17.05
3.2
2.1
1.1
0.7
-26.9
-17.6
0.3
0.2
-27.3
-17.9
-0.24
111.6
125.1
100
95.5
76.3
29.6
23.7
—
0
50.9
40.7
64
51.2
-34.4
-27.5
3
2.4
-1.1
-0.9
-33.3
-26.6
0.3
0.2
-33.7
-26.9
-0.3
111.3
118.6
100
108
91.1
10.5
8.9
—
0
48.5
40.9
58.5
49.3
-48
-40.5
2.7
2.3
-3
-2.5
-52.5
-44.3
1.3
1.1
-53.8
-45.4
-0.48
111
124
100
92.6
74.7
31.4
25.3
—
0
56.5
45.6
68.4
55.2
-36.9
-29.8
1.6
1.3
0.3
0.2
-51
-41.1
—
0
-51
-41.1
-0.46
110.4
124.9
100
90.6
72.5
34.3
27.5
—
0
65.5
52.4
76.8
61.5
-42.5
-34.03
0.6
0.5
1.6
1.3
-40.5
-32.4
—
0
-40.5
-32.4
-0.37
109.7
102.6
100
78.7
76.7
23.9
23.3
—
0
63.2
61.6
73.9
72
-50
-48.7
0.1
0.1
0.2
0.2
-49.6
-48.3
—
0
-49.7
-48.4
-0.45
109.5
96.4
100
69.8
72.4
26.6
27.6
—
0
63.6
66
73.6
76.3
-47
-48.8
0.1
0.1
-18.4
-19.09
-66
-68.5
0.1
0.1
-66.2
-68.7
-0.69
95.9
95.8
100
68.7
71.7
27.2
28.4
—
0
44.3
46.2
53.6
55.9
-26.4
-27.6
0.1
0.1
2.2
2.3
-30.1
-31.4
—
0
-30.1
-31.4
-0.28
107
86.2
100
61.6
71.5
24.7
28.7
—
0
40.4
46.9
48.7
56.5
-24.1
-28
0.1
0.1
-2.8
-3.2
-26.9
-31.2
—
0
-26.9
-31.2
-0.25
107
61.4
100
49.2
80.1
12.2
19.9
—
0
34.4
56
42.2
68.7
-30
-48.9
0.1
0.2
—
0
-30
-48.9
—
0
-30
-48.9
-0.28
107
59.2
100
50
84.5
9.1
15.4
—
0
39.4
66.6
47.5
80.2
-38.3
-64.7
—
0
-1
-1.7
-41.1
-69.4
—
0
-41.1
-69.4
-0.38
107
55.5
100
49
88.3
6.6
11.9
—
0
36.4
65.6
43
77.5
-36.4
-65.6
—
0
—
0
-36.9
-66.5
—
0
-36.9
-66.5
-0.34
107
32.9
100
31.4
95.4
1.5
4.6
—
0
34.1
103.6
40.7
123.7
-39.2
-119.1
—
0
—
0
-39.3
-119.5
—
0
-39.3
-119.5
-0.37
107
73
100
55.1
75.5
17.8
24.4
—
0
37.6
51.5
43.2
59.2
-25.3
-34.7
0.6
0.8
0.7
1
-24
-32.9
—
0
-24
-32.9
-0.22
107