The Andersons, Inc. (ANDE)

Chuy's Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	11,539	11,258	14,750	17,325	12,612	8,065
Revenue Growth (YoY)	-6.66%	-23.68%	-14.86%	37.37%	56.39%	0.77%
Cost of Revenue	10,838	10,564	14,005	16,641	12,019	7,698
Gross Profit	701.52	693.93	745.36	684.16	592.7	366.2
Selling, General & Admin	544.46	500.09	491.22	456.55	422.12	376.69
Operating Expenses	545.59	501.22	492.26	457.56	423.13	377.7
Operating Income	155.93	192.71	253.1	226.61	169.57	-11.5
Interest Expense	-43.16	-31.76	-46.87	-56.85	-37.29	-33.78
Interest & Investment Income	20.45	21.09	13.01	3	1.53	-
Earnings From Equity Investments	-	-	-	-	4.84	0.64
Other Non Operating Income (Expenses)	4.26	8.22	11.15	0.86	12.56	13.34
EBT Excluding Unusual Items	137.48	190.26	230.4	173.62	151.21	-31.31
Merger & Restructuring Charges	-2.4	-2.4	-	-	-	-
Impairment of Goodwill	-	-	-0.69	-	-	-
Gain (Loss) on Sale of Investments	-	3.12	6.54	-	-	-
Gain (Loss) on Sale of Assets	-	-	5.78	1.69	14.66	1.31
Asset Writedown	-	-	-86.47	-9	-8.95	-
Other Unusual Items	-	-	2.19	17.64	-	-
Pretax Income	157.49	200.76	169.56	194.58	160.77	-27.08
Income Tax Expense	29.79	30.06	37.03	39.63	29.23	-10.91
Earnings From Continuing Operations	127.7	170.7	132.53	154.95	131.54	-16.17
Earnings From Discontinued Operations	-	-	-	12.03	4.32	1.96
Net Income to Company	127.7	170.7	132.53	166.98	135.87	-14.22
Minority Interest in Earnings	-47.11	-56.69	-31.34	-35.9	-31.88	21.93
Net Income	80.6	114.01	101.19	131.08	103.99	7.71
Net Income to Common	80.6	114.01	101.19	131.08	103.99	7.71
Net Income Growth	-21.33%	12.67%	-22.80%	26.05%	1248.72%	-57.88%
Shares Outstanding (Basic)	34	34	34	34	33	33
Shares Outstanding (Diluted)	34	34	34	34	34	33
Shares Change (YoY)	-0.34%	-0.18%	-0.12%	1.68%	2.01%	0.28%
EPS (Basic)	2.36	3.35	3.00	3.89	3.12	0.23
EPS (Diluted)	2.35	3.32	2.94	3.81	3.07	0.23
EPS Growth	-20.82%	12.93%	-22.82%	24.18%	1240.00%	-59.27%
Free Cash Flow	26.83	182.32	796.31	147.38	-132.86	-179.32
Free Cash Flow Per Share	0.78	5.31	23.16	4.28	-3.92	-5.40
Dividend Per Share	0.770	0.760	0.740	0.720	0.700	0.700
Dividend Growth	2.67%	2.70%	2.78%	2.86%	-	2.94%
Gross Margin	6.08%	6.16%	5.05%	3.95%	4.70%	4.54%
Operating Margin	1.35%	1.71%	1.72%	1.31%	1.34%	-0.14%
Profit Margin	0.70%	1.01%	0.69%	0.76%	0.82%	0.10%
Free Cash Flow Margin	0.23%	1.62%	5.40%	0.85%	-1.05%	-2.22%
EBITDA	289.93	320.51	378.21	361.35	326.75	177.14
EBITDA Margin	2.51%	2.85%	2.56%	2.09%	2.59%	2.20%
D&A For EBITDA	134	127.8	125.11	134.74	157.17	188.64
EBIT	155.93	192.71	253.1	226.61	169.57	-11.5
EBIT Margin	1.35%	1.71%	1.72%	1.31%	1.34%	-0.14%
Effective Tax Rate	18.91%	14.97%	21.84%	20.37%	18.18%	-

Updated Aug 4, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q