John B. Sanfilippo & Son (JBSS) 8-K Regulation FD Disclosure

EXHIBIT 99.1

SUMMARY FINANCIAL DATA

The Company’s historical results and key ratios for the fiscal years ended June 29, 2000 through June 24, 2004 and the quarters ended September 25, 2003 and September 23, 2004 are shown below.

John B. Sanfilippo & Son, Inc.

Selected Financial Data

		Fiscal Year Ended															For the Quarter Ended
		6/29/00			6/28/01			6/27/02			6/26/03			6/24/04			9/25/03			9/23/04
($000s)
Income Statement:
Net Sales		$	326,619		$	342,357		$	352,799		$	419,676		$	520,811		$	124,762		$	134,645
Cost of Sales			272,025			283,278			294,931			347,041			428,967			99,345			117,179
	Gross Profit		54,594			59,079			57,868			72,635			91,844			25,417			16,926
Sales, General, Administrative & Other			35,997			38,678			39,966			43,806			50,780			12,797			12,601
	Operating Income		18,597			20,401			17,902			28,829			41,064			12,620			4,325
Interest Expense			(8,036)			(8,365)			(5,757)			(4,681)			(3,434)			(995)			(311)
Debt Extinguishment Fees			0			0			0			0			(972)			0			0
Miscellaneous			701			622			590			486			440			117			176
	Earnings Before Taxes		11,262			12,658			12,735			24,634			37,098			11,742			4,190
Income Tax Expense (Benefit)			4,505			5,063			5,044			9,607			14,468			4,579			1,634
Net Income		$	6,757		$	7,595		$	7,691		$	15,027		$	22,630		$	7,163		$	2,556
EBITDA (1)
	Net Income	$	6,757		$	7,595		$	7,691		$	15,027		$	22,630		$	7,163		$	2,556
	Interest Expense		8,036			8,365			5,757			4,681			3,434			995			311
	Other Income		(701)			(622)			(590)			(486)			532			(117)			(176)
	Depreciation and Amortization		11,259			9,974			10,428			11,248			11,190			2,681			2,727
	Income Tax Expense		4,505			5,063			5,044			9,607			14,468			4,579			1,634
EBITDA		$	29,856		$	30,375		$	28,330		$	40,077		$	52,254		$	15,301		$	7,052
Balance Sheet:
Cash and Equivalents		$	1,113		$	1,098		$	1,272		$	2,448		$	2,085		$	3,173		$	15,146
Accounts Receivable			24,068			25,890			24,133			29,142			33,735			42,864			41,865
Inventory			105,760			98,567			99,485			112,016			127,459			105,701			134,566
Other Current Assets			3,618			3,444			3,893			3,918			4,347			3,542			3,566
Net Fixed Assets			69,761			70,647			67,462			67,117			69,154			68,451			69,163
Other Assets			11,493			10,594			10,570			9,086			8,339			8,712			8,084
	Total Assets	$	215,813		$	210,240		$	206,815		$	223,727		$	245,119		$	232,443		$	272,390
Notes Payable			41,874			37,532			23,519			29,702			5,269			10,889			0
Current Maturities			5,702			12,666			5,683			10,776			1,277			10,946			1,030
Other Current Liabilities			26,815			23,746			32,186			31,864			38,226			59,846			68,598
Long-Term Debt			51,779			39,109			40,421			29,640			12,620			21,790			12,426
Deferred Income Taxes & Other			2,892			2,841			2,946			2,964			6,367			2,964			6,374
Stockholders’ Equity			86,751			94,346			102,060			118,781			181,360			126,008			183,962
	Liabilities and Equity	$	215,813		$	210,240		$	206,815		$	223,727		$	245,119		$	232,443		$	272,390
Total Debt			99,355			89,307			69,623			70,118			19,166			43,625			13,456
Capitalization			186,106			183,653			171,683			188,899			200,526			169,633			197,418
Key Ratios:
Gross Profit Margin			16.7	%		17.3	%		16.4	%		17.3	%		17.6	%		20.4	%		12.6	%
EBITDA Margin			9.1	%		8.9	%		8.0	%		9.5	%		10.0	%		12.3	%		5.2	%
Operating Margin			5.7	%		6.0	%		5.1	%		6.9	%		7.9	%		10.1	%		3.2	%
EBITDA/Total Interest Expense			3.72	x		3.63	x		4.92	x		8.56	x		15.22	x		15.38	x		22.68	x
Total Debt/LTM EBITDA (2)			3.33	x		2.94	x		2.46	x		1.75	x		0.37	x		0.89	x		0.31	x
Total Debt/Capitalization			53.4	%		48.6	%		40.6	%		37.1	%		9.6	%		25.7	%		6.8	%

(1)	EBITDA is a non-GAAP measure commonly used by analysts and investors. The Company believes that it is important in evaluating financial performance and market valuation.
(2)	For the quarter ended 9/25/03 LTM EBITDA was $49.1 million and for the quarter ended 9/23/04 LTM EBITDA was $44.0 million.