Free Trial

Academy Sports and Outdoors (ASO) Financials

Academy Sports and Outdoors logo
$50.50 +1.16 (+2.35%)
As of 11:15 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Academy Sports and Outdoors

Annual Income Statements for Academy Sports and Outdoors

This table shows Academy Sports and Outdoors' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
21 120 309 671 628 519 418 377
Consolidated Net Income / (Loss)
21 120 309 671 628 519 418 377
Net Income / (Loss) Continuing Operations
21 120 309 671 628 519 418 377
Total Pre-Tax Income
23 123 339 860 818 663 538 486
Total Operating Income
129 179 420 908 847 678 539 512
Total Gross Profit
1,368 1,431 1,734 2,351 2,213 2,110 2,011 2,106
Total Revenue
4,784 4,830 5,689 6,773 6,395 6,159 5,933 6,053
Operating Revenue
4,784 4,830 5,689 6,773 6,395 6,159 5,933 6,053
Total Cost of Revenue
3,416 3,399 3,955 4,422 4,183 4,049 3,922 3,948
Operating Cost of Revenue
3,416 3,399 3,955 4,422 4,183 4,049 3,922 3,948
Total Operating Expenses
1,239 1,252 1,314 1,443 1,366 1,432 1,473 1,593
Selling, General & Admin Expense
1,239 1,252 1,314 1,443 1,366 1,432 1,473 1,593
Total Other Income / (Expense), net
-106 -57 -81 -48 -28 -15 -0.41 -26
Interest Expense
109 59 83 51 48 48 37 36
Other Income / (Expense), net
3.10 2.48 1.65 2.82 20 33 37 10
Income Tax Expense
1.95 2.82 30 188 190 144 120 109
Basic Earnings per Share
$0.30 $1.66 $3.96 $7.38 $7.70 $6.89 $5.87 $5.66
Weighted Average Basic Shares Outstanding
72.43M 72.48M 77.99M 90.96M 81.59M 75.39M 71.34M 66.61M
Diluted Earnings per Share
$0.29 $1.60 $3.79 $7.12 $7.49 $6.70 $5.73 $5.54
Weighted Average Diluted Shares Outstanding
75.20M 74.80M 81.43M 94.28M 83.90M 77.47M 73.05M 68.03M
Weighted Average Basic & Diluted Shares Outstanding
- - 91.30M 87.15M 76.95M 74.41M 67.00M 64.38M
Cash Dividends to Common per Share
- - - - $0.08 $0.09 $0.11 $0.13

Quarterly Income Statements for Academy Sports and Outdoors

This table shows Academy Sports and Outdoors' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Income / (Loss) Attributable to Common Shareholders
100 168 76 143 66 134 46 125 72 134 53
Consolidated Net Income / (Loss)
100 168 76 143 66 134 46 125 72 134 53
Net Income / (Loss) Continuing Operations
100 168 76 143 66 134 46 125 72 134 53
Total Pre-Tax Income
130 211 98 187 89 165 63 165 94 164 69
Total Operating Income
137 204 102 190 91 155 69 172 100 170 75
Total Gross Profit
483 597 456 559 457 540 459 577 493 577 479
Total Revenue
1,398 1,795 1,364 1,549 1,343 1,677 1,351 1,600 1,384 1,718 1,442
Operating Revenue
1,398 1,795 1,364 1,549 1,343 1,677 1,351 1,600 1,384 1,718 1,442
Total Cost of Revenue
915 1,198 908 990 887 1,137 893 1,023 890 1,142 963
Operating Cost of Revenue
915 1,198 908 990 887 1,137 893 1,023 890 1,142 963
Total Operating Expenses
346 393 353 369 365 386 390 404 393 406 405
Selling, General & Admin Expense
346 393 353 369 365 386 390 404 393 406 405
Total Other Income / (Expense), net
-6.78 7.29 -4.73 -3.54 -2.74 11 -6.24 -7.55 -6.37 -5.98 -5.77
Interest Expense
11 14 9.94 9.07 9.15 9.17 9.04 9.03 8.98 9.16 8.99
Other Income / (Expense), net
4.15 21 5.20 5.53 6.41 20 2.81 1.48 2.62 3.18 3.22
Income Tax Expense
30 43 21 44 23 32 17 39 22 30 16
Basic Earnings per Share
$1.34 $2.27 $1.03 $1.99 $0.94 $1.91 $0.69 $1.89 $1.07 $2.01 $0.82
Weighted Average Basic Shares Outstanding
74.46M 75.39M 73.99M 71.83M 70.32M 71.34M 67.12M 66.54M 66.65M 66.61M 64.43M
Diluted Earnings per Share
$1.31 $2.19 $1.01 $1.95 $0.92 $1.85 $0.68 $1.85 $1.05 $1.96 $0.80
Weighted Average Diluted Shares Outstanding
76.06M 77.47M 75.80M 73.29M 71.77M 73.05M 68.17M 67.69M 67.96M 68.03M 65.95M
Weighted Average Basic & Diluted Shares Outstanding
74.15M 74.41M 72.13M 70.31M 69.40M 67.00M 66.48M 66.63M 66.68M 64.38M 62.02M
Cash Dividends to Common per Share
$0.09 - $0.11 $0.11 $0.11 - $0.13 $0.13 $0.13 - $0.15

Annual Cash Flow Statements for Academy Sports and Outdoors

This table details how cash moves in and out of Academy Sports and Outdoors' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Change in Cash & Equivalents
45 74 228 108 -149 11 -59 41
Net Cash From Operating Activities
198 264 1,012 673 552 536 528 435
Net Cash From Continuing Operating Activities
198 264 1,012 673 552 536 528 435
Net Income / (Loss) Continuing Operations
21 120 309 671 628 519 418 377
Consolidated Net Income / (Loss)
21 120 309 671 628 519 418 377
Depreciation Expense
133 117 105 105 107 111 118 123
Amortization Expense
4.16 3.72 5.52 5.52 3.05 2.74 2.57 2.59
Non-Cash Adjustments To Reconcile Net Income
5.29 -30 43 36 23 42 50 52
Changes in Operating Assets and Liabilities, net
35 53 548 -145 -209 -139 -61 -119
Net Cash From Investing Activities
-99 -67 -33 -76 -109 -206 -186 -172
Net Cash From Continuing Investing Activities
-99 -67 -33 -76 -109 -206 -186 -172
Purchase of Property, Plant & Equipment
-108 -63 -41 -76 -108 -208 -200 -213
Acquisitions
- 0.00 0.00 -0.22 -0.50 -0.52 -0.77 -0.76
Sale of Property, Plant & Equipment
10 0.02 - 0.00 0.00 2.15 14 41
Net Cash From Financing Activities
-55 -123 -750 -489 -592 -319 -401 -221
Net Cash From Continuing Financing Activities
-55 -123 -750 -489 -592 -319 -401 -221
Repayment of Debt
-583 -625 -1,975 -103 -103 -103 -13 7.47
Repurchase of Common Equity
- 0.00 0.00 -411 -489 -203 -365 -199
Payment of Dividends
0.00 0.00 -257 0.00 -25 -27 -31 -35
Issuance of Debt
527 503 1,296 - 0.00 0.00 3.90 0.00
Issuance of Common Equity
0.00 0.00 207 3.78 5.04 5.48 5.25 5.19
Other Financing Activities, net
1.25 0.10 -21 22 20 8.67 -1.14 -0.39
Cash Interest Paid
108 94 87 45 43 45 35 35
Cash Income Taxes Paid
2.45 2.59 16 125 168 132 88 38

Quarterly Cash Flow Statements for Academy Sports and Outdoors

This table details how cash moves in and out of Academy Sports and Outdoors' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Change in Cash & Equivalents
-37 73 30 -54 -29 -7.07 -3.83 16 -11 41 7.49
Net Cash From Operating Activities
57 235 200 91 97 140 157 79 49 150 161
Net Cash From Continuing Operating Activities
57 235 200 91 97 140 157 79 49 150 161
Net Income / (Loss) Continuing Operations
100 168 76 143 66 134 46 125 72 134 53
Consolidated Net Income / (Loss)
100 168 76 143 66 134 46 125 72 134 53
Depreciation Expense
27 32 29 29 29 31 30 31 31 31 31
Amortization Expense
0.67 0.72 0.62 0.66 0.65 0.65 0.65 0.64 0.65 0.65 0.65
Non-Cash Adjustments To Reconcile Net Income
9.58 12 13 9.09 16 13 20 17 11 2.85 14
Changes in Operating Assets and Liabilities, net
-80 23 81 -90 -15 -38 60 -96 -66 -18 62
Net Cash From Investing Activities
-42 -56 -32 -41 -63 -50 -51 -57 -58 -6.01 -39
Net Cash From Continuing Investing Activities
-42 -56 -32 -41 -63 -50 -51 -57 -58 -6.01 -39
Purchase of Property, Plant & Equipment
-42 -56 -32 -41 -62 -64 -51 -57 -63 -43 -39
Acquisitions
-0.14 -0.17 -0.13 -0.19 -0.27 -0.19 -0.16 -0.17 -0.26 -0.18 -0.09
Net Cash From Financing Activities
-52 -106 -137 -104 -63 -98 -110 -5.91 -2.26 -103 -114
Net Cash From Continuing Financing Activities
-52 -106 -137 -104 -63 -98 -110 -5.91 -2.26 -103 -114
Repayment of Debt
-0.75 -101 -10 -0.75 -0.75 -0.75 -0.75 -0.75 5.76 3.21 -0.75
Repurchase of Common Equity
-44 -2.72 -122 -98 -53 -91 -99 - - -100 -98
Payment of Dividends
-6.72 -6.68 -8.18 -7.92 -7.74 -7.62 -8.72 -8.65 -8.66 -8.63 -9.65
Other Financing Activities, net
-0.55 1.86 -0.05 0.21 -0.83 -0.48 -1.81 0.71 0.64 0.08 -5.31
Cash Interest Paid
5.26 19 2.77 15 3.05 14 3.36 15 2.19 15 3.07
Cash Income Taxes Paid
37 26 0.01 46 - 43 0.00 34 4.05 -0.20 0.10

Annual Balance Sheets for Academy Sports and Outdoors

This table presents Academy Sports and Outdoors' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
4,331 4,384 4,585 4,595 4,677 4,901 5,277
Total Current Assets
1,289 1,415 1,716 1,687 1,645 1,710 1,954
Cash & Equivalents
149 378 486 337 348 289 330
Accounts Receivable
14 17 20 17 19 17 35
Inventories, net
1,100 990 1,172 1,284 1,194 1,309 1,504
Prepaid Expenses
25 28 36 48 83 96 82
Other Current Assets
1.76 1.76 1.76 1.76 - 0.00 2.96
Plant, Property, & Equipment, net
441 378 346 351 445 525 584
Total Noncurrent Assets
2,600 2,591 2,523 2,557 2,587 2,666 2,739
Goodwill
862 862 862 862 862 862 862
Intangible Assets
577 577 577 578 578 579 580
Other Noncurrent Operating Assets
1,162 1,152 1,084 1,118 1,146 1,225 1,297
Total Liabilities & Shareholders' Equity
4,331 4,384 4,585 4,595 4,677 4,901 5,277
Total Liabilities
3,340 3,272 3,118 2,967 2,722 2,897 3,106
Total Current Liabilities
751 1,167 1,127 1,039 880 961 1,032
Short-Term Debt
34 4.00 3.00 3.00 3.00 3.00 3.00
Accounts Payable
429 791 738 686 541 612 638
Accrued Expenses
211 291 303 240 218 230 244
Other Current Liabilities
76 80 83 109 118 115 147
Total Noncurrent Liabilities
2,590 2,105 1,991 1,928 1,842 1,936 2,073
Long-Term Debt
1,429 781 684 584 485 483 481
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 139 217 259 255 257 301
Other Noncurrent Operating Liabilities
1,161 1,185 1,090 1,085 1,103 1,197 1,292
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
988 1,112 1,467 1,628 1,955 2,004 2,171
Total Preferred & Common Equity
988 1,112 1,467 1,628 1,955 2,004 2,171
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
988 1,112 1,467 1,628 1,955 2,004 2,171
Common Stock
996 128 199 217 243 248 257
Retained Earnings
0.00 987 1,268 1,411 1,712 1,756 1,914

Quarterly Balance Sheets for Academy Sports and Outdoors

This table presents Academy Sports and Outdoors' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/29/2022 4/29/2023 7/29/2023 10/28/2023 5/4/2024 8/3/2024 11/2/2024 5/3/2025 8/2/2025 11/1/2025 5/2/2026
Total Assets
4,782 4,642 4,675 4,921 4,874 4,874 5,092 5,180 5,276 5,414 5,504
Total Current Assets
1,876 1,729 1,715 1,896 1,817 1,812 1,908 1,922 1,986 2,094 2,106
Cash & Equivalents
318 296 311 275 378 325 296 285 301 289 338
Accounts Receivable
16 10 15 18 14 13 18 17 19 18 18
Inventories, net
1,495 1,386 1,309 1,492 1,357 1,367 1,525 1,560 1,588 1,701 1,654
Prepaid Expenses
44 35 80 111 68 108 69 60 78 65 93
Other Current Assets
1.76 1.76 - - - - 0.00 0.00 - 21 2.96
Plant, Property, & Equipment, net
354 365 405 430 457 471 503 551 584 591 603
Total Noncurrent Assets
2,553 2,548 2,555 2,596 2,600 2,591 2,681 2,707 2,706 2,729 2,795
Goodwill
862 862 862 862 862 862 862 862 862 862 862
Intangible Assets
578 578 578 578 578 579 579 579 579 580 580
Other Noncurrent Operating Assets
1,113 1,108 1,115 1,156 1,160 1,151 1,240 1,266 1,265 1,288 1,353
Total Liabilities & Shareholders' Equity
4,782 4,642 4,675 4,921 4,874 4,874 5,092 5,180 5,276 5,414 5,504
Total Liabilities
3,224 2,961 2,937 3,128 2,968 2,922 3,130 3,233 3,201 3,268 3,383
Total Current Liabilities
1,191 1,049 1,020 1,173 1,122 1,091 1,212 1,263 1,212 1,227 1,256
Short-Term Debt
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
Accounts Payable
841 713 670 820 736 705 764 850 803 794 826
Accrued Expenses
259 221 234 232 262 259 314 272 266 306 275
Other Current Liabilities
88 112 113 117 121 125 130 138 140 125 152
Total Noncurrent Liabilities
2,032 1,912 1,918 1,956 1,846 1,831 1,918 1,970 1,989 2,041 2,126
Long-Term Debt
683 584 584 583 484 484 483 482 482 481 480
Noncurrent Deferred & Payable Income Tax Liabilities
243 257 261 265 253 253 251 256 271 273 299
Other Noncurrent Operating Liabilities
1,107 1,070 1,073 1,108 1,109 1,094 1,184 1,232 1,237 1,287 1,347
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,559 1,681 1,738 1,793 1,906 1,952 1,962 1,947 2,075 2,146 2,121
Total Preferred & Common Equity
1,559 1,681 1,738 1,793 1,906 1,952 1,962 1,947 2,075 2,146 2,121
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,559 1,681 1,738 1,793 1,906 1,952 1,962 1,947 2,075 2,146 2,121
Common Stock
205 230 238 240 241 245 246 245 256 264 255
Retained Earnings
1,354 1,451 1,501 1,553 1,664 1,707 1,715 1,702 1,819 1,882 1,866

Annual Metrics And Ratios for Academy Sports and Outdoors

This table displays calculated financial ratios and metrics derived from Academy Sports and Outdoors' official financial filings.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
DEI Shares Outstanding
- - - - - - - 66,681,300.00
DEI Adjusted Shares Outstanding
- - - - - - - 66,681,300.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - 5.65
Growth Metrics
- - - - - - - -
Profitability Metrics
- - - - - - - -
Net Operating Profit after Tax (NOPAT)
118 175 383 709 650 531 419 397
Return On Investment Capital (ROIC_SIMPLE)
- - - - 29.32% 21.73% 16.82% 14.95%
Earnings before Interest and Taxes (EBIT)
132 182 422 911 867 711 576 522
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
269 303 533 1,022 977 824 696 648
Valuation Ratios
- - - - - - - -
Leverage & Solvency
- - - - - - - -
Liquidity Ratios
- - - - - - - -
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -2,129 1,167 562 439 315 312 273
Efficiency Ratios
- - - - - - - -
Capital & Investment Metrics
- - - - - - - -
Invested Capital
0.00 2,304 1,520 1,668 1,879 2,094 2,201 2,325
Increase / (Decrease) in Invested Capital
0.00 2,304 -784 148 211 216 107 124
Book Value per Share
$0.00 $13.63 $12.37 $16.57 $20.84 $26.36 $28.88 $32.56
Tangible Book Value per Share
$0.00 ($6.22) ($3.64) $0.31 $2.41 $6.94 $8.11 $10.94
Total Capital
0.00 2,454 1,897 2,154 2,216 2,442 2,490 2,655
Total Debt
0.00 1,463 785 687 587 488 486 484
Total Long-Term Debt
0.00 1,429 781 684 584 485 483 481
Net Debt
0.00 1,313 408 201 250 140 197 153
Capital Expenditures (CapEx)
97 63 41 76 108 206 185 171
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 424 -126 106 314 420 463 595
Debt-free Net Working Capital (DFNWC)
0.00 573 252 592 651 768 752 925
Net Working Capital (NWC)
0.00 539 248 589 648 765 749 922
Net Nonoperating Expense (NNE)
97 55 74 38 22 12 0.32 20
Net Nonoperating Obligations (NNO)
0.00 1,313 408 201 250 140 197 153
Total Depreciation and Amortization (D&A)
137 121 111 111 110 114 121 125
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $3.96 $7.38 $0.00 $6.89 $5.87 $5.66
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 77.99M 90.96M 0.00 75.39M 71.34M 66.61M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $3.79 $7.12 $0.00 $6.70 $5.73 $5.54
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 81.43M 94.28M 0.00 77.47M 73.05M 68.03M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 91.30M 87.15M 0.00 74.41M 67.00M 64.38M
Normalized Net Operating Profit after Tax (NOPAT)
118 175 383 709 650 531 419 397
Debt Service Ratios
- - - - - - - -
Payout Ratios
- - - - - - - -

Quarterly Metrics And Ratios for Academy Sports and Outdoors

This table displays calculated financial ratios and metrics derived from Academy Sports and Outdoors' official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
DEI Shares Outstanding
- - - - - - - - - 66,681,300.00 64,383,459.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 66,681,300.00 64,383,459.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.00 0.82
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-6.44% 2.77% -1.40% -2.15% -3.90% -6.57% -0.94% 3.28% 3.00% - 6.70%
EBITDA Growth
-19.50% 3.49% -12.61% -6.57% -24.31% -20.01% -24.95% -8.73% 5.24% - 6.23%
EBIT Growth
-22.62% 2.30% -17.18% -8.84% -30.52% -22.58% -33.01% -11.12% 5.24% - 8.05%
NOPAT Growth
-24.43% 3.66% -19.77% -10.87% -35.55% -22.97% -36.83% -9.72% 12.70% - 12.78%
Net Income Growth
-24.11% 6.67% -18.63% -9.22% -34.22% -20.54% -39.73% -12.03% 8.82% - 14.36%
EPS Growth
-19.14% 11.73% -15.13% -2.99% -29.77% -15.53% -32.67% -5.13% 14.13% - 17.65%
Operating Cash Flow Growth
13.22% -3.34% 283.00% -52.28% 68.57% -40.29% -21.14% -13.98% -49.41% - 1.99%
Free Cash Flow Firm Growth
42.08% 2.11% 129.37% 203.14% 128.46% 134.82% -315.11% -130.28% -644.63% - 24.57%
Invested Capital Growth
9.24% 11.48% 2.13% 5.02% 2.24% 5.09% 6.60% 6.84% 8.80% - 5.55%
Revenue Q/Q Growth
-11.71% 28.41% -23.99% 13.54% -13.28% 24.83% -19.41% 18.38% -13.51% - -16.09%
EBITDA Q/Q Growth
-29.91% 52.51% -46.80% 64.30% -43.22% 61.17% -50.08% 99.79% -34.53% - -46.63%
EBIT Q/Q Growth
-34.35% 59.97% -52.26% 81.82% -49.96% 78.24% -58.69% 141.23% -40.75% - -55.07%
NOPAT Q/Q Growth
-35.47% 54.34% -50.62% 81.23% -53.34% 84.47% -59.50% 159.02% -41.75% - -58.78%
Net Income Q/Q Growth
-36.35% 68.20% -54.53% 86.47% -53.88% 103.20% -65.51% 172.19% -42.95% - -60.58%
EPS Q/Q Growth
-34.83% 67.18% -53.88% 93.07% -52.82% 101.09% -63.24% 172.06% -43.24% - -59.18%
Operating Cash Flow Q/Q Growth
-69.98% 308.41% -14.94% -54.25% 6.07% 44.67% 12.34% -50.10% -37.62% - 7.26%
Free Cash Flow Firm Q/Q Growth
-69.72% 26.86% 171.72% 15.84% -53.16% -10.53% -543.12% 83.70% -742.55% - -528.07%
Invested Capital Q/Q Growth
4.53% -0.49% -3.81% 4.96% 1.76% 2.28% -2.43% 5.20% 3.63% - -2.51%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.53% 33.26% 33.41% 36.07% 34.00% 32.22% 33.95% 36.05% 35.66% - 33.24%
EBITDA Margin
12.09% 14.35% 10.05% 14.54% 9.52% 12.29% 7.61% 12.85% 9.73% - 7.58%
Operating Margin
9.78% 11.36% 7.50% 12.27% 6.81% 9.23% 5.13% 10.77% 7.26% - 5.18%
EBIT Margin
10.08% 12.56% 7.89% 12.63% 7.29% 10.40% 5.33% 10.87% 7.44% - 5.40%
Profit (Net Income) Margin
7.15% 9.37% 5.61% 9.21% 4.90% 7.97% 3.41% 7.84% 5.17% - 3.65%
Tax Burden Percent
76.94% 79.60% 78.30% 76.44% 74.12% 80.84% 73.12% 76.10% 76.11% - 76.50%
Interest Burden Percent
92.24% 93.74% 90.77% 95.36% 90.65% 94.75% 87.45% 94.81% 91.28% - 88.46%
Effective Tax Rate
23.06% 20.40% 21.70% 23.56% 25.89% 19.16% 26.88% 23.90% 23.89% - 23.50%
Return on Invested Capital (ROIC)
22.82% 28.05% 18.10% 27.75% 14.35% 20.61% 10.66% 22.39% 14.78% - 11.03%
ROIC Less NNEP Spread (ROIC-NNEP)
21.28% 31.03% 16.25% 26.51% 13.54% 25.70% 7.71% 19.07% 12.26% - 8.47%
Return on Net Nonoperating Assets (RNNOA)
4.31% 3.38% 1.81% 3.14% 1.81% 2.18% 0.62% 1.64% 1.15% - 0.72%
Return on Equity (ROE)
27.13% 31.43% 19.91% 30.89% 16.16% 22.79% 11.28% 24.03% 15.93% - 11.75%
Cash Return on Invested Capital (CROIC)
17.19% 15.86% 23.53% 19.00% 19.21% 14.54% 12.33% 10.56% 8.67% - 12.88%
Operating Return on Assets (OROA)
12.69% 16.68% 10.18% 16.15% 8.81% 12.89% 6.28% 12.79% 8.52% - 6.21%
Return on Assets (ROA)
9.01% 12.45% 7.23% 11.77% 5.92% 9.87% 4.02% 9.23% 5.92% - 4.20%
Return on Common Equity (ROCE)
27.13% 31.43% 19.91% 30.89% 16.16% 22.79% 11.28% 24.03% 15.93% - 11.75%
Return on Equity Simple (ROE_SIMPLE)
28.37% 0.00% 26.33% 24.95% 23.09% 0.00% 19.93% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
105 162 80 145 68 125 51 131 76 139 57
NOPAT Margin
7.53% 9.05% 5.88% 9.38% 5.05% 7.46% 3.75% 8.20% 5.52% - 3.96%
Net Nonoperating Expense Percent (NNEP)
1.54% -2.98% 1.85% 1.24% 0.81% -5.10% 2.95% 3.32% 2.52% - 2.55%
Return On Investment Capital (ROIC_SIMPLE)
4.42% 6.65% - - 2.77% 5.02% 2.08% 5.12% 2.90% 5.22% 2.19%
Cost of Revenue to Revenue
65.47% 66.74% 66.59% 63.93% 66.00% 67.78% 66.05% 63.95% 64.34% - 66.76%
SG&A Expenses to Revenue
24.75% 21.90% 25.91% 23.80% 27.19% 22.99% 28.83% 25.27% 28.40% - 28.06%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
24.75% 21.90% 25.91% 23.80% 27.19% 22.99% 28.83% 25.27% 28.40% - 28.06%
Earnings before Interest and Taxes (EBIT)
141 225 108 196 98 174 72 174 103 173 78
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
169 258 137 225 128 206 103 206 135 205 109
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.79 2.43 2.24 1.82 1.82 1.81 1.35 1.58 1.49 - 1.63
Price to Tangible Book Value (P/TBV)
9.07 9.22 9.16 6.92 6.84 6.45 5.17 5.17 4.53 - 5.10
Price to Revenue (P/Rev)
0.52 0.77 0.69 0.58 0.59 0.61 0.44 0.55 0.53 - 0.56
Price to Earnings (P/E)
6.30 9.14 8.50 7.27 7.86 8.68 6.75 8.83 8.47 - 9.04
Dividend Yield
0.80% 0.56% 0.66% 0.81% 0.83% 0.84% 1.18% 0.97% 1.27% - 1.00%
Earnings Yield
15.88% 10.94% 11.77% 13.75% 12.72% 11.53% 14.82% 11.32% 11.81% - 11.06%
Enterprise Value to Invested Capital (EV/IC)
1.67 2.33 2.17 1.75 1.74 1.74 1.31 1.53 1.45 - 1.59
Enterprise Value to Revenue (EV/Rev)
0.58 0.79 0.71 0.61 0.62 0.65 0.48 0.58 0.56 - 0.59
Enterprise Value to EBITDA (EV/EBITDA)
4.31 5.93 5.43 4.70 5.02 5.50 4.26 5.39 5.22 - 5.52
Enterprise Value to EBIT (EV/EBIT)
4.98 6.87 6.35 5.54 5.99 6.65 5.22 6.67 6.47 - 6.84
Enterprise Value to NOPAT (EV/NOPAT)
6.70 9.21 8.55 7.51 8.23 9.14 7.24 9.21 8.81 - 8.95
Enterprise Value to Operating Cash Flow (EV/OCF)
6.46 9.12 6.40 6.35 6.03 7.25 5.80 7.31 7.96 - 8.25
Enterprise Value to Free Cash Flow (EV/FCFF)
10.14 15.51 9.32 9.45 9.18 12.26 10.98 14.98 17.39 - 12.70
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.33 0.25 0.26 0.25 0.25 0.24 0.25 0.23 0.23 - 0.23
Long-Term Debt to Equity
0.33 0.25 0.25 0.25 0.25 0.24 0.25 0.23 0.22 - 0.23
Financial Leverage
0.20 0.11 0.11 0.12 0.13 0.09 0.08 0.09 0.09 - 0.09
Leverage Ratio
2.89 2.59 2.65 2.59 2.67 2.42 2.61 2.52 2.56 - 2.63
Compound Leverage Factor
2.67 2.43 2.41 2.47 2.42 2.29 2.28 2.39 2.33 - 2.32
Debt to Total Capital
24.64% 19.96% 20.36% 19.95% 19.86% 19.51% 19.95% 18.94% 18.41% - 18.56%
Short-Term Debt to Total Capital
0.13% 0.12% 0.13% 0.12% 0.12% 0.12% 0.12% 0.12% 0.11% - 0.12%
Long-Term Debt to Total Capital
24.52% 19.84% 20.23% 19.83% 19.74% 19.39% 19.82% 18.82% 18.30% - 18.44%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Common Equity to Total Capital
75.36% 80.04% 79.64% 80.05% 80.14% 80.49% 80.05% 81.06% 81.59% - 81.44%
Debt to EBITDA
0.72 0.59 0.61 0.62 0.65 0.70 0.73 0.75 0.75 - 0.74
Net Debt to EBITDA
0.38 0.17 0.14 0.21 0.25 0.28 0.30 0.29 0.30 - 0.22
Long-Term Debt to EBITDA
0.72 0.59 0.60 0.61 0.65 0.69 0.73 0.75 0.74 - 0.73
Debt to NOPAT
1.12 0.92 0.95 0.99 1.07 1.16 1.25 1.29 1.26 - 1.20
Net Debt to NOPAT
0.59 0.26 0.21 0.33 0.42 0.47 0.51 0.49 0.51 - 0.36
Long-Term Debt to NOPAT
1.11 0.91 0.95 0.98 1.06 1.15 1.24 1.28 1.25 - 1.19
Altman Z-Score
2.57 3.23 2.84 2.78 2.57 2.77 2.29 2.51 2.44 - 2.44
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.62 1.87 1.62 1.66 1.57 1.78 1.52 1.64 1.71 - 1.68
Quick Ratio
0.25 0.42 0.35 0.31 0.26 0.32 0.24 0.26 0.25 - 0.28
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-73 -53 38 44 21 19 -82 -13 -113 14 -62
Operating Cash Flow to CapEx
136.19% 420.81% 619.60% 221.72% 155.17% 283.27% 309.80% 138.47% 78.33% - 412.84%
Free Cash Flow to Firm to Interest Expense
-6.67 -3.78 3.85 4.88 2.27 2.02 -9.09 -1.49 -12.57 - -6.90
Operating Cash Flow to Interest Expense
5.26 16.64 20.10 10.07 10.59 15.29 17.41 8.70 5.46 - 17.87
Operating Cash Flow Less CapEx to Interest Expense
1.40 12.69 16.85 5.53 3.77 9.89 11.79 2.42 -1.51 - 13.54
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.26 1.33 1.29 1.28 1.21 1.24 1.18 1.18 1.14 - 1.15
Accounts Receivable Turnover
362.63 343.38 509.28 445.08 337.78 328.45 387.36 373.30 337.44 - 355.76
Inventory Turnover
2.69 3.27 2.95 3.00 2.64 3.13 2.68 2.67 2.44 - 2.50
Fixed Asset Turnover
15.60 15.46 14.95 13.94 12.98 12.23 11.75 11.32 10.99 - 10.65
Accounts Payable Turnover
4.85 6.60 5.58 5.84 5.03 6.80 4.93 5.22 5.06 - 4.80
Days Sales Outstanding (DSO)
1.01 1.06 0.72 0.82 1.08 1.11 0.94 0.98 1.08 - 1.03
Days Inventory Outstanding (DIO)
135.46 111.67 123.89 121.72 138.24 116.47 136.28 136.88 149.33 - 146.01
Days Payable Outstanding (DPO)
75.31 55.33 65.40 62.53 72.62 53.68 74.06 69.86 72.12 - 76.12
Cash Conversion Cycle (CCC)
61.16 57.41 59.20 60.02 66.71 63.91 63.16 67.99 78.30 - 70.91
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,105 2,094 2,014 2,114 2,152 2,201 2,147 2,259 2,341 2,325 2,266
Invested Capital Turnover
3.03 3.10 3.08 2.96 2.84 2.76 2.85 2.73 2.68 - 2.78
Increase / (Decrease) in Invested Capital
178 216 42 101 47 107 133 145 189 124 119
Enterprise Value (EV)
3,514 4,885 4,371 3,706 3,753 3,827 2,819 3,459 3,385 - 3,611
Market Capitalization
3,202 4,746 4,262 3,544 3,563 3,630 2,619 3,275 3,191 - 3,466
Book Value per Share
$24.06 $26.36 $25.61 $27.07 $27.90 $28.88 $29.06 $31.22 $32.21 $32.56 $32.94
Tangible Book Value per Share
$4.74 $6.94 $6.25 $7.10 $7.41 $8.11 $7.55 $9.54 $10.58 $10.94 $10.55
Total Capital
2,379 2,442 2,393 2,439 2,448 2,490 2,432 2,560 2,631 2,655 2,604
Total Debt
586 488 487 487 486 486 485 485 484 484 483
Total Long-Term Debt
583 485 484 484 483 483 482 482 481 481 480
Net Debt
312 140 109 162 190 197 200 184 195 153 146
Capital Expenditures (CapEx)
42 56 32 41 62 49 51 57 63 5.83 39
Debt-free, Cash-free Net Working Capital (DFCFNWC)
451 420 320 400 403 463 377 476 580 595 515
Debt-free Net Working Capital (DFNWC)
726 768 698 724 699 752 662 777 870 925 853
Net Working Capital (NWC)
723 765 695 721 696 749 659 774 867 922 850
Net Nonoperating Expense (NNE)
5.22 -5.80 3.70 2.71 2.03 -8.57 4.56 5.74 4.85 4.87 4.41
Net Nonoperating Obligations (NNO)
312 140 109 162 190 197 200 184 195 153 146
Total Depreciation and Amortization (D&A)
28 32 29 30 30 32 31 32 32 31 31
Debt-free, Cash-free Net Working Capital to Revenue
7.38% 6.82% 5.21% 6.54% 6.66% 7.81% 6.36% 7.97% 9.65% - 8.38%
Debt-free Net Working Capital to Revenue
11.88% 12.47% 11.37% 11.86% 11.55% 12.68% 11.18% 13.01% 14.46% - 13.88%
Net Working Capital to Revenue
11.83% 12.42% 11.32% 11.81% 11.50% 12.63% 11.13% 12.96% 14.41% - 13.83%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.34 $2.27 $1.03 $1.99 $0.94 $1.91 $0.69 $1.89 $1.07 $2.01 $0.82
Adjusted Weighted Average Basic Shares Outstanding
74.46M 75.39M 73.99M 71.83M 70.32M 71.34M 67.12M 66.54M 66.65M 66.61M 64.43M
Adjusted Diluted Earnings per Share
$1.31 $2.19 $1.01 $1.95 $0.92 $1.85 $0.68 $1.85 $1.05 $1.96 $0.80
Adjusted Weighted Average Diluted Shares Outstanding
76.06M 77.47M 75.80M 73.29M 71.77M 73.05M 68.17M 67.69M 67.96M 68.03M 65.95M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
74.15M 74.41M 72.13M 70.31M 69.40M 67.00M 66.48M 66.63M 66.68M 64.38M 62.02M
Normalized Net Operating Profit after Tax (NOPAT)
105 162 80 145 68 125 51 131 76 139 57
Normalized NOPAT Margin
7.53% 9.05% 5.88% 9.38% 5.05% 7.46% 3.75% 8.20% 5.52% - 3.96%
Pre Tax Income Margin
9.30% 11.77% 7.16% 12.04% 6.61% 9.86% 4.66% 10.30% 6.80% - 4.78%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
12.89 15.98 10.83 21.57 10.70 19.03 7.97 19.26 11.47 - 8.66
NOPAT to Interest Expense
9.62 11.51 8.07 16.02 7.41 13.64 5.60 14.53 8.50 - 6.35
EBIT Less CapEx to Interest Expense
9.03 12.02 7.59 17.02 3.87 13.63 2.35 12.97 4.50 - 4.34
NOPAT Less CapEx to Interest Expense
5.76 7.56 4.83 11.48 0.59 8.24 -0.02 8.24 1.54 - 2.03
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
5.19% 5.24% 5.68% 6.05% 6.74% 7.52% 8.25% 8.82% 8.93% - 9.28%
Augmented Payout Ratio
64.19% 44.30% 60.53% 60.79% 67.77% 94.73% 96.25% 74.50% 59.42% - 61.02%

Financials Breakdown Chart

Key Financial Trends

Academy Sports & Outdoors (NASDAQ: ASO) entered fiscal Q1 2026 with another profitable quarter and solid cash generation, but the broader multi-year trend shows a business that is still highly dependent on inventory management, buybacks, and seasonal swings. Revenue fell year over year, yet earnings remained healthy and the company continued to generate strong operating cash flow.

For the quarter ended May 2, 2026, ASO posted $1.44 billion in revenue, down from $1.72 billion in Q4 2025 and $1.35 billion in Q1 2025, while net income came in at $52.7 million, or $0.80 diluted EPS. Operating income was $74.7 million, and the company produced $160.6 million in operating cash flow. That is a strong showing, but the comparison with prior periods suggests profit growth has cooled from last year’s stronger holiday and summer quarters.

  • Strong operating cash flow: ASO generated $160.6 million in operating cash flow in Q1 2026, up from $157.5 million in Q1 2025 and $149.7 million in Q4 2025.
  • Healthy profitability remains intact: The company earned $52.7 million in Q1 2026 despite lower revenue, showing it is still converting sales into profits.
  • Cash balance is strong: Cash and equivalents rose to $337.8 million from $289.5 million a year earlier, giving ASO flexibility.
  • Gross profit dollars remain large: Q1 2026 gross profit was $479.3 million, indicating the core retail model is still producing substantial spread above product costs.
  • Share repurchases continue: The company bought back $98.4 million of common equity in Q1 2026, supporting EPS over time.
  • Balance sheet leverage looks manageable, but not light: Total debt was about $483.3 million, while cash exceeded short-term debt, but liabilities remain significant at $3.38 billion.
  • Inventory remains a major balance sheet item: Inventories were $1.65 billion, underscoring how much capital is tied up in merchandise and seasonal stock levels.
  • Profitability is below the stronger periods in 2025: Q1 2026 net income of $52.7 million was well below Q4 2025’s $133.7 million and Q2 2025’s $125.4 million.
  • Revenue declined year over year: Q1 2026 revenue of $1.44 billion was lower than Q1 2025’s $1.35 billion? Actually, the most recent quarter is not directly comparable on a full-year basis, but revenue is still below the peak holiday quarter and shows clear seasonality pressure.
  • Operating income has softened from prior highs: Q1 2026 operating income of $74.7 million was far below the $170.1 million posted in Q4 2025 and $172.4 million in Q2 2025.

Looking across the last four years, ASO has remained consistently profitable, which is a positive for a consumer retailer in a competitive environment. However, the trend also shows that earnings and cash flow are seasonal and can move sharply quarter to quarter. Revenue has generally hovered in the same range, but gross margin and operating leverage have not always been stable.

The balance sheet has also grown over time. Total assets increased to $5.50 billion in Q1 2026 from $4.64 billion in Q1 2023, while total equity rose to $2.12 billion from $1.68 billion. That indicates the business has retained earnings and continued to build book value, even while returning a large amount of capital to shareholders through buybacks and dividends.

Bottom line: Academy Sports & Outdoors still looks financially solid, with good liquidity, meaningful cash generation, and persistent profitability. The main watch items for investors are whether revenue can re-accelerate, whether margins hold up outside peak seasons, and how much cash continues to be absorbed by inventory and buybacks.

06/17/26 10:10 AM ETAI Generated. May Contain Errors.

Academy Sports and Outdoors Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Academy Sports and Outdoors' fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Academy Sports and Outdoors' net income appears to be on an upward trend, with a most recent value of $376.77 million in 2025, rising from $21.44 million in 2018. The previous period was $418.45 million in 2024. See Academy Sports and Outdoors' forecast for analyst expectations on what's next for the company.

Academy Sports and Outdoors' total operating income in 2025 was $512.18 million, based on the following breakdown:
  • Total Gross Profit: $2.11 billion
  • Total Operating Expenses: $1.59 billion

Over the last 7 years, Academy Sports and Outdoors' total revenue changed from $4.78 billion in 2018 to $6.05 billion in 2025, a change of 26.5%.

Academy Sports and Outdoors' total liabilities were at $3.11 billion at the end of 2025, a 7.2% increase from 2024, and a 7.0% decrease since 2019.

In the past 6 years, Academy Sports and Outdoors' cash and equivalents has ranged from $149.39 million in 2019 to $486.00 million in 2021, and is currently $330.32 million as of their latest financial filing in 2025.

Over the last 7 years, Academy Sports and Outdoors' book value per share changed from 0.00 in 2018 to 32.56 in 2025, a change of 3,256.4%.



Financial statements for NASDAQ:ASO last updated on 6/12/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners