Go Pro

Academy Sports and Outdoors (ASO) Financials

Academy Sports and Outdoors logo
$49.14 +1.01 (+2.10%)
Closing price 09/25/2026 04:00 PM Eastern
Extended Trading
$49.14 +0.01 (+0.01%)
As of 09/25/2026 07:54 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours 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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 8/1/2026
Net Income / (Loss) Attributable to Common Shareholders
168 76 143 66 134 46 125 72 134 53 138
Consolidated Net Income / (Loss)
168 76 143 66 134 46 125 72 134 53 138
Net Income / (Loss) Continuing Operations
168 76 143 66 134 46 125 72 134 53 138
Total Pre-Tax Income
211 98 187 89 165 63 165 94 164 69 178
Total Operating Income
204 102 190 91 155 69 172 100 170 75 246
Total Gross Profit
597 456 559 457 540 459 577 493 577 479 666
Total Revenue
1,795 1,364 1,549 1,343 1,677 1,351 1,600 1,384 1,718 1,442 1,647
Operating Revenue
1,795 1,364 1,549 1,343 1,677 1,351 1,600 1,384 1,718 1,442 1,647
Total Cost of Revenue
1,198 908 990 887 1,137 893 1,023 890 1,142 963 981
Operating Cost of Revenue
1,198 908 990 887 1,137 893 1,023 890 1,142 963 981
Total Operating Expenses
393 353 369 365 386 390 404 393 406 405 420
Selling, General & Admin Expense
393 353 369 365 386 390 404 393 406 405 420
Total Other Income / (Expense), net
7.29 -4.73 -3.54 -2.74 11 -6.24 -7.55 -6.37 -5.98 -5.77 -68
Interest Expense
14 9.94 9.07 9.15 9.17 9.04 9.03 8.98 9.16 8.99 9.96
Other Income / (Expense), net
21 5.20 5.53 6.41 20 2.81 1.48 2.62 3.18 3.22 -58
Income Tax Expense
43 21 44 23 32 17 39 22 30 16 41
Basic Earnings per Share
$2.27 $1.03 $1.99 $0.94 $1.91 $0.69 $1.89 $1.07 $2.01 $0.82 $2.21
Weighted Average Basic Shares Outstanding
75.39M 73.99M 71.83M 70.32M 71.34M 67.12M 66.54M 66.65M 66.61M 64.43M 62.29M
Diluted Earnings per Share
$2.19 $1.01 $1.95 $0.92 $1.85 $0.68 $1.85 $1.05 $1.96 $0.80 $2.17
Weighted Average Diluted Shares Outstanding
77.47M 75.80M 73.29M 71.77M 73.05M 68.17M 67.69M 67.96M 68.03M 65.95M 63.55M
Weighted Average Basic & Diluted Shares Outstanding
74.41M 72.13M 70.31M 69.40M 67.00M 66.48M 66.63M 66.68M 64.38M 62.02M 61.58M

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 8/1/2026
Net Change in Cash & Equivalents
73 30 -54 -29 -7.07 -3.83 16 -11 41 7.49 -40
Net Cash From Operating Activities
235 200 91 97 140 157 79 49 150 161 188
Net Cash From Continuing Operating Activities
235 200 91 97 140 157 79 49 150 161 188
Net Income / (Loss) Continuing Operations
168 76 143 66 134 46 125 72 134 53 138
Consolidated Net Income / (Loss)
168 76 143 66 134 46 125 72 134 53 138
Depreciation Expense
32 29 29 29 31 30 31 31 31 31 30
Amortization Expense
0.72 0.62 0.66 0.65 0.65 0.65 0.64 0.65 0.65 0.65 0.66
Non-Cash Adjustments To Reconcile Net Income
12 13 9.09 16 13 20 17 11 2.85 14 78
Changes in Operating Assets and Liabilities, net
23 81 -90 -15 -38 60 -96 -66 -18 62 -58
Net Cash From Investing Activities
-56 -32 -41 -63 -50 -51 -57 -58 -6.01 -39 -72
Net Cash From Continuing Investing Activities
-56 -32 -41 -63 -50 -51 -57 -58 -6.01 -39 -72
Purchase of Property, Plant & Equipment
-56 -32 -41 -62 -64 -51 -57 -63 -43 -39 -72
Acquisitions
-0.17 -0.13 -0.19 -0.27 -0.19 -0.16 -0.17 -0.26 -0.18 -0.09 -0.11
Net Cash From Financing Activities
-106 -137 -104 -63 -98 -110 -5.91 -2.26 -103 -114 -156
Net Cash From Continuing Financing Activities
-106 -137 -104 -63 -98 -110 -5.91 -2.26 -103 -114 -156
Repayment of Debt
-101 -10 -0.75 -0.75 -0.75 -0.75 -0.75 5.76 3.21 -0.75 -494
Repurchase of Common Equity
-2.72 -122 -98 -53 -91 -99 - - -100 -98 -82
Payment of Dividends
-6.68 -8.18 -7.92 -7.74 -7.62 -8.72 -8.65 -8.66 -8.63 -9.65 -9.31
Other Financing Activities, net
1.86 -0.05 0.21 -0.83 -0.48 -1.81 0.71 0.64 0.08 -5.31 -73
Cash Interest Paid
19 2.77 15 3.05 14 3.36 15 2.19 15 3.07 13
Cash Income Taxes Paid
26 0.01 46 - 43 0.00 34 4.05 -0.20 0.10 24

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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 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 8/1/2026
Total Assets
4,642 4,675 4,921 4,874 4,874 5,092 5,180 5,276 5,414 5,504 5,508
Total Current Assets
1,729 1,715 1,896 1,817 1,812 1,908 1,922 1,986 2,094 2,106 2,071
Cash & Equivalents
296 311 275 378 325 296 285 301 289 338 298
Accounts Receivable
10 15 18 14 13 18 17 19 18 18 23
Inventories, net
1,386 1,309 1,492 1,357 1,367 1,525 1,560 1,588 1,701 1,654 1,657
Prepaid Expenses
35 80 111 68 108 69 60 78 65 93 90
Other Current Assets
1.76 - - - - 0.00 0.00 0.00 21 2.96 2.96
Plant, Property, & Equipment, net
365 405 430 457 471 503 551 584 591 603 632
Total Noncurrent Assets
2,548 2,555 2,596 2,600 2,591 2,681 2,707 2,706 2,729 2,795 2,805
Goodwill
862 862 862 862 862 862 862 862 862 862 862
Intangible Assets
578 578 578 578 579 579 579 579 580 580 580
Other Noncurrent Operating Assets
1,108 1,115 1,156 1,160 1,151 1,240 1,266 1,265 1,288 1,353 1,363
Total Liabilities & Shareholders' Equity
4,642 4,675 4,921 4,874 4,874 5,092 5,180 5,276 5,414 5,504 5,508
Total Liabilities
2,961 2,937 3,128 2,968 2,922 3,130 3,233 3,201 3,268 3,383 3,330
Total Current Liabilities
1,049 1,020 1,173 1,122 1,091 1,212 1,263 1,212 1,227 1,256 1,188
Short-Term Debt
3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00
Accounts Payable
713 670 820 736 705 764 850 803 794 826 752
Accrued Expenses
221 234 232 262 259 314 272 266 306 275 303
Other Current Liabilities
112 113 117 121 125 130 138 140 125 152 134
Total Noncurrent Liabilities
1,912 1,918 1,956 1,846 1,831 1,918 1,970 1,989 2,041 2,126 2,141
Long-Term Debt
584 584 583 484 484 483 482 482 481 480 494
Noncurrent Deferred & Payable Income Tax Liabilities
257 261 265 253 253 251 256 271 273 299 286
Other Noncurrent Operating Liabilities
1,070 1,073 1,108 1,109 1,094 1,184 1,232 1,237 1,287 1,347 1,362
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
1,681 1,738 1,793 1,906 1,952 1,962 1,947 2,075 2,146 2,121 2,178
Total Preferred & Common Equity
1,681 1,738 1,793 1,906 1,952 1,962 1,947 2,075 2,146 2,121 2,178
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
1,681 1,738 1,793 1,906 1,952 1,962 1,947 2,075 2,146 2,121 2,178
Common Stock
230 238 240 241 245 246 245 256 264 255 260
Retained Earnings
1,451 1,501 1,553 1,664 1,707 1,715 1,702 1,819 1,882 1,866 1,919

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 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 8/1/2026
DEI Shares Outstanding
- - - - - - - - 66,681,300.00 64,383,459.00 62,018,371.00
DEI Adjusted Shares Outstanding
- - - - - - - - 66,681,300.00 64,383,459.00 62,018,371.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 2.00 0.82 2.22
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.77% -1.40% -2.15% -3.90% -6.57% -0.94% 3.28% 3.00% - 6.70% 2.97%
EBITDA Growth
3.49% -12.61% -6.57% -24.31% -20.01% -24.95% -8.73% 5.24% - 6.23% 6.78%
EBIT Growth
2.30% -17.18% -8.84% -30.52% -22.58% -33.01% -11.12% 5.24% - 8.05% 8.34%
NOPAT Growth
3.66% -19.77% -10.87% -35.55% -22.97% -36.83% -9.72% 12.70% - 12.78% 45.17%
Net Income Growth
6.67% -18.63% -9.22% -34.22% -20.54% -39.73% -12.03% 8.82% - 14.36% 9.94%
EPS Growth
11.73% -15.13% -2.99% -29.77% -15.53% -32.67% -5.13% 14.13% - 17.65% 17.30%
Operating Cash Flow Growth
-3.34% 283.00% -52.28% 68.57% -40.29% -21.14% -13.98% -49.41% - 1.99% 139.79%
Free Cash Flow Firm Growth
2.11% 129.37% 203.14% 128.46% 134.82% -315.11% -130.28% -644.63% - 24.57% 660.01%
Invested Capital Growth
11.48% 2.13% 5.02% 2.24% 5.09% 6.60% 6.84% 8.80% - 5.55% 5.11%
Revenue Q/Q Growth
28.41% -23.99% 13.54% -13.28% 24.83% -19.41% 18.38% -13.51% - -16.09% 14.24%
EBITDA Q/Q Growth
52.51% -46.80% 64.30% -43.22% 61.17% -50.08% 99.79% -34.53% - -46.63% 100.83%
EBIT Q/Q Growth
59.97% -52.26% 81.82% -49.96% 78.24% -58.69% 141.23% -40.75% - -55.07% 141.86%
NOPAT Q/Q Growth
54.34% -50.62% 81.23% -53.34% 84.47% -59.50% 159.02% -41.75% - -58.78% 233.42%
Net Income Q/Q Growth
68.20% -54.53% 86.47% -53.88% 103.20% -65.51% 172.19% -42.95% - -60.58% 161.65%
EPS Q/Q Growth
67.18% -53.88% 93.07% -52.82% 101.09% -63.24% 172.06% -43.24% - -59.18% 171.25%
Operating Cash Flow Q/Q Growth
308.41% -14.94% -54.25% 6.07% 44.67% 12.34% -50.10% -37.62% - 7.26% 17.32%
Free Cash Flow Firm Q/Q Growth
26.86% 171.72% 15.84% -53.16% -10.53% -543.12% 83.70% -742.55% - -528.07% 221.05%
Invested Capital Q/Q Growth
-0.49% -3.81% 4.96% 1.76% 2.28% -2.43% 5.20% 3.63% - -2.51% 4.76%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.26% 33.41% 36.07% 34.00% 32.22% 33.95% 36.05% 35.66% - 33.24% 40.42%
EBITDA Margin
14.35% 10.05% 14.54% 9.52% 12.29% 7.61% 12.85% 9.73% - 7.58% 13.32%
Operating Margin
11.36% 7.50% 12.27% 6.81% 9.23% 5.13% 10.77% 7.26% - 5.18% 14.96%
EBIT Margin
12.56% 7.89% 12.63% 7.29% 10.40% 5.33% 10.87% 7.44% - 5.40% 11.43%
Profit (Net Income) Margin
9.37% 5.61% 9.21% 4.90% 7.97% 3.41% 7.84% 5.17% - 3.65% 8.37%
Tax Burden Percent
79.60% 78.30% 76.44% 74.12% 80.84% 73.12% 76.10% 76.11% - 76.50% 77.30%
Interest Burden Percent
93.74% 90.77% 95.36% 90.65% 94.75% 87.45% 94.81% 91.28% - 88.46% 94.71%
Effective Tax Rate
20.40% 21.70% 23.56% 25.89% 19.16% 26.88% 23.90% 23.89% - 23.50% 22.70%
Return on Invested Capital (ROIC)
28.05% 18.10% 27.75% 14.35% 20.61% 10.66% 22.39% 14.78% - 11.03% 30.90%
ROIC Less NNEP Spread (ROIC-NNEP)
31.03% 16.25% 26.51% 13.54% 25.70% 7.71% 19.07% 12.26% - 8.47% 3.23%
Return on Net Nonoperating Assets (RNNOA)
3.38% 1.81% 3.14% 1.81% 2.18% 0.62% 1.64% 1.15% - 0.72% 0.29%
Return on Equity (ROE)
31.43% 19.91% 30.89% 16.16% 22.79% 11.28% 24.03% 15.93% - 11.75% 31.18%
Cash Return on Invested Capital (CROIC)
15.86% 23.53% 19.00% 19.21% 14.54% 12.33% 10.56% 8.67% - 12.88% 15.02%
Operating Return on Assets (OROA)
16.68% 10.18% 16.15% 8.81% 12.89% 6.28% 12.79% 8.52% - 6.21% 13.13%
Return on Assets (ROA)
12.45% 7.23% 11.77% 5.92% 9.87% 4.02% 9.23% 5.92% - 4.20% 9.61%
Return on Common Equity (ROCE)
31.43% 19.91% 30.89% 16.16% 22.79% 11.28% 24.03% 15.93% - 11.75% 31.18%
Return on Equity Simple (ROE_SIMPLE)
0.00% 26.33% 24.95% 23.09% 0.00% 19.93% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
162 80 145 68 125 51 131 76 139 57 190
NOPAT Margin
9.05% 5.88% 9.38% 5.05% 7.46% 3.75% 8.20% 5.52% - 3.96% 11.56%
Net Nonoperating Expense Percent (NNEP)
-2.98% 1.85% 1.24% 0.81% -5.10% 2.95% 3.32% 2.52% - 2.55% 27.66%
Return On Investment Capital (ROIC_SIMPLE)
6.65% - - 2.77% 5.02% 2.08% 5.12% 2.90% 5.22% 2.19% 7.13%
Cost of Revenue to Revenue
66.74% 66.59% 63.93% 66.00% 67.78% 66.05% 63.95% 64.34% - 66.76% 59.58%
SG&A Expenses to Revenue
21.90% 25.91% 23.80% 27.19% 22.99% 28.83% 25.27% 28.40% - 28.06% 25.47%
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
21.90% 25.91% 23.80% 27.19% 22.99% 28.83% 25.27% 28.40% - 28.06% 25.47%
Earnings before Interest and Taxes (EBIT)
225 108 196 98 174 72 174 103 173 78 188
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
258 137 225 128 206 103 206 135 205 109 219
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.43 2.24 1.82 1.82 1.81 1.35 1.58 1.49 - 1.63 1.35
Price to Tangible Book Value (P/TBV)
9.22 9.16 6.92 6.84 6.45 5.17 5.17 4.53 - 5.10 4.00
Price to Revenue (P/Rev)
0.77 0.69 0.58 0.59 0.61 0.44 0.55 0.53 - 0.56 0.48
Price to Earnings (P/E)
9.14 8.50 7.27 7.86 8.68 6.75 8.83 8.47 - 9.04 7.43
Dividend Yield
0.56% 0.66% 0.81% 0.83% 0.84% 1.18% 0.97% 1.27% - 1.00% 1.18%
Earnings Yield
10.94% 11.77% 13.75% 12.72% 11.53% 14.82% 11.32% 11.81% - 11.06% 13.45%
Enterprise Value to Invested Capital (EV/IC)
2.33 2.17 1.75 1.74 1.74 1.31 1.53 1.45 - 1.59 1.32
Enterprise Value to Revenue (EV/Rev)
0.79 0.71 0.61 0.62 0.65 0.48 0.58 0.56 - 0.59 0.51
Enterprise Value to EBITDA (EV/EBITDA)
5.93 5.43 4.70 5.02 5.50 4.26 5.39 5.22 - 5.52 4.70
Enterprise Value to EBIT (EV/EBIT)
6.87 6.35 5.54 5.99 6.65 5.22 6.67 6.47 - 6.84 5.78
Enterprise Value to NOPAT (EV/NOPAT)
9.21 8.55 7.51 8.23 9.14 7.24 9.21 8.81 - 8.95 6.78
Enterprise Value to Operating Cash Flow (EV/OCF)
9.12 6.40 6.35 6.03 7.25 5.80 7.31 7.96 - 8.25 5.73
Enterprise Value to Free Cash Flow (EV/FCFF)
15.51 9.32 9.45 9.18 12.26 10.98 14.98 17.39 - 12.70 9.02
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.25 0.26 0.25 0.25 0.24 0.25 0.23 0.23 - 0.23 0.23
Long-Term Debt to Equity
0.25 0.25 0.25 0.25 0.24 0.25 0.23 0.22 - 0.23 0.23
Financial Leverage
0.11 0.11 0.12 0.13 0.09 0.08 0.09 0.09 - 0.09 0.09
Leverage Ratio
2.59 2.65 2.59 2.67 2.42 2.61 2.52 2.56 - 2.63 2.54
Compound Leverage Factor
2.43 2.41 2.47 2.42 2.29 2.28 2.39 2.33 - 2.32 2.40
Debt to Total Capital
19.96% 20.36% 19.95% 19.86% 19.51% 19.95% 18.94% 18.41% - 18.56% 18.49%
Short-Term Debt to Total Capital
0.12% 0.13% 0.12% 0.12% 0.12% 0.12% 0.12% 0.11% - 0.12% 0.00%
Long-Term Debt to Total Capital
19.84% 20.23% 19.83% 19.74% 19.39% 19.82% 18.82% 18.30% - 18.44% 18.49%
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
80.04% 79.64% 80.05% 80.14% 80.49% 80.05% 81.06% 81.59% - 81.44% 81.51%
Debt to EBITDA
0.59 0.61 0.62 0.65 0.70 0.73 0.75 0.75 - 0.74 0.74
Net Debt to EBITDA
0.17 0.14 0.21 0.25 0.28 0.30 0.29 0.30 - 0.22 0.29
Long-Term Debt to EBITDA
0.59 0.60 0.61 0.65 0.69 0.73 0.75 0.74 - 0.73 0.74
Debt to NOPAT
0.92 0.95 0.99 1.07 1.16 1.25 1.29 1.26 - 1.20 1.07
Net Debt to NOPAT
0.26 0.21 0.33 0.42 0.47 0.51 0.49 0.51 - 0.36 0.42
Long-Term Debt to NOPAT
0.91 0.95 0.98 1.06 1.15 1.24 1.28 1.25 - 1.19 1.07
Altman Z-Score
3.23 2.84 2.78 2.57 2.77 2.29 2.51 2.44 - 2.44 2.45
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
1.87 1.62 1.66 1.57 1.78 1.52 1.64 1.71 - 1.68 1.74
Quick Ratio
0.42 0.35 0.31 0.26 0.32 0.24 0.26 0.25 - 0.28 0.27
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-53 38 44 21 19 -82 -13 -113 14 -62 75
Operating Cash Flow to CapEx
420.81% 619.60% 221.72% 155.17% 283.27% 309.80% 138.47% 78.33% - 412.84% 260.40%
Free Cash Flow to Firm to Interest Expense
-3.78 3.85 4.88 2.27 2.02 -9.09 -1.49 -12.57 - -6.90 7.54
Operating Cash Flow to Interest Expense
16.64 20.10 10.07 10.59 15.29 17.41 8.70 5.46 - 17.87 18.92
Operating Cash Flow Less CapEx to Interest Expense
12.69 16.85 5.53 3.77 9.89 11.79 2.42 -1.51 - 13.54 11.66
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.33 1.29 1.28 1.21 1.24 1.18 1.18 1.14 - 1.15 1.15
Accounts Receivable Turnover
343.38 509.28 445.08 337.78 328.45 387.36 373.30 337.44 - 355.76 293.88
Inventory Turnover
3.27 2.95 3.00 2.64 3.13 2.68 2.67 2.44 - 2.50 2.45
Fixed Asset Turnover
15.46 14.95 13.94 12.98 12.23 11.75 11.32 10.99 - 10.65 10.18
Accounts Payable Turnover
6.60 5.58 5.84 5.03 6.80 4.93 5.22 5.06 - 4.80 5.11
Days Sales Outstanding (DSO)
1.06 0.72 0.82 1.08 1.11 0.94 0.98 1.08 - 1.03 1.24
Days Inventory Outstanding (DIO)
111.67 123.89 121.72 138.24 116.47 136.28 136.88 149.33 - 146.01 148.94
Days Payable Outstanding (DPO)
55.33 65.40 62.53 72.62 53.68 74.06 69.86 72.12 - 76.12 71.37
Cash Conversion Cycle (CCC)
57.41 59.20 60.02 66.71 63.91 63.16 67.99 78.30 - 70.91 78.82
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,094 2,014 2,114 2,152 2,201 2,147 2,259 2,341 2,325 2,266 2,374
Invested Capital Turnover
3.10 3.08 2.96 2.84 2.76 2.85 2.73 2.68 - 2.78 2.67
Increase / (Decrease) in Invested Capital
216 42 101 47 107 133 145 189 124 119 115
Enterprise Value (EV)
4,885 4,371 3,706 3,753 3,827 2,819 3,459 3,385 - 3,611 3,139
Market Capitalization
4,746 4,262 3,544 3,563 3,630 2,619 3,275 3,191 - 3,466 2,943
Book Value per Share
$26.36 $25.61 $27.07 $27.90 $28.88 $29.06 $31.22 $32.21 $32.56 $32.94 $35.13
Tangible Book Value per Share
$6.94 $6.25 $7.10 $7.41 $8.11 $7.55 $9.54 $10.58 $10.94 $10.55 $11.88
Total Capital
2,442 2,393 2,439 2,448 2,490 2,432 2,560 2,631 2,655 2,604 2,673
Total Debt
488 487 487 486 486 485 485 484 484 483 494
Total Long-Term Debt
485 484 484 483 483 482 482 481 481 480 494
Net Debt
140 109 162 190 197 200 184 195 153 146 196
Capital Expenditures (CapEx)
56 32 41 62 49 51 57 63 5.83 39 72
Debt-free, Cash-free Net Working Capital (DFCFNWC)
420 320 400 403 463 377 476 580 595 515 585
Debt-free Net Working Capital (DFNWC)
768 698 724 699 752 662 777 870 925 853 883
Net Working Capital (NWC)
765 695 721 696 749 659 774 867 922 850 883
Net Nonoperating Expense (NNE)
-5.80 3.70 2.71 2.03 -8.57 4.56 5.74 4.85 4.87 4.41 53
Net Nonoperating Obligations (NNO)
140 109 162 190 197 200 184 195 153 146 196
Total Depreciation and Amortization (D&A)
32 29 30 30 32 31 32 32 31 31 31
Debt-free, Cash-free Net Working Capital to Revenue
6.82% 5.21% 6.54% 6.66% 7.81% 6.36% 7.97% 9.65% - 8.38% 9.45%
Debt-free Net Working Capital to Revenue
12.47% 11.37% 11.86% 11.55% 12.68% 11.18% 13.01% 14.46% - 13.88% 14.26%
Net Working Capital to Revenue
12.42% 11.32% 11.81% 11.50% 12.63% 11.13% 12.96% 14.41% - 13.83% 14.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.27 $1.03 $1.99 $0.94 $1.91 $0.69 $1.89 $1.07 $2.01 $0.82 $2.21
Adjusted Weighted Average Basic Shares Outstanding
75.39M 73.99M 71.83M 70.32M 71.34M 67.12M 66.54M 66.65M 66.61M 64.43M 62.29M
Adjusted Diluted Earnings per Share
$2.19 $1.01 $1.95 $0.92 $1.85 $0.68 $1.85 $1.05 $1.96 $0.80 $2.17
Adjusted Weighted Average Diluted Shares Outstanding
77.47M 75.80M 73.29M 71.77M 73.05M 68.17M 67.69M 67.96M 68.03M 65.95M 63.55M
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
74.41M 72.13M 70.31M 69.40M 67.00M 66.48M 66.63M 66.68M 64.38M 62.02M 61.58M
Normalized Net Operating Profit after Tax (NOPAT)
162 80 145 68 125 51 131 76 139 57 190
Normalized NOPAT Margin
9.05% 5.88% 9.38% 5.05% 7.46% 3.75% 8.20% 5.52% - 3.96% 11.56%
Pre Tax Income Margin
11.77% 7.16% 12.04% 6.61% 9.86% 4.66% 10.30% 6.80% - 4.78% 10.83%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
15.98 10.83 21.57 10.70 19.03 7.97 19.26 11.47 - 8.66 18.92
NOPAT to Interest Expense
11.51 8.07 16.02 7.41 13.64 5.60 14.53 8.50 - 6.35 19.12
EBIT Less CapEx to Interest Expense
12.02 7.59 17.02 3.87 13.63 2.35 12.97 4.50 - 4.34 11.65
NOPAT Less CapEx to Interest Expense
7.56 4.83 11.48 0.59 8.24 -0.02 8.24 1.54 - 2.03 11.86
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
5.24% 5.68% 6.05% 6.74% 7.52% 8.25% 8.82% 8.93% - 9.28% 9.16%
Augmented Payout Ratio
44.30% 60.53% 60.79% 67.77% 94.73% 96.25% 74.50% 59.42% - 61.02% 80.01%

Financials Breakdown Chart

Key Financial Trends

Academy Sports and Outdoors (NASDAQ:ASO) showed a meaningful improvement in profitability in Q2 2026. Revenue increased to $1.65 billion, up approximately 3% from $1.60 billion in Q2 2025 and above the comparable Q2 results from 2024 and 2023. Net income rose to $137.9 million, compared with $125.4 million a year earlier, while diluted EPS increased to $2.17 from $1.85.

The strongest improvement came from gross margin and operating leverage. Gross profit increased to $665.9 million, lifting the gross margin to approximately 40.4% from 36.0% in Q2 2025. Operating income jumped to $246.4 million, producing a 15.0% operating margin versus 10.8% a year earlier. Selling, general and administrative expense rose only modestly, to $419.5 million from $404.4 million, despite the higher sales base.

Cash generation also improved substantially. Operating cash flow increased to $188.4 million from $78.6 million in Q2 2025. However, working capital was a use of $58.1 million during the quarter, reversing the $95.9 million source recorded in the prior-year period. Capital expenditures rose to $72.4 million, indicating continued investment in stores and other property and equipment.

Academy continued to return capital through share repurchases and dividends. The company repurchased $82.1 million of common stock and paid $9.3 million in dividends during Q2. Basic weighted-average shares fell to 62.3 million from 66.5 million a year earlier, helping amplify the improvement in per-share earnings.

The balance sheet remains reasonably liquid, but cash declined sequentially to $298.2 million from $337.8 million at the end of Q1 2026. Inventory increased to $1.66 billion from $1.59 billion a year earlier, while long-term debt stood at $494.2 million. Academy also reported $494.4 million of debt repayments in Q2, although the balance-sheet debt reduction was less apparent because reported long-term debt increased from the prior quarter.

  • Profitability rebounded: Q2 2026 operating income increased approximately 43% year over year, and operating margin expanded to 15.0% from 10.8%.
  • Gross-margin expansion was significant: Gross margin improved to about 40.4%, compared with roughly 36.0% in Q2 2025 and 36.1% in Q2 2024.
  • Operating cash flow strengthened: Cash generated from operations rose to $188.4 million from $78.6 million in the year-ago quarter.
  • Share repurchases supported EPS: Basic weighted-average shares declined about 6.3% year over year, contributing to diluted EPS growth from $1.85 to $2.17.
  • Liquidity improved over the longer term: Q2 current assets of $2.07 billion exceeded current liabilities of $1.19 billion, producing a current ratio of approximately 1.7.
  • Revenue growth remains moderate: Q2 revenue reached a record among the comparable Q2 periods provided, but growth was only about 3% year over year.
  • Capital investment remains elevated: Q2 capital expenditures increased to $72.4 million from $56.7 million a year earlier, which could support future growth but reduces near-term free cash flow.
  • Cash declined during the quarter: Cash and equivalents fell by approximately $39.6 million from the end of Q1 2026, despite strong operating cash flow.
  • Inventory is growing faster than sales: Inventory increased approximately 4.4% year over year, outpacing revenue growth and creating potential markdown or working-capital risk if demand softens.
  • Non-operating expenses were a headwind: Q2 other income/(expense), net was a $58.0 million expense, and total other expense reached $68.0 million, limiting the benefit of the stronger operating performance.

Overall, the statements point to a stronger quarter for ASO, led by substantial margin expansion, improved operating cash flow, and continued share-count reduction. Investors should nevertheless monitor inventory levels, cash after capital returns, debt repayment activity, and whether the unusually large non-operating expense persists.

09/27/26 10:17 PM 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' financial year ends in January. Their financial 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. Find out what analysts predict for Academy Sports and Outdoors in the coming months.

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%.

In the past 13 quarters, Academy Sports and Outdoors' cash and equivalents has ranged from $274.83 million in Q3 2023 to $378.15 million in Q1 2024, and is currently $298.21 million as of their latest financial filing in Q2 2026.

Academy Sports and Outdoors had total debt of $483.79 million at the end of 2025, a 0.4% decrease from 2024, and none in 2018.

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 9/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners