Go Pro

Sportsman's Warehouse (SPWH) Financials

Sportsman's Warehouse logo
$1.23 +0.01 (+0.41%)
As of 01:59 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Sportsman's Warehouse

Annual Income Statements for Sportsman's Warehouse

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 2/1/2025
Net Income / (Loss) Attributable to Common Shareholders
28 30 18 24 20 91 108 41 -29 -33 -33
Consolidated Net Income / (Loss)
28 30 18 24 20 91 108 41 -29 -33 -33
Net Income / (Loss) Continuing Operations
28 30 18 24 20 91 108 41 -29 -33 -33
Total Pre-Tax Income
45 47 33 31 25 121 144 54 -38 -31 -31
Total Operating Income
59 61 47 44 33 123 91 58 -25 -18 -18
Total Gross Profit
239 263 274 285 297 476 490 460 383 370 370
Total Revenue
707 780 810 849 886 1,452 1,506 1,400 1,288 1,198 1,198
Operating Revenue
707 780 810 849 886 1,452 1,506 1,400 1,288 1,198 1,198
Total Cost of Revenue
468 517 536 564 590 975 1,016 939 905 827 827
Operating Cost of Revenue
468 517 536 564 590 975 1,016 939 905 827 827
Total Operating Expenses
179 203 227 241 263 354 400 402 409 389 389
Selling, General & Admin Expense
179 203 227 241 263 354 400 402 409 389 389
Impairment Charge
- - - - - - - - 0.00 - 0.00
Total Other Income / (Expense), net
-14 -13 -14 -13 -8.00 -1.29 54 -4.20 -13 -13 -13
Interest Expense
14 13 14 13 8.00 3.51 1.38 4.20 13 12 12
Other Income / (Expense), net
- - - 0.00 0.00 2.22 55 0.00 0.00 -0.61 -0.61
Income Tax Expense
17 18 15 7.06 5.25 30 36 13 -9.21 1.93 1.93
Basic Earnings per Share
$0.66 $0.70 $0.42 $0.55 $0.47 $2.10 $2.47 $1.00 ($0.77) ($0.87) ($0.87)
Weighted Average Basic Shares Outstanding
41.97M 42.19M 42.50M 42.88M 43.17M 43.53M 43.83M 40.49M 37.49M 37.81M 37.81M
Diluted Earnings per Share
$0.66 $0.70 $0.42 $0.55 $0.46 $2.06 $2.44 $1.00 ($0.77) ($0.87) ($0.87)
Weighted Average Diluted Shares Outstanding
42.33M 42.49M 42.52M 42.98M 43.59M 44.43M 44.54M 40.72M 37.49M 37.81M 37.81M
Weighted Average Basic & Diluted Shares Outstanding
42.10M 42.40M 42.20M 43.20M 43.30M 43.65M 43.88M 37.66M 37.63M 38.12M 38.80M

Quarterly Income Statements for Sportsman's Warehouse

This table shows Sportsman's Warehouse's 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
-8.74 -18 -5.91 -0.36 -8.72 -21 -7.08 0.01 -22 -22 -4.43
Consolidated Net Income / (Loss)
-8.74 -18 -5.91 -0.36 -8.72 -21 -7.08 0.01 -22 -22 -4.43
Net Income / (Loss) Continuing Operations
-8.74 -18 -5.91 -0.36 -8.72 -21 -7.08 0.01 -22 -22 -4.43
Total Pre-Tax Income
-12 -24 -7.96 -0.20 0.57 -23 -6.99 0.21 -22 -21 -4.44
Total Operating Income
-7.93 -21 -4.32 3.12 3.60 -20 -3.22 4.27 -19 -18 -1.13
Total Gross Profit
99 74 90 103 104 76 94 109 95 76 96
Total Revenue
370 244 289 324 340 249 294 331 335 256 296
Operating Revenue
370 244 289 324 340 249 294 331 335 256 296
Total Cost of Revenue
271 170 199 221 237 173 200 223 240 180 200
Operating Cost of Revenue
271 170 199 221 237 173 200 223 240 180 200
Total Operating Expenses
107 94 94 100 100 95 97 104 114 94 97
Selling, General & Admin Expense
107 94 94 100 100 95 97 104 96 94 97
Total Other Income / (Expense), net
-3.35 -2.91 -3.64 -3.32 -3.03 -2.97 -3.77 -4.05 -2.99 -2.70 -3.31
Interest Expense
3.35 2.91 3.18 3.32 2.87 2.97 3.77 4.05 2.92 2.62 3.31
Other Income / (Expense), net
- 0.00 -0.46 0.00 -0.16 0.00 0.00 0.00 -0.08 -0.08 0.00
Income Tax Expense
-2.55 -5.47 -2.06 0.16 9.29 -1.33 0.10 0.21 -0.06 1.04 -0.01
Basic Earnings per Share
($0.22) ($0.48) ($0.16) ($0.01) ($0.22) ($0.56) ($0.18) $0.00 ($0.56) ($0.56) ($0.11)
Weighted Average Basic Shares Outstanding
37.49M 37.57M 37.75M 37.87M 37.81M 38.14M 38.38M 38.46M 38.39M 38.76M 39.04M
Diluted Earnings per Share
($0.22) ($0.48) ($0.16) ($0.01) ($0.22) ($0.56) ($0.18) $0.00 ($0.56) ($0.56) ($0.11)
Weighted Average Diluted Shares Outstanding
37.49M 37.57M 37.75M 37.87M 37.81M 38.14M 38.38M 39.16M 38.39M 38.76M 39.04M
Weighted Average Basic & Diluted Shares Outstanding
37.63M - 37.85M 37.96M 38.12M 38.32M 38.43M 38.48M 38.80M 39.02M 39.14M

Annual Cash Flow Statements for Sportsman's Warehouse

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/30/2016 1/28/2017 2/3/2018 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
0.36 -0.20 -0.14 -0.22 0.14 64 -8.51 -55 0.75 -0.31 -1.17
Net Cash From Operating Activities
35 15 31 32 78 239 -22 47 52 34 31
Net Cash From Continuing Operating Activities
35 15 31 32 78 239 -22 47 52 34 31
Net Income / (Loss) Continuing Operations
28 30 18 24 20 91 108 41 -29 -33 -50
Consolidated Net Income / (Loss)
28 30 18 24 20 91 108 41 -29 -33 -50
Depreciation Expense
9.76 12 16 18 19 22 26 32 39 40 39
Amortization Expense
2.62 2.93 2.55 2.33 0.37 0.56 0.28 0.25 0.22 0.41 0.73
Non-Cash Adjustments To Reconcile Net Income
1.97 2.74 2.81 2.86 29 2.81 35 7.92 4.24 13 21
Changes in Operating Assets and Liabilities, net
-6.71 -32 -8.19 -15 9.19 122 -191 -34 38 13 21
Net Cash From Investing Activities
-15 -27 -32 -16 -49 -26 -53 -61 -80 -14 -22
Net Cash From Continuing Investing Activities
-15 -27 -32 -16 -49 -26 -53 -61 -80 -14 -22
Purchase of Property, Plant & Equipment
-34 -39 -41 -18 -30 -20 -53 -64 -80 -15 -22
Acquisitions
- - - -0.26 -29 -6.47 0.00 0.00 0.00 0.00 0.00
Sale of Property, Plant & Equipment
- - 0.01 0.23 0.31 0.00 0.00 0.00 0.00 0.08 0.01
Net Cash From Financing Activities
-20 12 1.22 -16 -29 -149 67 -41 28 -20 -10
Net Cash From Continuing Financing Activities
-20 12 1.22 -16 -29 -149 67 -41 28 -20 -10
Repayment of Debt
-18 -21 -3.13 -140 -6.00 -30 0.00 0.00 0.00 25 20
Repurchase of Common Equity
- - - - - 0.00 0.00 -65 -2.75 0.00 0.00
Issuance of Debt
- 36 - 124 -28 -116 66 21 39 -51 -27
Issuance of Common Equity
- 0.43 0.40 0.35 0.40 0.58 0.00 0.89 0.80 0.30 0.21
Other Financing Activities, net
-1.88 -3.06 3.95 -0.35 5.16 -3.25 0.52 1.57 -8.21 6.11 -3.15
Cash Interest Paid
16 12 14 13 7.95 3.51 1.38 3.40 12 11 12
Cash Income Taxes Paid
10 18 13 7.09 7.29 25 26 18 1.65 0.41 -0.01

Quarterly Cash Flow Statements for Sportsman's Warehouse

This table details how cash moves in and out of Sportsman's Warehouse's 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 2/1/2025 5/2/2026 8/1/2026
Net Change in Cash & Equivalents
0.23 -0.97 0.39 0.11 0.17 0.73 -1.76 0.44 0.28 0.40 -0.08
Net Cash From Operating Activities
69 -35 19 -2.54 53 -60 -27 16 105 -55 -12
Net Cash From Continuing Operating Activities
69 -35 19 -2.54 53 -60 -27 16 105 -55 -12
Net Income / (Loss) Continuing Operations
-8.74 -18 -5.91 -0.36 -8.72 -21 -7.08 0.01 -4.73 -22 -4.43
Consolidated Net Income / (Loss)
-8.74 -18 -5.91 -0.36 -8.72 -21 -7.08 0.01 -4.73 -22 -4.43
Depreciation Expense
11 10 10 9.97 9.95 9.85 9.92 9.59 11 8.62 8.57
Amortization Expense
0.06 0.05 0.06 0.15 0.15 0.15 0.15 0.22 -0.11 0.21 0.19
Non-Cash Adjustments To Reconcile Net Income
-24 -2.00 4.86 1.08 9.22 0.86 12 0.78 2.38 0.85 0.96
Changes in Operating Assets and Liabilities, net
91 -25 9.36 -13 42 -50 -42 5.70 96 -43 -17
Net Cash From Investing Activities
-8.73 -3.29 -4.34 -3.62 -3.23 -3.80 -7.37 -7.56 4.25 -4.24 -3.46
Net Cash From Continuing Investing Activities
-8.73 -3.29 -4.34 -3.62 -3.23 -3.80 -7.37 -7.56 4.25 -4.24 -3.46
Purchase of Property, Plant & Equipment
-8.73 -3.31 -4.37 -3.62 -3.25 -3.82 -7.37 -7.56 4.19 -4.24 -3.46
Net Cash From Financing Activities
-60 37 -14 6.26 -49 65 32 -8.30 -109 60 15
Net Cash From Continuing Financing Activities
-60 37 -14 6.26 -49 65 32 -8.30 -109 60 15
Issuance of Debt
-59 38 -33 -1.01 -55 67 9.35 -13 -115 59 19
Other Financing Activities, net
-0.95 -1.03 -6.01 7.28 5.87 -2.44 2.73 5.01 0.81 1.37 -3.57
Cash Interest Paid
3.54 2.69 3.26 3.06 2.44 2.82 3.47 3.07 2.10 2.70 3.03
Cash Income Taxes Paid
0.09 0.06 0.10 0.11 0.15 0.68 -1.00 0.23 0.50 -0.01 0.29

Annual Balance Sheets for Sportsman's Warehouse

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
301 346 380 389 617 661 841 859 886 852 763
Total Current Assets
233 256 281 294 292 325 467 426 380 366 338
Cash & Equivalents
2.11 1.91 1.77 1.55 1.69 66 57 2.39 3.14 2.83 1.66
Accounts Receivable
0.47 0.41 0.32 0.25 0.90 0.58 1.94 2.05 2.12 2.41 4.39
Inventories, net
218 246 271 277 276 243 387 399 355 342 313
Prepaid Expenses
9.34 7.31 8.07 15 13 15 22 22 20 19 19
Current Deferred & Refundable Income Taxes
3.00 - - - 0.81 - - - 0.00 0.00 0.00
Plant, Property, & Equipment, net
62 83 94 92 99 99 128 163 194 168 133
Total Noncurrent Assets
6.19 7.22 4.87 3.24 226 237 245 270 312 318 292
Noncurrent Note & Lease Receivables
- - - - - - - - - - 1.22
Goodwill
- - - - 1.50 1.50 1.50 1.50 1.50 1.50 1.50
Intangible Assets
3.92 2.12 0.28 0.25 0.22 0.29 0.26 0.39 0.33 0.27 0.21
Other Noncurrent Operating Assets
- - - - 225 235 243 269 309 316 289
Total Liabilities & Shareholders' Equity
301 346 380 389 617 661 841 859 886 852 763
Total Liabilities
303 316 330 310 506 456 526 566 622 616 574
Total Current Liabilities
128 147 156 241 265 227 284 296 315 284 249
Short-Term Debt
34 62 61 152 122 0.00 66 88 126 75 48
Accounts Payable
47 32 37 25 38 77 59 62 56 64 45
Accrued Expenses
42 50 51 56 70 109 109 100 84 96 102
Current Deferred & Payable Income Tax Liabilities
1.78 0.98 2.59 1.84 0.00 4.92 9.50 0.93 0.13 0.19 0.06
Other Current Liabilities
- - - - 34 36 41 45 49 49 54
Total Noncurrent Liabilities
175 169 174 70 242 229 242 270 307 332 325
Long-Term Debt
146 134 132 28 24 - - - 0.00 24 44
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - 0.56 0.43 5.78 9.54 0.00 0.95 0.00
Other Noncurrent Operating Liabilities
- - - - 217 228 236 260 307 307 281
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
-2.06 30 50 79 110 205 314 293 265 236 189
Total Preferred & Common Equity
-2.06 30 50 79 110 205 314 293 265 236 189
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
-2.06 30 50 79 110 205 314 293 265 236 189
Common Stock
78 81 83 85 87 90 91 80 82 86 89
Retained Earnings
-80 -51 -33 -6.44 23 114 223 213 182 149 99

Quarterly Balance Sheets for Sportsman's Warehouse

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

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 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
996 980 930 902 968 930 949 914 838 836
Total Current Assets
495 483 415 385 463 441 468 446 411 424
Cash & Equivalents
2.89 2.92 2.17 2.56 2.67 3.56 1.80 2.25 2.05 1.98
Accounts Receivable
2.77 3.11 2.10 2.30 1.45 2.93 2.67 5.06 1.64 2.67
Inventories, net
457 446 392 363 438 412 443 424 387 399
Prepaid Expenses
27 30 19 17 20 23 20 15 20 21
Current Deferred & Refundable Income Taxes
5.25 0.62 0.00 0.02 0.52 0.00 0.00 0.00 0.00 0.00
Plant, Property, & Equipment, net
198 200 188 182 175 163 161 159 129 124
Total Noncurrent Assets
304 298 327 335 330 326 320 309 298 288
Noncurrent Note & Lease Receivables
- - - - - - - - 1.14 1.32
Goodwill
1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50 1.50
Intangible Assets
0.36 0.34 0.31 0.30 0.28 0.25 0.24 0.23 0.20 0.18
Other Noncurrent Operating Assets
302 296 320 325 321 324 318 307 296 285
Total Liabilities & Shareholders' Equity
996 980 930 902 968 930 949 914 838 836
Total Liabilities
724 708 683 659 724 715 740 704 671 672
Total Current Liabilities
418 406 368 316 387 379 393 370 349 363
Short-Term Debt
203 185 164 131 130 142 151 138 106 125
Accounts Payable
75 83 70 55 113 88 90 63 76 71
Accrued Expenses
91 89 84 80 95 98 99 116 111 111
Current Deferred & Payable Income Tax Liabilities
0.00 0.00 0.07 0.00 0.00 0.49 0.23 0.21 0.71 0.47
Other Current Liabilities
48 48 49 49 49 50 52 53 55 56
Total Noncurrent Liabilities
306 302 315 343 337 336 347 334 322 309
Long-Term Debt
- - - 24 24 24 44 44 44 44
Noncurrent Deferred & Payable Income Tax Liabilities
7.15 2.88 0.00 0.00 0.00 0.00 0.00 0.00 0.41 0.35
Other Noncurrent Operating Liabilities
299 299 315 319 313 312 303 290 277 265
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
273 272 248 243 244 215 209 210 167 164
Total Preferred & Common Equity
273 272 248 243 244 215 209 210 167 164
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
273 272 248 243 244 215 209 210 167 164
Common Stock
80 81 83 85 86 87 88 89 90 91
Retained Earnings
192 191 164 158 158 128 121 121 77 73

Annual Metrics And Ratios for Sportsman's Warehouse

This table displays calculated financial ratios and metrics derived from Sportsman's Warehouse's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 2/1/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.45% 10.36% 3.81% 4.87% 4.39% 63.78% 3.74% -7.08% -7.97% -7.02% 0.00%
EBITDA Growth
18.43% 5.70% -14.25% -1.03% -17.40% 177.34% 16.81% -47.69% -84.64% 59.12% 0.00%
EBIT Growth
32.12% 2.32% -23.27% -5.47% -23.98% 273.43% 16.53% -60.13% -143.64% 25.60% 0.00%
NOPAT Growth
32.12% 4.39% -33.91% 34.82% -21.72% 247.69% -26.21% -35.91% -140.61% 28.01% 0.00%
Net Income Growth
101.47% 6.83% -40.20% 33.86% -14.88% 352.04% 18.70% -62.65% -171.57% -14.01% 0.00%
EPS Growth
94.12% 6.06% -40.00% 30.95% -16.36% 347.83% 18.45% -59.02% -177.00% -12.99% 0.00%
Operating Cash Flow Growth
73.02% -56.29% 98.78% 4.54% 142.02% 206.70% -109.06% 316.38% 11.69% -34.66% 0.00%
Free Cash Flow Firm Growth
1,893.46% -135.17% 179.07% 140.85% 60.29% 610.11% -155.84% 90.21% -137.62% 259.82% 0.00%
Invested Capital Growth
5.54% 27.06% 7.86% 6.50% -1.04% -45.30% 132.30% 17.02% 2.44% -14.42% 0.00%
Revenue Q/Q Growth
6.50% 1.67% 2.77% -0.06% 1.78% 14.16% -1.43% -2.58% -0.68% -2.44% 0.00%
EBITDA Q/Q Growth
2.41% 1.54% -5.20% 0.23% -5.68% 24.53% 30.62% -6.06% -61.56% 89.30% 0.00%
EBIT Q/Q Growth
15.51% -1.61% -8.87% 0.89% -10.16% 29.42% 36.30% -10.92% -1,758.91% 36.67% 0.00%
NOPAT Q/Q Growth
15.48% -2.98% -16.98% 20.48% -5.60% 26.07% -15.45% -10.70% -1,758.91% 38.73% 0.00%
Net Income Q/Q Growth
42.02% -2.79% -20.78% 24.95% -4.47% 27.81% 36.26% -53.92% -214.19% 0.05% 0.00%
EPS Q/Q Growth
32.00% -4.11% -17.65% 22.22% -6.12% 28.75% 35.56% -51.22% -175.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
-6.98% -5.74% -19.44% 266.56% -25.45% 24.54% -92.01% -34.30% 234.01% -32.02% 0.00%
Free Cash Flow Firm Q/Q Growth
16.29% -55.98% -44.44% 581.36% -46.23% 22.79% -74.96% 58.45% 61.41% 10.57% 0.00%
Invested Capital Q/Q Growth
-7.67% -5.24% -4.53% -9.74% -1.61% -14.50% 4.40% -1.97% -14.79% -16.03% 0.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.75% 33.75% 33.82% 33.56% 33.46% 32.82% 32.55% 32.89% 29.77% 30.93% 30.93%
EBITDA Margin
10.14% 9.72% 8.03% 7.57% 5.99% 10.15% 11.43% 6.43% 1.07% 1.84% 1.84%
Operating Margin
8.39% 7.78% 5.75% 5.18% 3.78% 8.46% 6.02% 4.15% -1.97% -1.52% -1.52%
EBIT Margin
8.39% 7.78% 5.75% 5.18% 3.78% 8.61% 9.67% 4.15% -1.97% -1.57% -1.57%
Profit (Net Income) Margin
3.93% 3.80% 2.19% 2.80% 2.28% 6.29% 7.20% 2.90% -2.25% -2.76% -2.76%
Tax Burden Percent
61.50% 62.75% 54.04% 77.08% 79.37% 75.23% 75.20% 75.22% 75.90% 106.20% 106.20%
Interest Burden Percent
76.13% 77.92% 70.50% 70.00% 76.11% 97.19% 99.05% 92.78% 150.79% 165.13% 165.13%
Effective Tax Rate
38.50% 37.25% 45.96% 22.92% 20.63% 24.77% 24.80% 24.78% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
21.27% 19.04% 10.82% 13.61% 10.39% 46.94% 29.48% 12.45% -4.63% -3.55% -3.85%
ROIC Less NNEP Spread (ROIC-NNEP)
16.64% 14.52% 6.97% 8.11% 6.45% 44.47% -113.29% 5.75% -15.46% -22.10% -25.01%
Return on Net Nonoperating Assets (RNNOA)
-187.61% 193.32% 33.65% 23.36% 11.01% 11.10% 12.33% 0.89% -5.77% -9.67% -10.18%
Return on Equity (ROE)
-166.34% 212.36% 44.47% 36.98% 21.40% 58.03% 41.81% 13.34% -10.40% -13.22% -14.03%
Cash Return on Invested Capital (CROIC)
15.88% -4.79% 3.26% 7.32% 11.43% 105.51% -50.15% -3.24% -7.04% 11.99% 0.00%
Operating Return on Assets (OROA)
20.74% 18.74% 12.83% 11.46% 6.66% 19.56% 19.40% 6.83% -2.90% -2.17% -2.21%
Return on Assets (ROA)
9.71% 9.16% 4.89% 6.18% 4.02% 14.31% 14.45% 4.77% -3.32% -3.80% -3.88%
Return on Common Equity (ROCE)
-166.34% 212.36% 44.47% 36.98% 21.40% 58.03% 41.81% 13.34% -10.40% -13.22% -14.03%
Return on Equity Simple (ROE_SIMPLE)
-1,348.76% 98.89% 35.63% 30.19% 18.33% 44.65% 34.53% 13.82% 0.00% 0.00% -14.03%
Net Operating Profit after Tax (NOPAT)
36 38 25 34 27 92 68 44 -18 -13 -13
NOPAT Margin
5.16% 4.88% 3.11% 4.00% 3.00% 6.36% 4.52% 3.12% -1.38% -1.07% -1.07%
Net Nonoperating Expense Percent (NNEP)
4.63% 4.52% 3.85% 5.50% 3.94% 2.47% 142.76% 6.70% 10.83% 18.55% 21.16%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 11.47% -4.54% -3.82% -3.82%
Cost of Revenue to Revenue
66.25% 66.25% 66.18% 66.44% 66.54% 67.18% 67.45% 67.11% 70.23% 69.07% 69.07%
SG&A Expenses to Revenue
25.36% 25.97% 28.07% 28.37% 29.69% 24.36% 26.54% 28.74% 31.74% 32.46% 32.46%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.36% 25.97% 28.07% 28.37% 29.69% 24.36% 26.54% 28.74% 31.74% 32.46% 32.46%
Earnings before Interest and Taxes (EBIT)
59 61 47 44 33 125 146 58 -25 -19 -19
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
72 76 65 64 53 147 172 90 14 22 22
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 11.11 4.20 2.79 2.54 3.73 1.49 1.21 0.52 0.33 0.33
Price to Tangible Book Value (P/TBV)
0.00 11.95 4.22 2.80 2.58 3.77 1.49 1.21 0.53 0.33 0.33
Price to Revenue (P/Rev)
0.78 0.43 0.26 0.26 0.32 0.53 0.31 0.25 0.11 0.06 0.06
Price to Earnings (P/E)
19.83 11.23 11.78 9.26 13.86 8.36 4.30 8.73 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.04% 8.90% 8.49% 10.80% 7.22% 11.96% 23.23% 11.46% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
4.14 2.36 1.66 1.55 1.67 5.02 1.47 1.16 0.67 0.52 0.52
Enterprise Value to Revenue (EV/Rev)
1.03 0.68 0.49 0.47 0.48 0.48 0.32 0.31 0.20 0.14 0.14
Enterprise Value to EBITDA (EV/EBITDA)
10.17 6.96 6.17 6.19 7.99 4.74 2.77 4.87 18.89 7.88 7.88
Enterprise Value to EBIT (EV/EBIT)
12.29 8.69 8.60 9.05 12.68 5.59 3.27 7.56 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
19.98 13.84 15.92 11.74 15.97 7.56 6.98 10.05 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
20.58 34.04 13.02 12.38 5.45 2.93 0.00 9.38 5.00 5.08 5.08
Enterprise Value to Free Cash Flow (EV/FCFF)
26.77 0.00 52.91 21.84 14.51 3.37 0.00 0.00 0.00 4.02 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-87.56 6.52 3.88 2.29 1.32 0.00 0.21 0.30 0.48 0.42 0.42
Long-Term Debt to Equity
-71.07 4.46 2.66 0.35 0.22 0.00 0.00 0.00 0.00 0.10 0.10
Financial Leverage
-11.27 13.31 4.83 2.88 1.71 0.25 -0.11 0.16 0.37 0.44 0.41
Leverage Ratio
-17.13 23.18 9.10 5.98 5.32 4.06 2.89 2.80 3.13 3.47 3.62
Compound Leverage Factor
-13.04 18.06 6.41 4.19 4.05 3.94 2.87 2.60 4.72 5.74 5.97
Debt to Total Capital
101.16% 86.71% 79.52% 69.58% 56.94% 0.00% 17.37% 22.99% 32.27% 29.52% 29.52%
Short-Term Debt to Total Capital
19.05% 27.45% 25.08% 58.86% 47.65% 0.00% 17.37% 22.99% 32.27% 22.32% 22.32%
Long-Term Debt to Total Capital
82.11% 59.25% 54.44% 10.72% 9.29% 0.00% 0.00% 0.00% 0.00% 7.20% 7.20%
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% 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% 0.00%
Common Equity to Total Capital
-1.16% 13.29% 20.48% 30.42% 43.06% 100.00% 82.63% 77.01% 67.73% 70.48% 70.48%
Debt to EBITDA
2.51 2.58 2.98 2.80 2.74 0.00 0.38 0.97 9.12 4.49 4.49
Net Debt to EBITDA
2.49 2.56 2.95 2.77 2.71 0.00 0.05 0.95 8.89 4.36 4.36
Long-Term Debt to EBITDA
2.04 1.76 2.04 0.43 0.45 0.00 0.00 0.00 0.00 1.09 1.09
Debt to NOPAT
4.94 5.14 7.68 5.30 5.49 0.00 0.97 2.00 -7.11 -7.73 -7.73
Net Debt to NOPAT
4.88 5.09 7.61 5.26 5.43 0.00 0.13 1.95 -6.93 -7.51 -7.51
Long-Term Debt to NOPAT
4.01 3.51 5.26 0.82 0.90 0.00 0.00 0.00 0.00 -1.89 -1.89
Altman Z-Score
4.13 3.64 3.19 3.12 2.05 4.25 3.53 2.76 1.87 1.77 1.77
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.82 1.74 1.80 1.22 1.10 1.43 1.64 1.44 1.21 1.29 1.29
Quick Ratio
0.02 0.02 0.01 0.01 0.01 0.29 0.21 0.02 0.02 0.02 0.02
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
27 -9.58 7.57 18 29 208 -116 -11 -27 43 0.00
Operating Cash Flow to CapEx
104.32% 39.28% 74.77% 181.67% 259.03% 1,208.95% -40.46% 73.68% 65.42% 235.84% 235.84%
Free Cash Flow to Firm to Interest Expense
1.92 -0.71 0.55 1.38 3.66 59.21 -84.00 -2.71 -2.10 3.51 0.00
Operating Cash Flow to Interest Expense
2.50 1.16 2.24 2.44 9.74 68.12 -15.67 11.15 4.06 2.78 2.78
Operating Cash Flow Less CapEx to Interest Expense
0.10 -1.79 -0.76 1.10 5.98 62.48 -54.40 -3.99 -2.15 1.60 1.60
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.47 2.41 2.23 2.21 1.76 2.27 2.01 1.65 1.48 1.38 1.41
Accounts Receivable Turnover
1,581.13 1,772.63 2,218.28 2,989.89 1,537.56 1,955.24 1,196.24 701.51 617.44 528.87 496.94
Inventory Turnover
2.32 2.23 2.07 2.06 2.14 3.76 3.22 2.39 2.40 2.37 2.42
Fixed Asset Turnover
12.11 10.72 9.14 9.12 9.29 14.67 13.24 9.62 7.21 6.61 7.14
Accounts Payable Turnover
12.45 13.21 15.68 18.28 18.69 16.87 14.90 15.54 15.32 13.77 12.92
Days Sales Outstanding (DSO)
0.23 0.21 0.16 0.12 0.24 0.19 0.31 0.52 0.59 0.69 0.73
Days Inventory Outstanding (DIO)
157.35 163.91 176.05 177.00 170.85 97.10 113.19 152.66 152.09 153.71 150.89
Days Payable Outstanding (DPO)
29.31 27.64 23.28 19.97 19.53 21.63 24.50 23.48 23.82 26.51 28.26
Cash Conversion Cycle (CCC)
128.27 136.48 152.94 157.15 151.55 75.66 88.99 129.69 128.86 127.89 123.37
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
176 224 241 257 254 139 323 378 387 332 332
Invested Capital Turnover
4.12 3.90 3.48 3.41 3.47 7.38 6.52 3.99 3.36 3.33 3.61
Increase / (Decrease) in Invested Capital
9.25 48 18 16 -2.67 -115 184 55 9.23 -56 0.00
Enterprise Value (EV)
729 527 401 398 424 699 476 439 261 173 173
Market Capitalization
551 333 209 220 280 764 467 354 138 77 77
Book Value per Share
($0.05) $0.71 $1.17 $1.83 $2.55 $4.69 $7.16 $7.78 $7.06 $6.21 $6.21
Tangible Book Value per Share
($0.14) $0.66 $1.16 $1.83 $2.51 $4.65 $7.12 $7.73 $7.01 $6.16 $6.16
Total Capital
178 226 243 259 256 205 380 381 391 334 334
Total Debt
180 196 193 180 146 0.00 66 88 126 99 99
Total Long-Term Debt
146 134 132 28 24 0.00 0.00 0.00 0.00 24 24
Net Debt
178 194 192 178 144 -66 9.04 85 123 96 96
Capital Expenditures (CapEx)
34 39 41 18 30 20 53 64 80 14 14
Debt-free, Cash-free Net Working Capital (DFCFNWC)
137 169 184 204 147 32 192 215 188 154 154
Debt-free Net Working Capital (DFNWC)
139 171 186 205 149 97 249 218 191 157 157
Net Working Capital (NWC)
105 109 125 53 27 97 183 130 65 82 82
Net Nonoperating Expense (NNE)
8.71 8.41 7.42 10 6.35 0.97 -40 3.16 11 20 20
Net Nonoperating Obligations (NNO)
178 194 192 178 144 -66 9.04 85 123 96 96
Total Depreciation and Amortization (D&A)
12 15 18 20 20 22 26 32 39 41 41
Debt-free, Cash-free Net Working Capital to Revenue
19.33% 21.64% 22.78% 23.97% 16.61% 2.18% 12.76% 15.38% 14.62% 12.85% 12.85%
Debt-free Net Working Capital to Revenue
19.63% 21.88% 23.00% 24.16% 16.80% 6.70% 16.54% 15.55% 14.86% 13.08% 13.08%
Net Working Capital to Revenue
14.83% 13.94% 15.46% 6.23% 3.03% 6.70% 12.16% 9.29% 5.08% 6.85% 6.85%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.66 $0.70 $0.42 $0.55 $0.47 $2.10 $2.47 $1.00 ($0.77) ($0.87) ($0.87)
Adjusted Weighted Average Basic Shares Outstanding
41.97M 42.19M 42.50M 42.88M 43.17M 43.53M 43.83M 40.49M 37.49M 37.81M 37.81M
Adjusted Diluted Earnings per Share
$0.66 $0.70 $0.42 $0.55 $0.46 $2.06 $2.44 $1.00 ($0.77) ($0.87) ($0.87)
Adjusted Weighted Average Diluted Shares Outstanding
42.33M 42.49M 42.52M 42.98M 43.59M 44.43M 44.54M 40.72M 37.49M 37.81M 37.81M
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
42.00M 42.27M 42.62M 42.98M 43.30M 43.65M 43.88M 37.66M 37.63M 38.12M 38.12M
Normalized Net Operating Profit after Tax (NOPAT)
36 38 25 34 27 92 68 44 -18 -13 -13
Normalized NOPAT Margin
5.16% 4.88% 3.11% 4.00% 3.00% 6.36% 4.52% 3.12% -1.38% -1.07% -1.07%
Pre Tax Income Margin
6.39% 6.06% 4.05% 3.63% 2.87% 8.37% 9.58% 3.85% -2.97% -2.60% -2.60%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.19 4.53 3.39 3.33 4.19 35.64 105.52 13.84 -1.97 -1.54 -1.54
NOPAT to Interest Expense
2.58 2.84 1.83 2.57 3.32 26.34 49.38 10.41 -1.38 -1.04 -1.04
EBIT Less CapEx to Interest Expense
1.79 1.59 0.39 1.99 0.43 30.01 66.79 -1.30 -8.18 -2.71 -2.71
NOPAT Less CapEx to Interest Expense
0.18 -0.10 -1.16 1.23 -0.44 20.71 10.65 -4.73 -7.59 -2.22 -2.22
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 159.80% -9.48% 0.00% 0.00%

Quarterly Metrics And Ratios for Sportsman's Warehouse

This table displays calculated financial ratios and metrics derived from Sportsman's Warehouse's 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
37,385,485.00 37,625,006.00 37,625,006.00 37,848,369.00 37,957,282.00 38,120,087.00 38,318,169.00 38,431,079.00 38,481,095.00 38,804,440.00 39,019,795.00
DEI Adjusted Shares Outstanding
37,385,485.00 37,625,006.00 37,625,006.00 37,848,369.00 37,957,282.00 38,120,087.00 38,318,169.00 38,431,079.00 38,481,095.00 38,804,440.00 39,019,795.00
DEI Earnings Per Adjusted Shares Outstanding
-0.23 -0.48 -0.16 -0.01 -0.23 -0.56 -0.18 0.00 -0.56 -0.56 -0.11
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-2.34% -8.71% -6.71% -4.79% -8.10% 1.99% 1.79% 2.18% 0.00% 2.80% 0.57%
EBITDA Growth
-89.12% -0.57% -27.59% -3.90% 400.70% 5.69% 26.41% 6.39% 0.00% 2.77% 11.29%
EBIT Growth
-149.45% -8.80% -215.10% 1.40% 143.38% 4.92% 32.70% 36.98% 0.00% 7.30% 64.78%
NOPAT Growth
-145.10% -8.80% -184.97% 1.40% -889.27% 4.92% 25.58% -92.68% 0.00% 7.69% 64.78%
Net Income Growth
-179.24% -15.52% -79.62% 72.65% 0.18% -17.65% -19.93% 102.20% 0.00% -2.79% 37.50%
EPS Growth
-181.48% -14.29% -77.78% 75.00% 0.00% -16.67% -12.50% 100.00% 0.00% 0.00% 38.89%
Operating Cash Flow Growth
113.42% 6.31% 186.76% -106.09% -23.34% -73.84% -243.46% 742.14% 0.00% 8.08% 54.56%
Free Cash Flow Firm Growth
65.38% 99.94% 167.95% 192.85% 106.29% 40,551.89% -111.90% -90.49% 0.00% 170.92% 897.69%
Invested Capital Growth
2.44% -3.40% -16.35% -13.15% -14.42% -7.79% 1.67% -1.45% 0.00% -16.39% -17.73%
Revenue Q/Q Growth
8.76% -34.06% 18.22% 12.30% 4.98% 0.00% 17.98% 12.73% 1.07% -23.53% 15.43%
EBITDA Q/Q Growth
-80.37% -477.11% 153.17% 144.12% 2.29% 0.00% 171.27% 105.46% -156.12% -18.32% 181.57%
EBIT Q/Q Growth
-358.24% -160.02% 76.83% 165.17% 10.47% 0.00% 83.60% 232.64% -542.28% 3.66% 93.77%
NOPAT Q/Q Growth
-358.24% -160.02% 79.04% 172.06% -2,619.38% 0.00% 83.60% 107.08% -8,348.74% 3.69% 93.74%
Net Income Q/Q Growth
-556.57% -106.73% 67.31% 93.84% -2,296.43% 0.00% 66.67% 100.11% -271,750.00% -0.53% 79.74%
EPS Q/Q Growth
-450.00% -118.18% 66.67% 93.75% -2,100.00% 0.00% 67.86% 100.00% 0.00% 0.00% 80.36%
Operating Cash Flow Q/Q Growth
65.27% -150.29% 153.44% -113.71% 2,180.35% 0.00% 55.90% 161.37% 541.83% -152.91% 78.20%
Free Cash Flow Firm Q/Q Growth
77.86% 99.70% 165,563.03% -16.55% -98.50% 0.00% -148.67% 166.67% -100.00% 0.00% 43.30%
Invested Capital Q/Q Growth
-14.79% 5.66% -3.38% -0.16% -16.03% 0.00% 6.53% -3.22% -28.42% 13.29% 4.82%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
26.83% 30.21% 31.18% 31.79% 30.43% 30.37% 31.97% 32.81% 28.43% 29.59% 32.48%
EBITDA Margin
0.73% -4.18% 1.88% 4.08% 3.98% -3.86% 2.33% 4.25% -2.36% -3.65% 2.58%
Operating Margin
-2.14% -8.45% -1.50% 0.96% 1.06% -7.87% -1.09% 1.29% -5.61% -7.07% -0.38%
EBIT Margin
-2.14% -8.45% -1.66% 0.96% 1.01% -7.87% -1.09% 1.29% -5.64% -7.10% -0.38%
Profit (Net Income) Margin
-2.36% -7.40% -2.05% -0.11% -2.56% -8.53% -2.41% 0.00% -6.49% -8.53% -1.50%
Tax Burden Percent
71.89% 76.76% 74.17% 180.20% -1,527.67% 94.11% 101.39% 3.74% 99.73% 105.01% 99.75%
Interest Burden Percent
153.23% 114.10% 166.59% -6.48% 16.59% 115.15% 217.16% 5.02% 115.46% 114.43% 391.70%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 1,627.67% 0.00% 0.00% 96.26% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-5.04% -17.95% -3.00% 1.94% -53.76% 0.00% 0.00% 0.00% -16.89% -17.37% -0.88%
ROIC Less NNEP Spread (ROIC-NNEP)
-8.11% -20.29% -4.64% 0.42% -11.52% 0.00% 0.00% 0.00% -26.42% -23.27% -2.90%
Return on Net Nonoperating Assets (RNNOA)
-3.02% -11.97% -3.17% 0.27% -5.04% 0.00% 0.00% 0.00% -12.61% -18.92% -2.80%
Return on Equity (ROE)
-8.07% -29.91% -6.17% 2.21% -58.80% 0.00% 0.00% 0.00% -29.50% -36.29% -3.69%
Cash Return on Invested Capital (CROIC)
-7.04% -1.08% 13.00% 9.17% 11.99% 8.11% -1.65% 1.46% 0.00% 10.61% 16.66%
Operating Return on Assets (OROA)
-3.16% -11.17% -2.17% 1.21% 1.39% 0.00% 0.00% 0.00% -8.85% -9.77% -0.52%
Return on Assets (ROA)
-3.48% -9.78% -2.68% -0.14% -3.53% 0.00% 0.00% 0.00% -10.19% -11.74% -2.02%
Return on Common Equity (ROCE)
-8.07% -29.91% -6.17% 2.21% -58.80% 0.00% 0.00% 0.00% -29.50% -36.29% -3.69%
Return on Equity Simple (ROE_SIMPLE)
0.00% -12.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-5.55 -14 -3.03 2.18 -55 -14 -2.25 0.16 -13 -13 -0.79
NOPAT Margin
-1.50% -5.91% -1.05% 0.67% -16.14% -5.51% -0.77% 0.05% -3.93% -4.95% -0.27%
Net Nonoperating Expense Percent (NNEP)
3.06% 2.35% 1.63% 1.52% -42.24% 4.64% 2.79% 0.09% 9.52% 5.90% 2.02%
Return On Investment Capital (ROIC_SIMPLE)
-1.42% -3.51% -0.76% 0.55% -16.43% -3.60% -0.56% 0.04% -4.70% -3.99% -0.24%
Cost of Revenue to Revenue
73.17% 69.79% 68.82% 68.21% 69.57% 69.63% 68.03% 67.19% 71.57% 70.41% 67.52%
SG&A Expenses to Revenue
28.97% 38.66% 32.67% 30.83% 29.37% 38.24% 33.06% 31.53% 28.72% 36.66% 32.86%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
28.97% 38.66% 32.67% 30.83% 29.37% 38.24% 33.06% 31.53% 34.05% 36.66% 32.86%
Earnings before Interest and Taxes (EBIT)
-7.93 -21 -4.78 3.12 3.44 -20 -3.22 4.27 -19 -18 -1.13
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2.70 -10 5.42 13 14 -9.62 6.85 14 -7.90 -9.35 7.63
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.52 0.49 0.36 0.40 0.33 0.31 0.60 0.45 0.28 0.34 0.27
Price to Tangible Book Value (P/TBV)
0.53 0.49 0.37 0.41 0.33 0.32 0.60 0.46 0.28 0.34 0.27
Price to Revenue (P/Rev)
0.11 0.10 0.07 0.08 0.06 0.00 0.00 0.00 0.04 0.05 0.04
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.67 0.69 0.61 0.63 0.52 0.61 0.79 0.71 0.51 0.65 0.64
Enterprise Value to Revenue (EV/Rev)
0.20 0.22 0.19 0.20 0.14 0.00 0.00 0.00 0.12 0.17 0.18
Enterprise Value to EBITDA (EV/EBITDA)
18.89 20.53 19.82 21.49 7.88 0.00 0.00 0.00 6.82 55.80 9.63
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
5.00 5.18 2.55 4.97 5.08 0.00 0.00 0.00 4.56 5.27 4.17
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 4.27 6.41 4.02 7.21 0.00 47.89 0.00 5.59 3.46
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.48 0.66 0.64 0.63 0.42 0.77 0.93 0.87 0.49 0.90 1.03
Long-Term Debt to Equity
0.00 0.00 0.10 0.10 0.10 0.11 0.21 0.21 0.23 0.27 0.27
Financial Leverage
0.37 0.59 0.68 0.65 0.44 0.70 0.77 0.73 0.48 0.81 0.97
Leverage Ratio
3.13 3.65 3.68 3.78 3.47 4.02 4.10 4.15 4.04 4.62 4.79
Compound Leverage Factor
4.80 4.16 6.13 -0.24 0.58 4.63 8.89 0.21 4.67 5.29 18.76
Debt to Total Capital
32.27% 39.86% 38.95% 38.74% 29.52% 43.56% 48.29% 46.47% 32.72% 47.37% 50.79%
Short-Term Debt to Total Capital
32.27% 39.86% 32.92% 32.71% 22.32% 37.23% 37.43% 35.23% 16.96% 33.42% 37.59%
Long-Term Debt to Total Capital
0.00% 0.00% 6.04% 6.03% 7.20% 6.34% 10.86% 11.24% 15.76% 13.95% 13.19%
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% 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% 0.00%
Common Equity to Total Capital
67.73% 60.14% 61.05% 61.26% 70.48% 56.44% 51.71% 53.53% 67.28% 52.63% 49.21%
Debt to EBITDA
9.12 11.91 12.75 13.25 4.49 0.00 0.00 0.00 4.38 40.87 7.69
Net Debt to EBITDA
8.89 11.76 12.54 13.02 4.36 0.00 0.00 0.00 4.30 40.31 7.60
Long-Term Debt to EBITDA
0.00 0.00 1.98 2.06 1.09 0.00 0.00 0.00 2.11 12.04 2.00
Debt to NOPAT
-7.11 -8.68 -7.43 -7.39 -7.73 0.00 0.00 0.00 -7.18 -6.00 -16.49
Net Debt to NOPAT
-6.93 -8.56 -7.31 -7.26 -7.51 0.00 0.00 0.00 -7.05 -5.91 -16.29
Long-Term Debt to NOPAT
0.00 0.00 -1.15 -1.15 -1.89 0.00 0.00 0.00 -3.46 -1.77 -4.28
Altman Z-Score
1.93 1.70 1.78 1.68 1.86 0.26 0.36 0.38 1.87 1.65 1.69
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.21 1.13 1.22 1.20 1.29 1.17 1.19 1.20 1.36 1.18 1.17
Quick Ratio
0.02 0.01 0.02 0.01 0.02 0.02 0.01 0.02 0.02 0.01 0.01
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-15 -0.04 74 62 0.93 18 -8.84 5.89 0.00 49 71
Operating Cash Flow to CapEx
789.72% -1,053.83% 426.39% -70.16% 1,635.29% -1,583.44% -360.69% 215.63% 0.00% -1,307.44% -348.80%
Free Cash Flow to Firm to Interest Expense
-4.41 -0.02 23.34 18.69 0.32 6.11 -2.35 1.45 0.00 18.75 21.34
Operating Cash Flow to Interest Expense
20.56 -11.92 5.82 -0.77 18.40 -20.27 -7.05 4.02 35.86 -21.10 -3.65
Operating Cash Flow Less CapEx to Interest Expense
17.96 -13.05 4.45 -1.86 17.28 -21.55 -9.00 2.16 37.32 -22.72 -4.70
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.48 1.32 1.31 1.26 1.38 0.00 0.00 0.00 1.57 1.38 1.35
Accounts Receivable Turnover
617.44 559.97 490.61 539.38 528.87 0.00 0.00 0.00 272.81 531.30 452.56
Inventory Turnover
2.40 2.06 2.14 1.95 2.37 0.00 0.00 0.00 2.64 2.11 1.98
Fixed Asset Turnover
7.21 6.93 6.56 6.55 6.61 0.00 0.00 0.00 8.98 8.34 8.47
Accounts Payable Turnover
15.32 9.72 13.43 8.79 13.77 0.00 0.00 0.00 18.41 10.27 10.32
Days Sales Outstanding (DSO)
0.59 0.65 0.74 0.68 0.69 0.00 0.00 0.00 1.34 0.69 0.81
Days Inventory Outstanding (DIO)
152.09 177.07 170.65 187.39 153.71 0.00 0.00 0.00 138.05 173.17 184.44
Days Payable Outstanding (DPO)
23.82 37.57 27.18 41.52 26.51 0.00 0.00 0.00 19.83 35.53 35.36
Cash Conversion Cycle (CCC)
128.86 140.15 144.22 146.54 127.89 0.00 0.00 0.00 119.56 138.33 149.88
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
387 409 396 395 332 378 402 389 279 316 331
Invested Capital Turnover
3.36 3.04 2.86 2.89 3.33 0.00 0.00 0.00 4.30 3.51 3.29
Increase / (Decrease) in Invested Capital
9.23 -14 -77 -60 -56 -32 6.59 -5.73 0.00 -62 -71
Enterprise Value (EV)
261 283 241 250 173 230 319 275 143 205 212
Market Capitalization
138 121 88 98 77 67 125 95 53 57 44
Book Value per Share
$7.06 $6.58 $6.44 $6.44 $6.21 $5.64 $5.45 $5.45 $4.97 $4.31 $4.20
Tangible Book Value per Share
$7.01 $6.53 $6.39 $6.39 $6.16 $5.60 $5.41 $5.41 $4.92 $4.27 $4.15
Total Capital
391 412 398 398 334 381 404 391 280 318 333
Total Debt
126 164 155 154 99 166 195 182 92 150 169
Total Long-Term Debt
0.00 0.00 24 24 24 24 44 44 44 44 44
Net Debt
123 162 153 151 96 162 193 180 90 148 167
Capital Expenditures (CapEx)
8.73 3.29 4.34 3.62 3.23 3.80 7.37 7.56 -4.25 4.24 3.46
Debt-free, Cash-free Net Working Capital (DFCFNWC)
188 209 198 203 154 201 225 211 135 166 184
Debt-free Net Working Capital (DFNWC)
191 211 201 206 157 205 227 213 136 168 186
Net Working Capital (NWC)
65 47 70 76 82 63 75 76 89 62 61
Net Nonoperating Expense (NNE)
3.19 3.63 2.88 2.54 -46 7.52 4.83 0.15 8.57 9.18 3.63
Net Nonoperating Obligations (NNO)
123 162 153 151 96 162 193 180 90 148 167
Total Depreciation and Amortization (D&A)
11 10 10 10 10 10.00 10 9.82 11 8.83 8.76
Debt-free, Cash-free Net Working Capital to Revenue
14.62% 16.53% 15.92% 16.55% 12.85% 0.00% 0.00% 0.00% 11.24% 13.65% 15.26%
Debt-free Net Working Capital to Revenue
14.86% 16.70% 16.12% 16.77% 13.08% 0.00% 0.00% 0.00% 11.38% 13.82% 15.42%
Net Working Capital to Revenue
5.08% 3.73% 5.59% 6.18% 6.85% 0.00% 0.00% 0.00% 7.41% 5.09% 5.05%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.22) ($0.48) ($0.16) $0.01 ($0.22) ($0.56) ($0.18) $0.00 ($0.56) ($0.56) ($0.11)
Adjusted Weighted Average Basic Shares Outstanding
37.49M 37.57M 37.75M 37.87M 37.81M 38.14M 38.38M 38.46M 38.39M 38.76M 39.04M
Adjusted Diluted Earnings per Share
($0.22) ($0.48) ($0.16) $0.01 ($0.22) ($0.56) ($0.18) $0.00 ($0.56) ($0.56) ($0.11)
Adjusted Weighted Average Diluted Shares Outstanding
37.49M 37.57M 37.75M 37.87M 37.81M 38.14M 38.38M 39.16M 38.39M 38.76M 39.04M
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
37.63M 0.00 37.85M 37.96M 38.12M 38.32M 38.43M 38.48M 38.80M 39.02M 39.14M
Normalized Net Operating Profit after Tax (NOPAT)
-5.55 -14 -3.03 2.18 2.52 -14 -2.25 2.99 -13 -13 -0.79
Normalized NOPAT Margin
-1.50% -5.91% -1.05% 0.67% 0.74% -5.51% -0.77% 0.90% -3.93% -4.95% -0.27%
Pre Tax Income Margin
-3.28% -9.64% -2.76% -0.06% 0.17% -9.07% -2.38% 0.06% -6.51% -8.12% -1.50%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.37 -7.09 -1.50 0.94 1.20 -6.60 -0.85 1.05 -6.47 -6.93 -0.34
NOPAT to Interest Expense
-1.66 -4.97 -0.95 0.66 -19.14 -4.62 -0.60 0.04 -4.51 -4.83 -0.24
EBIT Less CapEx to Interest Expense
-4.97 -8.22 -2.87 -0.15 0.07 -7.88 -2.81 -0.81 -5.01 -8.54 -1.39
NOPAT Less CapEx to Interest Expense
-4.26 -6.10 -2.32 -0.43 -20.27 -5.90 -2.55 -1.83 -3.05 -6.44 -1.29
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-9.48% -6.53% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Sportsman’s Warehouse’s recent statements show improving quarterly sales and margins, but the company remains unprofitable and dependent on financing to support liquidity. The business is highly seasonal: the strongest operating cash flow typically arrives in the second half of the fiscal year, while first-quarter cash usage is substantial.

  • Q2 2026 revenue reached $295.6 million, up 0.6% from $293.9 million in Q2 2025 and 2.4% above Q2 2024. This marks a modest recovery after revenue declined from $309.5 million in Q2 2023.
  • Gross margin improved to approximately 32.5% in Q2 2026, compared with 31.9% in Q2 2025 and 31.2% in Q2 2024. The improvement helped reduce the operating loss to $1.1 million from $3.2 million a year earlier.
  • Quarterly net losses have narrowed year over year. Q2 2026 net loss was $4.4 million, compared with $7.1 million in Q2 2025. Q3 2025 was approximately breakeven, suggesting that profitability remains possible during stronger seasonal periods.
  • Capital spending has declined substantially. Q2 capital expenditures were $3.5 million, versus $7.4 million in Q2 2025 and $29.2 million in Q2 2023. Lower spending could help preserve cash while the company works to improve profitability.
  • Operating cash flow improved in Q2 2026. The company used $12.1 million of cash in the quarter, an improvement from the $26.6 million outflow in Q2 2025. The working-capital drag also improved to $17.4 million from $41.6 million.
  • Results remain highly seasonal. Q1 operating cash flow was negative in each of the reported years, while Q4 produced positive operating cash flow of $52.8 million in fiscal 2024 and $104.6 million in fiscal 2025. Investors should evaluate full-year results rather than relying on any single quarter.
  • Inventory remains the dominant asset. Net inventory was $399.0 million at the end of Q2 2026, representing roughly 47.7% of total assets. Inventory was lower than the $443.5 million recorded a year earlier, but inventory management remains critical for liquidity and margins.
  • The company continues to report operating and net losses. Q1 2026 produced an operating loss of $18.1 million and a net loss of $21.8 million, while Q2 2026 still showed a $1.1 million operating loss and $4.4 million net loss. Sportsman’s Warehouse has not yet demonstrated consistent profitability across the cycle.
  • Cash reserves are very thin. Cash and equivalents were only $2.0 million at the end of Q2 2026, down from $2.1 million in Q1 2026. Against $363.4 million of current liabilities, this leaves the company reliant on inventory turnover, vendor terms and its borrowing facilities.
  • Financing has become an important source of liquidity. Sportsman’s Warehouse issued $58.6 million of debt in Q1 2026 and another $19.0 million in Q2, while Q2 interest expense rose to $3.3 million from $2.6 million a year earlier. Total reported debt at Q2 2026 was approximately $169.0 million, creating ongoing interest and refinancing risk.

Balance-sheet quality has weakened over the longer period. From Q2 2023 to Q2 2026, total assets declined from $996.3 million to $836.1 million, while total shareholders’ equity fell from $272.7 million to $163.8 million. The current ratio was approximately 1.17 at Q2 2026, only modestly above 1.0, indicating limited short-term balance-sheet cushion.

For investors, the key potential catalyst is sustained gross-margin improvement combined with better working-capital management during the company’s stronger seasonal quarters. The primary risks are continued losses, minimal cash, inventory concentration and the need to use debt financing while operating cash flow remains negative in the first half of the fiscal year.

09/10/26 11:09 AM ETAI Generated. May Contain Errors.

Sportsman's Warehouse Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Sportsman's Warehouse's fiscal year ends in February. Their fiscal year 2025 ended on February 1, 2025.

Sportsman's Warehouse's net income appears to be on a downward trend, with a most recent value of -$33.06 million in 2025, falling from $27.77 million in 2015. The previous period was -$33.06 million in 2024. Check out Sportsman's Warehouse's forecast to explore projected trends and price targets.

Sportsman's Warehouse's total operating income in 2025 was -$18.24 million, based on the following breakdown:
  • Total Gross Profit: $370.47 million
  • Total Operating Expenses: $388.71 million

Over the last 10 years, Sportsman's Warehouse's total revenue changed from $706.76 million in 2015 to $1.20 billion in 2025, a change of 69.5%.

Sportsman's Warehouse's total liabilities were at $574.02 million at the end of 2025, a 6.9% decrease from 2024, and a 89.2% increase since 2015.

In the past 10 years, Sportsman's Warehouse's cash and equivalents has ranged from $1.55 million in 2018 to $65.53 million in 2020, and is currently $1.66 million as of their latest financial filing in 2025.

Over the last 10 years, Sportsman's Warehouse's book value per share changed from -0.05 in 2015 to 6.21 in 2025, a change of -12,772.9%.



Financial statements for NASDAQ:SPWH last updated on 9/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners