Sportsmans Warehouse Statements
06
Data from Sportsmans Warehouse`s earning releases including common size income statement and balance sheet.
Common size analysis evaluates financial statements by expressing each line item as a percentage of a base amount for that period.
Key Information:
Report currency:
USD - US dollar
Last reporting period:
03 Aug, 2024
Next reporting period:
01 Nov, 2024
Report frequency:
Quarterly
Earnings release date:
03 Sep, 2024
Expected release date:
04 Dec, 2024
Sportsmans Warehouse Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
288.73
18.2 %
100
198.72
68.8
90.018
22 %
31.2
—
0
94.341
32.7
94.341
-0.1 %
32.7
-4.323
79 %
-1.5
-3.183
-1.1
-0.457
-0.2
-7.963
66.2 %
-2.8
-2.057
-0.7
-5.906
67.3 %
-2.05
-0.156
37.751
244.24
-34.1 %
100
170.45
69.8
73.786
-25.7 %
30.2
—
0
94.413
38.7
94.413
-12 %
38.7
-20.627
-160 %
-8.4
-2.908
-1.2
—
0
-23.535
-108.6 %
-9.6
-5.469
-2.2
-18.066
-106.7 %
-7.4
-0.481
37.567
370.39
8.8 %
100
271.03
73.2
99.367
-3.7 %
26.8
—
0
107.3
29
107.3
7.2 %
29
-7.933
-358.2 %
-2.1
-3.351
-0.9
—
0
-11.284
-1194 %
-3.05
-2.545
-0.7
-8.739
-556.6 %
-2.4
-0.233
37.456
340.57
10 %
100
237.38
69.7
103.19
2.4 %
30.3
—
0
100.11
29.4
100.11
-2.1 %
29.4
3.072
304.8 %
0.9
-3.944
-1.2
—
0
-0.872
82.6 %
-0.3
0.459
0.1
-1.331
59.7 %
-0.4
-0.036
37.393
309.5
15.7 %
100
208.7
67.4
100.8
26 %
32.6
—
0
102.3
33.1
102.3
3.3 %
33.1
-1.5
92.1 %
-0.5
-3.5
-1.1
—
0
-5
76.2 %
-1.6
-1.8
-0.6
-3.3
78.8 %
-1.07
-0.09
37.5
267.5
-29.5 %
100
187.5
70.1
80
-34.9 %
29.9
—
0
99
37
99
-7.2 %
37
-19
-218.8 %
-7.1
-2
-0.7
—
0
-21
-245.8 %
-7.9
-5.4
-2.02
-15.6
-241.8 %
-5.8
-0.42
37.6
379.3
5.4 %
100
256.5
67.6
122.8
1.7 %
32.4
—
0
106.7
28.1
106.7
4.3 %
28.1
16
-13.5 %
4.2
-1.7
-0.4
—
0
14.4
-16.8 %
3.8
3.3
0.9
11
-14.7 %
2.9
0.29
37.9
359.7
2.5 %
100
238.9
66.4
120.8
2.8 %
33.6
—
0
102.3
28.4
102.3
5.5 %
28.4
18.5
-9.8 %
5.1
-1.2
-0.3
—
0
17.3
-12.2 %
4.8
4.4
1.2
12.9
-11.6 %
3.6
0.33
38.7
351
13.4 %
100
233.5
66.5
117.5
18.6 %
33.5
—
0
97
27.6
97
0.9 %
27.6
20.5
583.3 %
5.8
-0.8
-0.2
—
0
19.7
720.8 %
5.6
5.1
1.5
14.6
630 %
4.2
0.35
42.2
309.5
-25.7 %
100
210.4
68
99.1
-27.5 %
32
—
0
96.1
31.1
96.1
-12.7 %
31.1
3
-88.7 %
1
-0.6
-0.2
—
0
2.4
-96.9 %
0.8
0.4
0.1
2
-96.6 %
0.6
0.05
44.2
416.3
3.8 %
100
279.7
67.2
136.6
5.4 %
32.8
—
0
110.1
26.4
110.1
11.3 %
26.4
26.5
-13.7 %
6.4
-0.5
-0.1
—
0
77.7
166.1 %
18.7
19.3
4.6
58.4
166.7 %
14
1.31
44.8
401
10.8 %
100
271.4
67.7
129.6
7.9 %
32.3
—
0
98.9
24.7
98.9
5.9 %
24.7
30.7
15 %
7.7
-0.4
-0.1
—
0
29.2
22.2 %
7.3
7.4
1.8
21.9
23.7 %
5.5
0.49
44.6
361.8
10.6 %
100
241.7
66.8
120.1
15.5 %
33.2
—
0
93.4
25.8
93.4
6.5 %
25.8
26.7
62.8 %
7.4
-0.3
-0.08
—
0
23.9
78.4 %
6.6
6.2
1.7
17.7
68.6 %
4.9
0.4
44.7
327
-25.4 %
100
222.9
68.2
104
-26.8 %
31.8
—
0
87.6
26.8
87.7
-11.6 %
26.8
16.4
-61.7 %
5
-0.2
-0.06
—
0
13.4
-65.6 %
4.1
3
0.9
10.5
-64.5 %
3.2
0.23
44.5
438.2
13.6 %
100
296.2
67.6
142
8.7 %
32.4
—
0
99.3
22.7
99.2
7.9 %
22.6
42.8
10.9 %
9.8
-0.4
-0.09
—
0
39
-2.5 %
8.9
9.4
2.1
29.6
-3 %
6.8
0.66
44.9
385.7
1.2 %
100
255.2
66.2
130.6
1.2 %
33.9
—
0
92
23.9
91.9
9.9 %
23.8
38.6
-15.2 %
10
-0.5
-0.1
—
0
40
-10.1 %
10.4
9.5
2.5
30.5
-6.2 %
7.9
0.68
44.5
381
54.4 %
100
251.9
66.1
129.1
72.6 %
33.9
—
0
83.6
21.9
83.6
11.2 %
21.9
45.5
11475 %
11.9
-1
-0.3
—
0
44.5
2325 %
11.7
12
3.1
32.5
3054.5 %
8.5
0.73
44.4
246.8
-4.4 %
100
172.1
69.7
74.8
-12 %
30.3
—
0
75.2
30.5
75.2
4.6 %
30.5
-0.4
-103 %
-0.2
-1.5
-0.6
—
0
-2
-117.1 %
-0.8
-0.8
-0.3
-1.1
-111.3 %
-0.4
-0.03
43.3
258.2
6.5 %
100
173.1
67
85
1 %
32.9
—
0
71.8
27.8
71.9
5.3 %
27.8
13.2
-17 %
5.1
-1.4
-0.5
—
0
11.7
-15.2 %
4.5
2.1
0.8
9.7
-7.6 %
3.8
0.22
44.4
242.5
14.5 %
100
158.3
65.3
84.2
15 %
34.7
—
0
68.3
28.2
68.3
7.6 %
28.2
15.9
62.2 %
6.6
-2.1
-0.9
—
0
13.8
86.5 %
5.7
3.3
1.4
10.5
90.9 %
4.3
0.24
43.6
211.8
21.7 %
100
138.5
65.4
73.2
35.1 %
34.6
—
0
63.5
30
63.5
6.5 %
30
9.8
281.5 %
4.6
-2.4
-1.1
—
0
7.4
198.7 %
3.5
1.9
0.9
5.5
200 %
2.6
0.13
43.2
174
-28.3 %
100
119.8
68.9
54.2
-31.8 %
31.1
—
0
59.5
34.2
59.6
-4.6 %
34.3
-5.4
-131.8 %
-3.1
-2.1
-1.2
—
0
-7.5
-152.4 %
-4.3
-2
-1.1
-5.5
-151.9 %
-3.2
-0.13
43
242.7
8.8 %
100
163.2
67.2
79.5
2.4 %
32.8
—
0
62.5
25.8
62.5
4 %
25.8
17
-2.9 %
7
-2.7
-1.1
—
0
14.3
-4 %
5.9
3.7
1.5
10.6
-14.5 %
4.4
0.25
43.1
223.1
9.7 %
100
145.5
65.2
77.6
7.3 %
34.8
—
0
60.1
26.9
60.1
1.7 %
26.9
17.5
32.6 %
7.8
-2.6
-1.2
—
0
14.9
67.4 %
6.7
2.5
1.1
12.4
87.9 %
5.6
0.29
43.1
203.3
12.9 %
100
131
64.4
72.3
30 %
35.6
—
0
59.1
29.1
59.1
-0.2 %
29.1
13.2
456.8 %
6.5
-4.3
-2.1
—
0
8.9
223.6 %
4.4
2.3
1.1
6.6
213.8 %
3.2
0.15
42.9
180.1
-25.9 %
100
124.5
69.1
55.6
-30.2 %
30.9
—
0
59.2
32.9
59.2
-6.2 %
32.9
-3.7
-122.3 %
-2.05
-3.6
-2
—
0
-7.2
-155.8 %
-4
-1.4
-0.8
-5.8
-198.3 %
-3.2
-0.14
42.7
243.2
11.5 %
100
163.5
67.2
79.7
3.5 %
32.8
—
0
63.1
25.9
63.1
9.9 %
25.9
16.6
-14.9 %
6.8
-3.7
-1.5
—
0
12.9
-19.4 %
5.3
4.9
2
5.9
-39.8 %
2.4
0.13
42.6
218.1
13.9 %
100
141.2
64.7
77
12.2 %
35.3
—
0
57.4
26.3
57.4
5.5 %
26.3
19.5
37.3 %
8.9
-3.5
-1.6
—
0
16
48.1 %
7.3
6.2
2.8
9.8
48.5 %
4.5
0.23
42.6
191.5
22.1 %
100
122.9
64.2
68.6
41.2 %
35.8
—
0
54.4
28.4
54.4
3.8 %
28.4
14.2
473.7 %
7.4
-3.4
-1.8
—
0
10.8
256.5 %
5.6
4.2
2.2
6.6
246.7 %
3.4
0.15
42.6
156.9
-29.1 %
100
108.3
69
48.6
-34.6 %
31
—
0
52.4
33.4
52.4
-1.5 %
33.4
-3.8
-118 %
-2.4
-3.2
-2.04
—
0
-6.9
-138.8 %
-4.4
-2.4
-1.5
-4.5
-142.9 %
-2.9
-0.11
42.3
221.4
1.9 %
100
147.1
66.4
74.3
—
33.6
—
0
53.2
24
53.2
-0.9 %
24
21.1
2.9 %
9.5
-3.3
-1.5
—
0
17.8
4.1 %
8
7.3
3.3
10.5
—
4.7
0.25
42.5
217.2
14.4 %
100
142.9
65.8
74.3
12.2 %
34.2
—
0
53.7
24.7
53.7
8.5 %
24.7
20.5
22.8 %
9.4
-3.4
-1.6
—
0
17.1
26.7 %
7.9
6.6
3
10.5
26.5 %
4.8
0.25
42.6
189.8
25.2 %
100
123.6
65.1
66.2
36.5 %
34.9
—
0
49.5
26.1
49.5
7.1 %
26.1
16.7
595.8 %
8.8
-3.1
-1.6
—
0
13.5
1225 %
7.1
5.2
2.7
8.3
2666.7 %
4.4
0.2
42.5
151.6
-27.3 %
100
103.1
68
48.5
-31.5 %
32
—
0
46.1
30.4
46.2
-5.1 %
30.5
2.4
-89.1 %
1.6
-3.6
-2.4
—
0
-1.2
-106.5 %
-0.8
-1.5
-1
0.3
-97.4 %
0.2
0.01
42.3
208.5
8.5 %
100
137.7
66
70.8
6.3 %
34
—
0
48.7
23.4
48.7
2.7 %
23.4
22.1
15.1 %
10.6
-3.6
-1.7
—
0
18.5
19.4 %
8.9
7.1
3.4
11.4
20 %
5.5
0.27
42.5
192.1
15.1 %
100
125.6
65.4
66.6
14.8 %
34.7
—
0
47.4
24.7
47.4
15 %
24.7
19.2
14.3 %
10
-3.7
-1.9
—
0
15.5
16.5 %
8.1
6
3.1
9.5
15.9 %
4.9
0.23
42.4
166.9
19.9 %
100
108.9
65.2
58
34.3 %
34.8
—
0
41.2
24.7
41.2
-1.7 %
24.7
16.8
1300 %
10.1
-3.4
-2.04
—
0
13.3
704.5 %
8
5.1
3.1
8.2
685.7 %
4.9
0.19
42.3
139.2
-15.8 %
100
96
69
43.2
-29.9 %
31
—
0
41.9
30.1
41.9
-11.8 %
30.1
1.2
-91.5 %
0.9
-3.5
-2.5
—
0
-2.2
-142.3 %
-1.6
-0.9
-0.6
-1.4
-143.7 %
-1.006
-0.03
41.9
165.4
-9.4 %
100
103.8
62.8
61.6
1.5 %
37.2
—
0
47.5
28.7
47.5
13.1 %
28.7
14.1
-24.2 %
8.5
-9
-5.4
—
0
5.2
-64.1 %
3.1
2
1.2
3.2
-64 %
1.9
0.08
41.9
182.5
14.4 %
100
121.9
66.8
60.7
15 %
33.3
—
0
42
23
42
3.7 %
23
18.6
51.2 %
10.2
-4.1
-2.2
—
0
14.5
76.8 %
7.9
5.6
3.1
8.9
74.5 %
4.9
0.21
41.9
159.5
20.5 %
100
106.6
66.8
52.8
31.7 %
33.1
—
0
40.5
25.4
40.5
0.5 %
25.4
12.3
6250 %
7.7
-4.1
-2.6
—
0
8.2
249.1 %
5.1
3.2
2
5.1
250 %
3.2
0.12
42
132.4
-24.6 %
100
92.3
69.7
40.1
-29.5 %
30.3
—
0
40.3
30.4
40.3
-0.5 %
30.4
-0.2
-101.2 %
-0.2
-5.3
-4.003
—
0
-5.5
-150.9 %
-4.2
-2.1
-1.6
-3.4
-145.9 %
-2.6
-0.1
34.4
175.7
0.3 %
100
118.8
67.6
56.9
3.1 %
32.4
—
0
40.5
23.1
40.5
12.5 %
23.1
16.4
-15 %
9.3
-5.6
-3.2
—
0
10.8
191.9 %
6.1
3.4
1.9
7.4
236.4 %
4.2
0.18
41.3
175.1
—
100
119.8
68.4
55.2
—
31.5
—
0
35.9
20.5
36
—
20.6
19.3
—
11
-13.3
-7.6
—
0
3.7
—
2.1
1.5
0.9
2.2
—
1.3
0.05
41.3