Boot Barn Statements
BO
Boot Barn 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
423.39
100
266.64
63
156.75
37
—
0
106.43
25.1
106.53
25.2
50.222
11.9
-0.351
-0.08
0.596
0.1
50.467
11.9
11.558
2.7
38.909
9.2
1.263
30.815
388.46
100
249.02
64.1
139.44
35.9
—
0
99.194
25.5
99.194
25.5
40.244
10.4
-0.23
-0.06
0.871
0.2
38.885
10
9.446
2.4
29.439
7.6
0.958
30.719
520.4
100
321.29
61.7
199.11
38.3
—
0
123.96
23.8
123.96
23.8
75.147
14.4
-0.522
-0.1
0.351
0.07
74.976
14.4
19.352
3.7
55.624
10.7
1.815
30.649
374.5
100
240.5
64.2
133.9
35.8
—
0
95.2
25.4
95.4
25.5
38.6
10.3
-0.5
-0.1
-0.1
-0.03
38.1
10.2
10.4
2.8
27.7
7.4
0.9
30.6
383.7
100
241.7
63
142
37
—
0
95.6
24.9
95.8
25
46.2
12
-1
-0.3
0.2
0.05
45.4
11.8
11.2
2.9
34.3
8.9
1.13
30.4
425.7
100
269.8
63.4
155.8
36.6
—
0
93.1
21.9
93.1
21.9
62.7
14.7
-1.5
-0.4
0.2
0.05
61.4
14.4
15
3.5
46.4
10.9
1.52
30.5
514.6
100
326.7
63.5
187.8
36.5
—
0
115.2
22.4
115.4
22.4
72.5
14.1
-2.3
-0.4
0.1
0.02
70.3
13.7
17.5
3.4
52.8
10.3
1.74
30.3
351.5
100
222.4
63.3
129.1
36.7
—
0
84.8
24.1
85
24.2
44.2
12.6
-1.4
-0.4
—
0
42.8
12.2
10.7
3
32.1
9.1
1.06
30.3
365.9
100
228
62.3
137.8
37.7
—
0
85.3
23.3
85.4
23.3
52.4
14.3
-0.7
-0.2
-0.3
-0.08
51.4
14
12.1
3.3
39.3
10.7
1.29
30.4
383.3
100
234.5
61.2
148.8
38.8
—
0
86.4
22.5
86.4
22.5
62.4
16.3
-0.4
-0.1
-0.1
-0.03
61.9
16.1
17.2
4.5
44.7
11.7
1.47
30.4
485.9
100
294.2
60.5
191.7
39.5
—
0
99.5
20.5
99.5
20.5
92.2
19
-1.7
-0.3
—
0
90.6
18.6
21.3
4.4
69.2
14.2
2.27
30.4
312.7
100
194.6
62.2
118.2
37.8
—
0
68
21.7
68
21.7
50.1
16
-1.2
-0.4
—
0
49
15.7
11.1
3.5
37.9
12.1
1.25
30.4
306.3
100
189.9
62
116.4
38
—
0
62.8
20.5
62.8
20.5
53.6
17.5
-2.6
-0.8
0.1
0.03
51.2
16.7
10.5
3.4
40.6
13.3
1.35
30.2
258.9
100
166.5
64.3
92.4
35.7
—
0
59.5
23
59.5
23
32.9
12.7
-2.1
-0.8
0.1
0.04
30.8
11.9
6.3
2.4
24.6
9.5
0.82
30.1
302.3
100
195.5
64.7
106.8
35.3
—
0
65.2
21.6
65.2
21.6
41.6
13.8
-2.3
-0.8
0.2
0.07
39.5
13.1
9.9
3.3
29.6
9.8
1
29.6
184.5
100
129
69.9
55.5
30.1
—
0
45.4
24.6
45.5
24.7
10
5.4
-2.4
-1.3
0.1
0.05
7.7
4.2
2
1.1
5.8
3.1
0.2
29.2
147.8
100
107.6
72.8
40.2
27.2
—
0
38.4
26
38.4
26
1.8
1.2
-2.6
-1.8
0.1
0.07
-0.8
-0.5
-0.3
-0.2
-0.5
-0.3
-0.02
28.8
188.6
100
130.7
69.3
58
30.8
—
0
48.3
25.6
48.2
25.6
9.7
5.1
-2.9
-1.5
-0.1
-0.05
6.7
3.6
0.9
0.5
5.7
3
0.2
29.3
284
100
187
65.8
97
34.2
—
0
62.1
21.9
62
21.8
35
12.3
-3.2
-1.1
—
0
31.9
11.2
7
2.5
24.8
8.7
0.85
29.4
187.2
100
127.8
68.3
59.3
31.7
—
0
46.4
24.8
46.4
24.8
12.9
6.9
-3.3
-1.8
—
0
9.6
5.1
1.9
1
7.7
4.1
0.26
29.2
185.8
100
123.6
66.5
62.2
33.5
—
0
46.1
24.8
46.1
24.8
16.1
8.7
-3.9
-2.1
—
0
12.2
6.6
2.4
1.3
9.7
5.2
0.33
29
192.8
100
129.3
67.1
63.4
32.9
—
0
46.9
24.3
47
24.4
16.5
8.6
-4.1
-2.1
—
0
12.4
6.4
3.7
1.9
8.7
4.5
0.3
28.9
254
100
168.3
66.3
85.7
33.7
—
0
56.4
22.2
56.4
22.2
29.3
11.5
-4
-1.6
—
0
25.3
10
6.3
2.5
19
7.5
0.66
28.9
168.1
100
117.2
69.7
50.9
30.3
—
0
42.2
25.1
42.2
25.1
8.7
5.2
-4.2
-2.5
—
0
4.5
2.7
—
0
4.5
2.7
0.16
28.9
162
100
110.5
68.2
51.4
31.7
—
0
41.6
25.7
41.7
25.7
9.8
6
-4.1
-2.5
—
0
5.7
3.5
-1
-0.6
6.8
4.2
0.24
28.5
170.8
100
117.9
69
52.9
31
—
0
41.6
24.4
41.6
24.4
11.3
6.6
-3.8
-2.2
—
0
7.5
4.4
0.8
0.5
6.9
4
0.23
28.7
224.7
152.8
71.9
—
47.5
47.5
24.4
-3.8
—
20.6
7.2
20.1
0.72
27.6
143.1
101.4
41.7
—
36.1
36
5.6
-3.8
—
1.8
0.8
1.1
0.04
27
139.4
98
41.4
—
36.5
36.4
4.9
-3.7
—
1.3
0.5
0.8
0.03
27
163
113.7
49.3
—
41.3
41.2
8.1
-3.9
—
4.2
1.6
2.6
0.1
27.1
199.4
136.1
63.4
—
42.5
42.5
20.9
-3.6
—
17.2
6.7
10.5
0.39
27.2
134
97.5
36.4
—
32
32
4.4
-3.7
—
0.8
0.3
0.5
0.02
26.9
133.4
92.7
40.8
—
36.3
36.3
4.5
-3.6
—
0.9
0.3
0.6
0.02
26.6
149.5
107.1
42.4
—
36.8
36.7
5.6
-3.6
—
2
1
1
0.04
26.8
193.8
129.7
64.2
—
44
43.9
20.2
-3.6
—
16.6
6.7
9.9
0.37
26.9
129.7
93.8
35.9
—
36.3
36.3
-0.4
-5
—
-5.4
-2.1
-3.3
-0.13
26.2
96
65.2
30.8
—
25.1
25.1
5.7
-0.8
—
4
1.8
2.3
0.08
27
103.3
69.3
34
—
26.2
26.2
7.8
-3.5
—
4.3
1.7
2.6
0.1
26.8
130.5
84.4
46.2
—
28.3
28.3
17.9
-4.2
—
13.7
4.9
8.8
0.36
24.6
86.4
58.6
27.8
—
23.4
23.4
4.4
-2.8
—
1.6
0.6
-0.5
-0.02
21.2
82.5
55.6
26.9
—
21.5
21.5
5.4
-2.8
—
2.7
1.2
1.4
0.06
24.9
88.5
61
27.5
—
22.7
22.7
4.8
-2.1
—
2.8
0.9
1.8
0.07
24.9
115.4
75.8
39.7
—
26.6
26.6
13.1
-2.2
—
10.8
4.2
6.3
0.33
19.4
77.4
53.6
23.7
—
23.9
23.9
-0.1
-2.2
—
-2.3
-0.9
-1.4
-0.06
24.9
64.6
42.3
22.3
—
18.8
18.8
3.5
-5.1
—
-2.3
-0.9
-1.4
-0.06
24.9