Johnson Outdoors Inc
NASDAQ:JOUT
Balance Sheet
Balance Sheet Decomposition
Johnson Outdoors Inc
Johnson Outdoors Inc
Balance Sheet
Johnson Outdoors Inc
| Sep-2002 | Oct-2003 | Oct-2004 | Sep-2005 | Sep-2006 | Sep-2007 | Oct-2008 | Oct-2009 | Oct-2010 | Sep-2011 | Sep-2012 | Sep-2013 | Oct-2014 | Oct-2015 | Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Oct-2020 | Oct-2021 | Sep-2022 | Sep-2023 | Sep-2024 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
101
|
89
|
70
|
72
|
52
|
39
|
42
|
28
|
33
|
45
|
59
|
56
|
71
|
69
|
87
|
64
|
122
|
172
|
212
|
240
|
130
|
112
|
145
|
176
|
|
| Cash Equivalents |
101
|
89
|
70
|
72
|
52
|
39
|
42
|
28
|
33
|
45
|
59
|
56
|
71
|
69
|
87
|
64
|
122
|
172
|
212
|
240
|
130
|
112
|
145
|
176
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
29
|
0
|
0
|
0
|
0
|
27
|
17
|
0
|
|
| Total Receivables |
40
|
43
|
50
|
49
|
53
|
57
|
53
|
44
|
47
|
47
|
41
|
44
|
45
|
45
|
42
|
47
|
41
|
45
|
67
|
71
|
92
|
43
|
41
|
50
|
|
| Accounts Receivables |
40
|
43
|
50
|
48
|
53
|
57
|
53
|
44
|
47
|
47
|
41
|
44
|
45
|
45
|
42
|
47
|
41
|
45
|
67
|
71
|
92
|
43
|
41
|
50
|
|
| Other Receivables |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
42
|
51
|
60
|
52
|
64
|
88
|
86
|
61
|
72
|
69
|
67
|
76
|
66
|
80
|
68
|
79
|
89
|
94
|
97
|
167
|
249
|
261
|
210
|
171
|
|
| Other Current Assets |
9
|
13
|
15
|
13
|
17
|
21
|
9
|
10
|
8
|
16
|
16
|
12
|
16
|
5
|
5
|
5
|
5
|
11
|
11
|
13
|
10
|
15
|
16
|
11
|
|
| Total Current Assets |
192
|
195
|
195
|
186
|
185
|
205
|
190
|
142
|
160
|
176
|
183
|
189
|
198
|
199
|
202
|
241
|
286
|
323
|
389
|
491
|
480
|
459
|
429
|
409
|
|
| PP&E Net |
30
|
31
|
34
|
31
|
32
|
36
|
39
|
34
|
34
|
35
|
37
|
43
|
46
|
45
|
49
|
49
|
56
|
60
|
104
|
121
|
146
|
145
|
144
|
140
|
|
| PP&E Gross |
30
|
31
|
34
|
31
|
32
|
36
|
39
|
34
|
34
|
35
|
37
|
43
|
46
|
45
|
49
|
49
|
56
|
60
|
104
|
121
|
146
|
145
|
144
|
140
|
|
| Accumulated Depreciation |
71
|
74
|
69
|
73
|
80
|
88
|
94
|
82
|
88
|
97
|
98
|
103
|
109
|
117
|
124
|
133
|
131
|
143
|
157
|
164
|
172
|
177
|
193
|
210
|
|
| Intangible Assets |
11
|
1
|
4
|
4
|
5
|
7
|
6
|
6
|
6
|
5
|
4
|
15
|
13
|
12
|
15
|
14
|
12
|
11
|
9
|
9
|
8
|
8
|
8
|
10
|
|
| Goodwill |
39
|
28
|
40
|
38
|
43
|
52
|
14
|
15
|
14
|
15
|
15
|
21
|
14
|
14
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
10
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
|
| Other Long-Term Assets |
22
|
22
|
21
|
25
|
20
|
20
|
6
|
14
|
13
|
28
|
25
|
20
|
18
|
29
|
34
|
39
|
31
|
32
|
34
|
43
|
34
|
44
|
54
|
35
|
|
| Other Assets |
39
|
28
|
40
|
38
|
43
|
52
|
14
|
15
|
14
|
15
|
15
|
21
|
14
|
14
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
0
|
10
|
|
| Total Assets |
271
N/A
|
278
+2%
|
294
+6%
|
283
-4%
|
284
+0%
|
320
+12%
|
255
-20%
|
210
-18%
|
227
+8%
|
259
+14%
|
264
+2%
|
288
+9%
|
289
+0%
|
299
+4%
|
310
+4%
|
354
+14%
|
396
+12%
|
436
+10%
|
546
+25%
|
674
+23%
|
680
+1%
|
682
+0%
|
635
-7%
|
604
-5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
14
|
16
|
17
|
18
|
18
|
23
|
25
|
19
|
24
|
28
|
25
|
27
|
28
|
29
|
25
|
32
|
34
|
30
|
37
|
57
|
54
|
43
|
36
|
40
|
|
| Accrued Liabilities |
33
|
34
|
42
|
38
|
39
|
40
|
29
|
26
|
33
|
32
|
33
|
35
|
31
|
37
|
41
|
47
|
51
|
50
|
62
|
71
|
58
|
57
|
52
|
63
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
22
|
0
|
15
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
8
|
10
|
16
|
13
|
17
|
11
|
0
|
1
|
1
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
7
|
1
|
0
|
0
|
1
|
3
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
4
|
2
|
5
|
8
|
8
|
7
|
9
|
3
|
4
|
2
|
2
|
|
| Total Current Liabilities |
62
|
60
|
75
|
69
|
75
|
99
|
55
|
61
|
67
|
65
|
59
|
63
|
60
|
70
|
68
|
84
|
93
|
88
|
106
|
138
|
115
|
104
|
90
|
105
|
|
| Long-Term Debt |
80
|
68
|
51
|
38
|
21
|
10
|
60
|
16
|
15
|
12
|
8
|
8
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
|
| Other Liabilities |
5
|
6
|
7
|
10
|
8
|
10
|
16
|
17
|
18
|
19
|
22
|
18
|
21
|
23
|
27
|
25
|
22
|
22
|
61
|
77
|
76
|
76
|
79
|
79
|
|
| Total Liabilities |
147
N/A
|
134
-9%
|
133
0%
|
117
-12%
|
103
-12%
|
120
+16%
|
133
+11%
|
95
-29%
|
100
+6%
|
96
-5%
|
90
-6%
|
91
+1%
|
90
-1%
|
101
+12%
|
103
+2%
|
111
+8%
|
117
+5%
|
112
-4%
|
168
+50%
|
216
+29%
|
192
-11%
|
182
-5%
|
172
-6%
|
186
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
88
|
94
|
102
|
109
|
118
|
126
|
53
|
44
|
50
|
83
|
93
|
112
|
118
|
125
|
135
|
167
|
203
|
248
|
296
|
371
|
403
|
410
|
370
|
322
|
|
| Additional Paid In Capital |
48
|
50
|
53
|
55
|
56
|
57
|
58
|
58
|
60
|
62
|
64
|
66
|
68
|
70
|
71
|
73
|
75
|
76
|
79
|
83
|
87
|
88
|
90
|
92
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
2
|
3
|
3
|
|
| Other Equity |
12
|
0
|
5
|
1
|
7
|
17
|
11
|
14
|
18
|
20
|
16
|
19
|
18
|
4
|
2
|
5
|
4
|
2
|
5
|
7
|
1
|
3
|
6
|
7
|
|
| Total Equity |
124
N/A
|
144
+16%
|
161
+11%
|
166
+4%
|
181
+9%
|
200
+11%
|
122
-39%
|
116
-5%
|
126
+9%
|
164
+29%
|
174
+6%
|
198
+14%
|
199
+0%
|
198
0%
|
208
+5%
|
243
+17%
|
279
+15%
|
325
+16%
|
378
+17%
|
459
+21%
|
488
+6%
|
500
+2%
|
463
-7%
|
418
-10%
|
|
| Total Liabilities & Equity |
271
N/A
|
278
+2%
|
294
+6%
|
283
-4%
|
284
+0%
|
320
+12%
|
255
-20%
|
210
-18%
|
227
+8%
|
259
+14%
|
264
+2%
|
288
+9%
|
289
+0%
|
299
+4%
|
310
+4%
|
354
+14%
|
396
+12%
|
436
+10%
|
546
+25%
|
674
+23%
|
680
+1%
|
682
+0%
|
635
-7%
|
604
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
8
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|