Sportsmans Warehouse Holdings Inc
NASDAQ:SPWH
Income Statement
Earnings Waterfall
Sportsmans Warehouse Holdings Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-904.6m
USD
|
Gross Profit
|
383.4m
USD
|
Operating Expenses
|
-408.8m
USD
|
Operating Income
|
-25.3m
USD
|
Other Expenses
|
-3.7m
USD
|
Net Income
|
-29m
USD
|
Income Statement
Sportsmans Warehouse Holdings Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
643
N/A
|
639
-1%
|
643
+1%
|
650
+1%
|
640
-2%
|
647
+1%
|
654
+1%
|
664
+1%
|
707
+7%
|
719
+2%
|
742
+3%
|
767
+3%
|
780
+2%
|
785
+1%
|
787
+0%
|
788
+0%
|
810
+3%
|
833
+3%
|
845
+1%
|
850
+1%
|
849
0%
|
843
-1%
|
852
+1%
|
871
+2%
|
886
+2%
|
959
+8%
|
1 129
+18%
|
1 272
+13%
|
1 452
+14%
|
1 532
+6%
|
1 513
-1%
|
1 528
+1%
|
1 506
-1%
|
1 489
-1%
|
1 478
-1%
|
1 437
-3%
|
1 400
-3%
|
1 358
-3%
|
1 316
-3%
|
1 297
-1%
|
1 288
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(436)
|
(435)
|
(438)
|
(440)
|
(425)
|
(428)
|
(431)
|
(434)
|
(468)
|
(475)
|
(490)
|
(507)
|
(517)
|
(522)
|
(521)
|
(520)
|
(536)
|
(552)
|
(560)
|
(565)
|
(564)
|
(560)
|
(567)
|
(580)
|
(590)
|
(642)
|
(755)
|
(852)
|
(975)
|
(1 026)
|
(1 016)
|
(1 032)
|
(1 016)
|
(1 003)
|
(995)
|
(963)
|
(939)
|
(916)
|
(892)
|
(890)
|
(905)
|
|
Gross Profit |
207
N/A
|
204
-1%
|
205
+0%
|
211
+3%
|
215
+2%
|
218
+1%
|
224
+2%
|
229
+3%
|
239
+4%
|
244
+2%
|
252
+3%
|
260
+3%
|
263
+1%
|
263
+0%
|
266
+1%
|
269
+1%
|
274
+2%
|
281
+3%
|
285
+1%
|
285
+0%
|
285
0%
|
284
0%
|
285
+0%
|
291
+2%
|
297
+2%
|
317
+7%
|
373
+18%
|
420
+12%
|
477
+14%
|
506
+6%
|
497
-2%
|
496
0%
|
490
-1%
|
485
-1%
|
483
-1%
|
474
-2%
|
460
-3%
|
441
-4%
|
424
-4%
|
407
-4%
|
383
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(145)
|
(153)
|
(157)
|
(163)
|
(170)
|
(172)
|
(173)
|
(178)
|
(179)
|
(184)
|
(192)
|
(198)
|
(203)
|
(209)
|
(214)
|
(217)
|
(227)
|
(234)
|
(239)
|
(242)
|
(241)
|
(241)
|
(246)
|
(254)
|
(263)
|
(279)
|
(299)
|
(323)
|
(350)
|
(362)
|
(372)
|
(379)
|
(390)
|
(399)
|
(352)
|
(354)
|
(402)
|
(405)
|
(410)
|
(408)
|
(409)
|
|
Selling, General & Administrative |
(145)
|
(153)
|
(157)
|
(163)
|
(170)
|
(172)
|
(173)
|
(178)
|
(179)
|
(183)
|
(192)
|
(198)
|
(203)
|
(209)
|
(214)
|
(217)
|
(227)
|
(234)
|
(239)
|
(242)
|
(241)
|
(241)
|
(246)
|
(254)
|
(263)
|
(279)
|
(299)
|
(323)
|
(350)
|
(363)
|
(372)
|
(379)
|
(390)
|
(399)
|
(402)
|
(406)
|
(402)
|
(405)
|
(410)
|
(408)
|
(409)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
52
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
63
N/A
|
52
-17%
|
48
-7%
|
47
-1%
|
45
-5%
|
46
+3%
|
51
+10%
|
51
+1%
|
59
+16%
|
61
+2%
|
60
0%
|
62
+2%
|
61
-2%
|
55
-10%
|
52
-5%
|
51
-2%
|
47
-9%
|
47
N/A
|
46
-2%
|
44
-4%
|
44
+1%
|
42
-4%
|
39
-8%
|
37
-4%
|
34
-10%
|
39
+15%
|
74
+93%
|
97
+31%
|
127
+31%
|
143
+13%
|
125
-13%
|
117
-6%
|
100
-14%
|
87
-13%
|
131
+51%
|
120
-8%
|
58
-52%
|
36
-38%
|
14
-61%
|
(1)
N/A
|
(25)
-1 674%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(26)
|
(28)
|
(28)
|
(19)
|
(23)
|
(21)
|
(20)
|
(20)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(15)
|
(14)
|
(13)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(8)
|
(11)
|
(13)
|
|
Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(2)
|
(4)
|
(7)
|
(10)
|
45
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
35
N/A
|
22
-37%
|
17
-21%
|
28
+63%
|
22
-20%
|
26
+15%
|
31
+20%
|
32
+3%
|
45
+42%
|
46
+2%
|
46
+0%
|
48
+3%
|
47
-1%
|
42
-12%
|
39
-7%
|
38
-3%
|
33
-13%
|
33
-1%
|
31
-6%
|
30
-4%
|
31
+4%
|
31
-1%
|
29
-5%
|
28
-4%
|
26
-9%
|
31
+21%
|
68
+120%
|
94
+39%
|
122
+29%
|
137
+13%
|
116
-15%
|
106
-9%
|
144
+37%
|
133
-8%
|
129
-3%
|
117
-9%
|
54
-54%
|
30
-44%
|
6
-81%
|
(12)
N/A
|
(38)
-206%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(13)
|
(8)
|
(6)
|
(10)
|
(9)
|
(10)
|
(12)
|
(12)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(17)
|
(16)
|
(15)
|
(13)
|
(14)
|
(12)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(5)
|
(7)
|
(17)
|
(23)
|
(30)
|
(34)
|
(28)
|
(26)
|
(36)
|
(33)
|
(32)
|
(29)
|
(13)
|
(7)
|
(1)
|
3
|
9
|
|
Income from Continuing Operations |
22
|
14
|
11
|
18
|
14
|
16
|
19
|
20
|
28
|
29
|
30
|
31
|
30
|
25
|
23
|
22
|
20
|
19
|
19
|
21
|
24
|
24
|
23
|
21
|
20
|
25
|
52
|
72
|
91
|
103
|
88
|
80
|
109
|
100
|
97
|
88
|
41
|
23
|
5
|
(9)
|
(29)
|
|
Net Income (Common) |
22
N/A
|
14
-36%
|
11
-19%
|
18
+59%
|
14
-23%
|
16
+14%
|
19
+20%
|
20
+3%
|
28
+43%
|
29
+6%
|
30
+0%
|
31
+3%
|
30
-3%
|
25
-16%
|
23
-7%
|
22
-3%
|
18
-21%
|
17
-7%
|
17
N/A
|
19
+16%
|
24
+25%
|
24
+1%
|
23
-5%
|
21
-8%
|
20
-4%
|
25
+22%
|
52
+110%
|
72
+39%
|
91
+28%
|
103
+13%
|
88
-14%
|
80
-10%
|
109
+36%
|
100
-8%
|
97
-3%
|
88
-9%
|
41
-54%
|
23
-43%
|
5
-78%
|
(9)
N/A
|
(29)
-214%
|
|
EPS (Diluted) |
0.53
N/A
|
0.4
-25%
|
0.25
-38%
|
0.41
+64%
|
0.34
-17%
|
0.38
+12%
|
0.45
+18%
|
0.47
+4%
|
0.66
+40%
|
0.7
+6%
|
0.71
+1%
|
0.73
+3%
|
0.7
-4%
|
0.59
-16%
|
0.54
-8%
|
0.52
-4%
|
0.41
-21%
|
0.38
-7%
|
0.38
N/A
|
0.44
+16%
|
0.55
+25%
|
0.56
+2%
|
0.54
-4%
|
0.49
-9%
|
0.46
-6%
|
0.56
+22%
|
1.16
+107%
|
1.6
+38%
|
2.06
+29%
|
2.3
+12%
|
1.97
-14%
|
1.78
-10%
|
2.44
+37%
|
2.25
-8%
|
2.29
+2%
|
2.27
-1%
|
1
-56%
|
0.6
-40%
|
0.13
-78%
|
-0.26
N/A
|
-0.77
-196%
|