Smith & Wesson Brands Inc
NASDAQ:SWBI
Income Statement
Earnings Waterfall
Smith & Wesson Brands Inc
Revenue
|
521.4m
USD
|
Cost of Revenue
|
-375.3m
USD
|
Gross Profit
|
146.1m
USD
|
Operating Expenses
|
-99.7m
USD
|
Operating Income
|
46.5m
USD
|
Other Expenses
|
-20.2m
USD
|
Net Income
|
26.3m
USD
|
Income Statement
Smith & Wesson Brands Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
635
N/A
|
627
-1%
|
588
-6%
|
557
-5%
|
541
-3%
|
552
+2%
|
568
+3%
|
603
+6%
|
683
+13%
|
723
+6%
|
782
+8%
|
872
+12%
|
895
+3%
|
903
+1%
|
825
-9%
|
740
-10%
|
664
-10%
|
607
-9%
|
617
+2%
|
630
+2%
|
635
+1%
|
481
-24%
|
438
-9%
|
390
-11%
|
355
-9%
|
530
+49%
|
664
+25%
|
799
+20%
|
929
+16%
|
1 059
+14%
|
1 104
+4%
|
1 086
-2%
|
1 006
-7%
|
864
-14%
|
674
-22%
|
564
-16%
|
516
-9%
|
479
-7%
|
509
+6%
|
513
+1%
|
521
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(377)
|
(368)
|
(352)
|
(344)
|
(344)
|
(357)
|
(363)
|
(377)
|
(414)
|
(429)
|
(460)
|
(508)
|
(519)
|
(528)
|
(497)
|
(459)
|
(435)
|
(411)
|
(409)
|
(417)
|
(414)
|
(335)
|
(308)
|
(285)
|
(268)
|
(364)
|
(442)
|
(508)
|
(564)
|
(610)
|
(618)
|
(598)
|
(558)
|
(490)
|
(397)
|
(348)
|
(328)
|
(321)
|
(352)
|
(365)
|
(375)
|
|
Gross Profit |
258
N/A
|
259
+0%
|
235
-9%
|
212
-10%
|
197
-7%
|
195
-1%
|
205
+5%
|
226
+10%
|
269
+19%
|
294
+9%
|
323
+10%
|
364
+13%
|
377
+3%
|
375
0%
|
328
-13%
|
282
-14%
|
229
-19%
|
196
-15%
|
208
+6%
|
213
+3%
|
220
+3%
|
146
-34%
|
130
-11%
|
105
-19%
|
87
-17%
|
166
+90%
|
223
+34%
|
291
+31%
|
365
+25%
|
449
+23%
|
487
+8%
|
487
+0%
|
448
-8%
|
375
-16%
|
277
-26%
|
216
-22%
|
188
-13%
|
159
-16%
|
157
-1%
|
148
-6%
|
146
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(103)
|
(108)
|
(107)
|
(102)
|
(102)
|
(105)
|
(111)
|
(122)
|
(130)
|
(135)
|
(140)
|
(149)
|
(161)
|
(172)
|
(181)
|
(180)
|
(173)
|
(168)
|
(164)
|
(166)
|
(171)
|
(103)
|
(93)
|
(76)
|
(47)
|
(115)
|
(117)
|
(120)
|
(131)
|
(121)
|
(126)
|
(126)
|
(127)
|
(123)
|
(119)
|
(108)
|
(105)
|
(102)
|
(98)
|
(99)
|
(100)
|
|
Selling, General & Administrative |
(98)
|
(100)
|
(101)
|
(96)
|
(96)
|
(90)
|
(103)
|
(112)
|
(120)
|
(110)
|
(130)
|
(139)
|
(151)
|
(137)
|
(170)
|
(169)
|
(161)
|
(131)
|
(152)
|
(154)
|
(159)
|
(87)
|
(85)
|
(70)
|
(53)
|
(99)
|
(110)
|
(113)
|
(115)
|
(104)
|
(113)
|
(118)
|
(120)
|
(108)
|
(112)
|
(101)
|
(97)
|
(86)
|
(91)
|
(92)
|
(92)
|
|
Research & Development |
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(8)
|
(7)
|
(6)
|
(4)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
|
Depreciation & Amortization |
0
|
(3)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
|
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
|
10
|
0
|
0
|
0
|
(8)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
155
N/A
|
151
-2%
|
129
-15%
|
111
-14%
|
95
-14%
|
90
-6%
|
94
+4%
|
105
+12%
|
139
+33%
|
159
+14%
|
183
+15%
|
215
+18%
|
216
+0%
|
204
-6%
|
147
-28%
|
101
-31%
|
57
-44%
|
28
-51%
|
44
+57%
|
47
+8%
|
50
+6%
|
44
-12%
|
37
-15%
|
29
-21%
|
40
+37%
|
50
+26%
|
106
+110%
|
171
+62%
|
235
+37%
|
328
+40%
|
361
+10%
|
362
+0%
|
321
-11%
|
252
-22%
|
158
-37%
|
108
-32%
|
83
-23%
|
57
-32%
|
59
+3%
|
49
-17%
|
46
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(11)
|
(12)
|
(8)
|
(8)
|
(10)
|
(11)
|
(16)
|
(16)
|
(15)
|
(14)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(11)
|
(12)
|
(12)
|
(10)
|
(9)
|
(7)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
0
|
(8)
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(6)
|
(8)
|
(10)
|
(9)
|
(9)
|
|
Total Other Income |
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
143
N/A
|
137
-5%
|
119
-13%
|
100
-16%
|
83
-17%
|
79
-6%
|
77
-2%
|
89
+15%
|
124
+40%
|
145
+17%
|
173
+19%
|
203
+18%
|
204
+0%
|
191
-6%
|
137
-29%
|
92
-33%
|
46
-50%
|
18
-62%
|
33
+90%
|
38
+12%
|
30
-20%
|
34
+14%
|
27
-21%
|
19
-31%
|
29
+56%
|
39
+35%
|
92
+135%
|
155
+68%
|
230
+48%
|
318
+38%
|
361
+13%
|
363
+1%
|
322
-11%
|
252
-22%
|
157
-38%
|
104
-34%
|
78
-24%
|
48
-38%
|
49
+1%
|
39
-20%
|
35
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(51)
|
(48)
|
(42)
|
(36)
|
(31)
|
(29)
|
(28)
|
(32)
|
(44)
|
(51)
|
(58)
|
(69)
|
(68)
|
(64)
|
(46)
|
(30)
|
(16)
|
(7)
|
(13)
|
(13)
|
(14)
|
(9)
|
(8)
|
(6)
|
(6)
|
(12)
|
(24)
|
(38)
|
(55)
|
(74)
|
(83)
|
(84)
|
(74)
|
(58)
|
(36)
|
(24)
|
(18)
|
(11)
|
(12)
|
(9)
|
(8)
|
|
Income from Continuing Operations |
92
|
89
|
77
|
65
|
53
|
50
|
50
|
57
|
80
|
94
|
115
|
135
|
136
|
128
|
91
|
61
|
31
|
11
|
21
|
24
|
16
|
25
|
20
|
13
|
23
|
28
|
69
|
118
|
176
|
244
|
277
|
279
|
247
|
195
|
121
|
80
|
60
|
37
|
37
|
29
|
26
|
|
Net Income (Common) |
90
N/A
|
89
0%
|
78
-13%
|
66
-15%
|
53
-19%
|
50
-6%
|
50
0%
|
57
+15%
|
80
+41%
|
94
+17%
|
115
+22%
|
135
+17%
|
136
+1%
|
128
-6%
|
91
-29%
|
61
-32%
|
40
-34%
|
20
-50%
|
30
+49%
|
33
+12%
|
16
-51%
|
18
+13%
|
9
-53%
|
3
-62%
|
15
+345%
|
(61)
N/A
|
(11)
+83%
|
40
N/A
|
97
+141%
|
252
+160%
|
281
+11%
|
279
0%
|
247
-11%
|
195
-21%
|
121
-38%
|
80
-34%
|
60
-24%
|
37
-39%
|
37
-1%
|
29
-19%
|
26
-11%
|
|
EPS (Diluted) |
1.57
N/A
|
1.47
-6%
|
1.38
-6%
|
1.19
-14%
|
0.96
-19%
|
0.9
-6%
|
0.9
N/A
|
1.03
+14%
|
1.45
+41%
|
1.68
+16%
|
2
+19%
|
2.35
+18%
|
2.39
+2%
|
2.25
-6%
|
1.67
-26%
|
1.11
-34%
|
0.73
-34%
|
0.36
-51%
|
0.54
+50%
|
0.6
+11%
|
0.3
-50%
|
0.33
+10%
|
0.15
-55%
|
0.05
-67%
|
0.26
+420%
|
-1.11
N/A
|
-0.18
+84%
|
0.71
N/A
|
1.73
+144%
|
4.54
+162%
|
5.71
+26%
|
5.73
+0%
|
5.23
-9%
|
4.08
-22%
|
2.62
-36%
|
1.72
-34%
|
1.31
-24%
|
0.8
-39%
|
0.8
N/A
|
0.64
-20%
|
0.58
-9%
|