Sportsman's Warehouse Reports Q3 2024 Financial Results Amid Economic Challenges
Sportsman's Warehouse Reports Q3 2024 Financial Results Amid Economic Challenges
Sportsman's Warehouse reports Q3 2024 net sales of $324.3 million, reflecting a 4.8% decrease amid inflationary pressures.
Sportsman's Warehouse报告2024年第三季度净销售额为32430万,反映出在通货膨胀压力下下降了4.8%。
Quiver AI Summary
Quiver AI 概要
Sportsman's Warehouse Holdings, Inc. announced its third-quarter financial results for 2024, indicating a net sales decline of 4.8% to $324.3 million, largely due to ongoing consumer inflation affecting discretionary spending. Despite these challenges, the company experienced growth in fishing, camping, and gift categories, and improved gross profit margin to 31.8%. The company reported a net loss of $0.4 million, an improvement from the previous year's loss of $1.3 million, while adjusted net income increased to $1.4 million. As the holiday season approaches, Sportsman's Warehouse is focusing on omni-channel marketing strategies to boost traffic and enhance customer experience. The company has adjusted its fiscal 2024 guidance, projecting net sales of $1.18 to $1.20 billion, with an expected adjusted EBITDA of $23 to $29 million. Management emphasizes maintaining a strong balance sheet and positive cash flow while navigating the current economic pressures.
Sportsman's Warehouse Holdings, Inc.发布了2024年第三季度的财务结果,显示净销售额下降4.8%至32430万,主要由于持续的消费通货膨胀影响可支配支出。尽管面临这些挑战,公司在钓鱼、露营和礼品类别中实现了增长,毛利润率提高至31.8%。公司报告净亏损为40万,较去年同期的130万有所改善,而调整后的净利润增加到140万。随着假日季的临近,Sportsman's Warehouse正在专注于全渠道营销策略,以增加客流量并提升客户体验。公司已调整2024财年的指导意见,预计净销售额在1.18亿至12亿之间,预计调整后的EBITDA为2300万至2900万。管理层强调在应对当前经济压力时,保持强劲的资产负债表和积极的自由现金流。
Potential Positives
潜在的积极因素
- Despite a decrease in net sales, the company achieved an increase in gross profit margin from 30.3% to 31.8% compared to the same quarter last year, indicating improved product margins.
- Adjusted net income improved with a positive adjusted net income of $1.4 million for the third quarter, compared to an adjusted net loss of $(0.2) million in the same quarter last year.
- Positive liquidity position with total liquidity of $150.8 million, providing the company with resources to navigate current consumer trends and maintain operations.
- The company is actively pursuing business reset initiatives focused on enhancing customer experience and leveraging marketing strategies for increased holiday traffic.
- 尽管净销售额下降,公司实现了毛利润率从30.3%提高到31.8%,与去年同季度相比,表明产品毛利改善。
- 调整后的净利润改善,第三季度的调整后净利润为140万,而去年同期调整后的净亏损为(0.2)百万。
- 公司流动性状况良好,总流动性为15080万,为公司应对当前消费趋势和维持运营提供了资源。
- 公司正在积极推动业务重置计划,专注于提升客户体验和利用营销策略以增加假日流量。
Potential Negatives
潜在负面因素
- Net sales decreased by 4.8% in the third quarter and 6.6% for the first nine months of the fiscal year, attributed primarily to inflationary pressures on discretionary spending, indicating weakening consumer demand.
- Same store sales fell by 5.7% for the third quarter and 9.4% for the first nine months, reflecting continued struggles in attracting customers amidst a challenging economic environment.
- Net loss increased to $(24.3) million for the first nine months, compared to $(20.3) million in the same period the previous year, highlighting ongoing financial challenges despite some operational improvements.
- 净销售额在第三季度下降了4.8%,在财政年度前九个月下降了6.6%,主要归因于对可自由支配支出的通胀压力,表明消费者需求减弱。
- 同店销售额在第三季度下降了5.7%,在前九个月下降了9.4%,反映出在充满挑战的经济环境中吸引顾客的持续困难。
- 第一九个月净亏损增加至2400万美元,而去年同期为2030万美元,尽管在一些运营改善的情况下,财务挑战仍然在继续。
FAQ
常见问题
What were Sportsman's Warehouse's net sales for Q3 2024?
Sportsman's Warehouse在2024年第三季度的净销售额是多少?
Net sales for Q3 2024 were $324.3 million, a decrease of 4.8% from the previous year.
2024年第三季度的净销售额为32430万美元,比去年下降了4.8%。
How did inflation impact Sportsman's Warehouse's sales?
通胀是如何影响Sportsman's Warehouse的销售的?
Inflationary pressures led to lower demand, store traffic, and a 5.7% decline in same store sales during Q3 2024.
通货膨胀压力导致需求下降,店内人流量减少,以及2024年第三季度同店销售额下降5.7%。
What marketing strategies did Sportsman's Warehouse implement for the holiday season?
Sportsman's Warehouse在假期季节实施了什么市场营销策略?
The company introduced an omni-channel marketing campaign focusing on gifting and value to drive holiday traffic.
该公司推出了一项全渠道营销活动,专注于礼品和价值以推动假期流量。
What is the adjusted net income for Sportsman's Warehouse for Q3 2024?
Sportsman's Warehouse在2024年第三季度的调整后净利润是多少?
Adjusted net income for Q3 2024 was $1.4 million, compared to an adjusted net loss of $(0.2) million in Q3 2023.
2024年第三季度的调整后净利润为140万美元,而2023年第三季度则为调整后净亏损20万美元。
What are the projected net sales for Sportsman's Warehouse for fiscal year 2024?
Sportsman's Warehouse在2024财年的预计净销售额是多少?
The projected net sales for fiscal year 2024 are expected to be in the range of $1.18 billion to $1.20 billion.
2024财年的预计净销售额将在11.8亿到12亿之间。
Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.
免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。
$SPWH Insider Trading Activity
$SPWH 内部交易活动
$SPWH insiders have traded $SPWH stock on the open market 6 times in the past 6 months. Of those trades, 5 have been purchases and 1 have been sales.
$SPWH 的内部人士在过去 6 个月内在公开市场上交易了 $SPWH 股票 6 次。其中 5 次为购买,1 次为销售。
Here's a breakdown of recent trading of $SPWH stock by insiders over the last 6 months:
以下是过去 6 个月内部人士对 $SPWH 股票的近期交易情况:
- JEFFREY JUSTIN WHITE (CFO AND SECRETARY) purchased 10,000 shares.
- PAUL STONE (PRESIDENT AND CEO) has traded it 2 times. They made 2 purchases, buying 71,815 shares and 0 sales.
- RICHARD D MCBEE purchased 20,000 shares.
- MARTHA HELENA BEJAR sold 17,000 shares.
- STEVEN W. SANSOM purchased 10,000 shares.
- 杰弗里·贾斯廷·怀特(首席财务官兼秘书)购买了 10,000 股。
- 保罗·石材(总裁兼首席执行官)交易了 2 次。他们进行了 2 次购买,共购买了 71,815 股,未进行销售。
- 理查德·D·麦基购买了 20,000 股。
- 玛莎·海伦娜·贝哈尔出售了 17,000 股。
- 史蒂文·W·桑索姆购买了 10,000 股。
To track insider transactions, check out Quiver Quantitative's insider trading dashboard.
要跟踪内部交易,请查看Quiver Quantitative的内部交易特斯拉-仪表。
$SPWH Hedge Fund Activity
$SPWH对冲基金活动
We have seen 37 institutional investors add shares of $SPWH stock to their portfolio, and 78 decrease their positions in their most recent quarter.
我们看到37家机构投资者在最近一个季度增持$SPWH股票,78家减少了他们的持仓。
Here are some of the largest recent moves:
以下是最近的一些重大变动:
- TOWLE & CO removed 1,915,257 shares (-100.0%) from their portfolio in Q2 2024
- STONE HOUSE CAPITAL MANAGEMENT, LLC added 1,900,000 shares (+inf%) to their portfolio in Q3 2024
- PORTOLAN CAPITAL MANAGEMENT, LLC added 946,313 shares (+inf%) to their portfolio in Q3 2024
- CANNELL CAPITAL LLC removed 868,763 shares (-25.7%) from their portfolio in Q3 2024
- CASTLEKNIGHT MANAGEMENT LP removed 857,384 shares (-64.6%) from their portfolio in Q3 2024
- GOLDMAN SACHS GROUP INC removed 541,974 shares (-93.2%) from their portfolio in Q3 2024
- GSA CAPITAL PARTNERS LLP added 473,212 shares (+665.0%) to their portfolio in Q3 2024
- TOWLE & CO在2024年第二季度从他们的投资组合中撤回了1,915,257股(-100.0%)。
- STONE HOUSE CAPITAL MANAGEMENT, LLC在2024年第三季度增持了1,900,000股(+inf%)到他们的投资组合中。
- PORTOLAN CAPITAL MANAGEMENT, LLC在2024年第三季度增持了946,313股(+inf%)到他们的投资组合中。
- CANNELL CAPITAL LLC在2024年第三季度从他们的投资组合中撤回了868,763股(-25.7%)。
- CASTLEKNIGHt MANAGEMENt LP 在2024年第三季度从其投资组合中移除了857,384股(-64.6%)。
- 高盛集团(GOLDMAN SACHS GROUP INC)在2024年第三季度从其投资组合中移除了541,974股(-93.2%)。
- GSA CAPITAL PARTNERS LLP 在2024年第三季度向其投资组合中增加了473,212股(+665.0%)。
To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.
要跟踪对冲基金的股票投资组合,请查看Quiver Quantitative的机构持有情况仪表。
Full Release
完整发布
WEST JORDAN, Utah, Dec. 10, 2024 (GLOBE NEWSWIRE) -- Sportsman's Warehouse Holdings, Inc. ("Sportsman's Warehouse" or the "Company") (Nasdaq: SPWH) today announced third quarter financial results for the thirteen and thirty-nine weeks ended November 2, 2024.
犹他州西乔丹,2024年12月10日(环球新闻)-- Sportsman's Warehouse Holdings, Inc.("Sportsman's Warehouse"或"公司")(纳斯达克:SPWH)今天宣布截至2024年11月2日的三季度财务业绩。
"Despite a pressured consumer and complex macroeconomic environment, we focused our efforts on driving sales and achieved growth in our fishing, camping and gift bar categories during the quarter," said Paul Stone, Sportsman's Warehouse President and Chief Executive Officer. "We continue to make progress on our business reset initiatives with a focus on improved in-stocks, in-store and online customer experience and our Great Gear | Great Service program."
“尽管消费者压力和复杂的宏观经济环境,我们仍集中努力推动销售,在钓鱼、露营和礼品酒吧类别取得了增长,”Sportsman's Warehouse 总裁兼首席执行官保罗·斯通表示。“我们继续在业务重置计划上取得进展,重点提高库存水平、店内和在线客户体验以及我们的Great Gear | Great Service程序。”
"To improve our holiday relevancy and drive traffic during the season, we introduced an omni-channel marketing campaign highlighting gear perfect for gifting or for treating yourself, primarily centered around value," continued Stone. "This is a new approach to engaging our customers, which we coupled with an upgraded store experience creating a fully integrated customer experience. As we move through the balance of the holiday season and navigate a pressured consumer environment, we'll continue to prioritize traffic-driving marketing and product pricing initiatives, exceptional customer service and prudent inventory management. Emphasizing the balance sheet and ending the year with positive free cash flow remain our primary objectives."
斯通继续说道:“为了改善我们的假日相关性并在季节中推动流量,我们推出了一项全渠道营销活动,强调适合作为礼物或犒赏自己的装备,主要集中在价值上。这是一种与客户互动的新方式,我们结合升级的店内体验,创造出完全整合的客户体验。在度过假日季节并应对压力的消费者环境时,我们将继续优先考虑驱动流量的营销和产品定价计划、卓越的客户服务和谨慎的库存管理。强调资产负债表并以积极的自由现金流结束年度仍然是我们的主要目标。”
For the thirteen weeks ended November 2, 2024:
截至2024年11月2日的十三周:
-
Net sales were $324.3 million, a decrease of 4.8%, compared to $340.6 million in the third quarter of fiscal year 2023. The net sales decrease was primarily due to the continued impact of consumer inflationary pressures on discretionary spending, resulting in a decline in store traffic and lower demand across most product categories, particularly in ammunition, apparel and footwear. This decrease, however, was partially offset by year-over-year sales growth in our fishing, camping and optics and accessories departments.
-
Same store sales decreased 5.7% during the third quarter of fiscal year 2024, compared to the third quarter of fiscal year 2023, primarily as a result of the impact of consumer inflationary pressures and recessionary concerns on discretionary spending.
-
Gross profit was $103.1 million, or 31.8% of net sales, compared to $103.2 million or 30.3% of net sales in the third quarter of fiscal year 2023. This 150 basis-point increase, as a percentage of net sales, was primarily driven by improved product margins in our apparel and footwear departments, partially offset by increased freight and shrink.
-
Selling, general, and administrative (SG&A) expenses were $100.0 million, or 30.8% of net sales, compared to $100.1 million, or 29.4% of net sales in the third quarter of fiscal year 2023.
-
Net loss was $(0.4) million, compared to a net loss of $(1.3) million in the third quarter of fiscal year 2023. Adjusted net income was $1.4 million, compared to adjusted net loss of $(0.2) million in the third quarter of fiscal year 2023 (see "GAAP and Non-GAAP Financial Measures").
-
Adjusted EBITDA was $16.4 million, compared to $16.2 million in the third quarter of fiscal year 2023 (see "GAAP and Non-GAAP Financial Measures").
-
Diluted loss per share was $(0.01), compared to diluted loss per share of $(0.04) in the third quarter of fiscal year 2023. Adjusted diluted earnings per share were $0.04, compared to adjusted diluted loss per share of $(0.01) for the third quarter of fiscal year 2023 (see "GAAP and Non-GAAP Financial Measures").
-
净销售额为32430万,较2023财年第三季度的34060万下降了4.8%。净销售额的下降主要是由于消费通货膨胀对非必需品支出的持续影响,导致店铺客流量减少和大多数产品类别的需求下降,尤其是在弹药、服装和鞋类。 然而,这一下降在一定程度上被我们的钓鱼、露营及光学配件部门的同比销售增长所抵消。
-
在2024财年第三季度,与2023财年第三季度相比,同店销售下降了5.7%,主要是由于消费通胀压力和衰退担忧对非必要支出的影响。
-
毛利润为10310万,占净销售额的31.8%,而2023财年第三季度的毛利润为10320万,占净销售额的30.3%。这一150个基点的增长百分比主要是由于我们服装和鞋类部门产品毛利率的改善,部分被运输费用和损耗的增加所抵消。
-
销售、一般和行政(SG&A)费用为10000万,占净销售额的30.8%,而2023财年第三季度的销售、一般和行政费用为10010万,占净销售额的29.4%。
-
净亏损为$(0.4)百万,而2023财年第三季度的净亏损为$(1.3)百万。调整后净利润为$140万,而2023财年第三季度的调整后净亏损为$(0.2)百万(见 "GAAP和非GAAP财务指标")。
-
调整后EBITDA为1640万元,而2023财年第三季度的EBITDA为1620万元(见"GAAP和非GAAP财务指标")。
-
摊薄每股亏损为$(0.01),而2023财年第三季度的摊薄每股亏损为$(0.04)。调整后的摊薄每股收益为$0.04,而2023财年第三季度的调整后摊薄每股亏损为$(0.01)(见 "GAAP和非GAAP财务指标")。
For the thirty-nine weeks ended November 2, 2024:
截至2024年11月2日的39周:
-
Net sales were $857.2 million, a decrease of 6.6%, compared to $917.6 million in the first nine months of fiscal year 2023. This net sales decrease was primarily driven by lower demand across most product categories due to current consumer inflationary pressures on discretionary spending. This decrease was partially offset by same store sales growth in our fishing department and the opening of 1 new store since October 28, 2023. Stores that have been open for less than 12 months and were not included in our same store sales, contributed $30.8 million to net sales.
-
Same store sales decreased 9.4% compared to the first nine months of fiscal year 2023, primarily as a result of the same factors noted above that impacted net sales.
-
Gross profit was $266.9 million or 31.1% of net sales, compared to $284.0 million or 31.0% of net sales for the first nine months of fiscal year 2023. This increase, as a percentage of net sales, was primarily due to higher overall product margins, versus last years apparel and footwear clearance events which put pressure on our gross margin, partially offset by increased shrink.
-
SG&A expenses decreased to $288.7 million or 33.6% of net sales, compared with $301.5 million or 32.9% of net sales for the first nine months of fiscal year 2023. This absolute dollar decrease primarily related to our ongoing cost reduction efforts and decision to not open new stores during fiscal year 2024, partially offset by increases in rent and depreciation expenses. The increase as a percentage of net sales was largely due to lower net sales.
-
Net loss was $(24.3) million, compared to net loss of $(20.3) million in the first nine months of fiscal year 2023. Adjusted net loss was $(21.7) million, compared to adjusted net loss of $(16.6) million in the first nine months of fiscal year 2023 (see "GAAP and Non-GAAP Financial Measures").
-
Adjusted EBITDA was $15.1 million, compared to $19.3 million in the first nine months of fiscal year 2023 (see "GAAP and Non-GAAP Financial Measures").
-
Diluted loss per share was $(0.65), compared to diluted loss per share of $(0.54) in the first nine months of fiscal year 2023. Adjusted diluted loss per share was $(0.58), compared to adjusted diluted loss per share of $(0.44) in the first nine months of fiscal year 2023 (see "GAAP and Non-GAAP Financial Measures").
-
净销售额为85720万下降了6.6%,相比于2023财年前三个月的91760万。此净销售下降主要受到当前消费通货膨胀压力对可自由支出影响,导致大部分产品类别需求下降。该下降部分被我们钓鱼部门的同店销售增长以及自2023年10月28日以来新增的一家门店所抵消。开店不足12个月且未计入同店销售的门店,为净销售贡献了3080万。
-
同店销售较2023财年前三个月下降了9.4%,主要是由于上述影响净销售的因素。
-
毛利润为26690万美金,或占净销售额的31.1%,相比于2023财年前九个月的28400万美金,或占净销售额的31.0%。这一增加主要是由于整体产品毛利率的提高,而去年的服装和鞋类清仓活动则对我们的毛利率造成了压力,部分被缩水的增加所抵消。
-
销售和管理费用减少到28870万美金,或占净销售额的33.6%,相比于2023财年前九个月的30150万美金,或占净销售额的32.9%。这一绝对金额的减少主要与我们持续的成本削减努力及决策在2024财年不开放新店有关,部分被租金和折旧费用的增加所抵消。作为净销售额的百分比增加,主要是由于净销售额的下降。
-
净亏损为(24.3)百万美金,相比于2023财年前九个月的净亏损(20.3)百万美金。调整后的净亏损为(21.7)百万美金,相比于2023财年前九个月的调整后净亏损(16.6)百万美金(请参阅“GAAP和非GAAP财务指标”)。
-
调整后的EBITDA为1510万,相比于2023财年前三个月的1930万(见"GAAP与非GAAP财务指标")。
-
稀释每股亏损为(0.65),相比于2023财年前九个月的稀释每股亏损(0.54)。调整后的稀释每股亏损为(0.58),相比于2023财年前九个月的调整后稀释每股亏损(0.44)(请参阅“GAAP和非GAAP财务指标”)。
Balance sheet and capital allocation highlights as of November 2, 2024:
截至2024年11月2日的资产负债表和资本配置要点:
-
The Company ended the third quarter with net debt of $151.3 million, comprised of $130.0 million of borrowings outstanding under the Company's revolving credit facility, $24.0 million of net borrowings outstanding under the Company's term loan facility, and $2.7 million of cash and cash equivalents. Inventory at the end of the third quarter was $438.1 million.
-
Total liquidity was $150.8 million as of the end of the third quarter of fiscal year 2024, comprised of $148.1 million of availability under the Company's revolving credit facility and term loan facility and $2.7 million of cash and cash equivalents.
-
公司在第三季度末的净债务为15130万美元,其中包括公司循环信用额度下的未偿还借款13000万美元、公司定期贷款额度下的净借款2400万美元,以及现金及现金等价物270万美元。第三季度末的存货为43810万美元。
-
截至2024财年第三季度末,整体流动性为15080万美元,其中包括公司循环信用额度和定期贷款额度下的可用资金14810万美元,以及现金及现金等价物270万美元。
Company Outlook:
公司展望:
"Given the current consumer environment and the shift towards value and promotion-driven shopping, we intensified our marketing and advertising campaigns to drive sales, which placed additional pressure on our margins this quarter," said Jeff White, Chief Financial Officer of Sportsman's Warehouse "To ensure strong core product in-stocks and to bring fresh offerings to our stores, we made strategic inventory investments aimed at improving sales during the hunting and holiday seasons. As we progress through the remainder of the year, we will remain disciplined in managing our expenses, and will reduce total inventory levels to generate positive free cash flow. Our mid and long-term objectives will be centered on improving our topline with a focus on margins and profitability."
“鉴于当前消费环境以及向价值和促销驱动购物的转变,我们加大了市场营销和广告活动,以推动销售,这给我们本季度的利润率带来了额外压力,” Sportsman's Warehouse 的首席财务官杰夫·怀特说。“为了确保核心产品的库存充足,并为我们的商店带来新鲜产品,我们进行了战略性库存投资,旨在改善狩猎和假日季节的销售。随着我们在年末的推进,我们会在管理费用上保持纪律,并减少总库存水平以产生正的自由现金流。我们的中长期目标将集中在提高我们的销售额,着重于利润率和盈利能力。”
The Company is adjusting its guidance for fiscal year 2024 and expects net sales to be in the range of $1.18 billion to $1.20 billion, adjusted EBITDA to be in the range of $23 million to $29 million and total inventory to be below $350 million. The low end of the adjusted EBITDA range still assumes positive free cash flow for the full year. The Company now expects capital expenditures for 2024 to be in the range of $17 million to $20 million, primarily consisting of technology investments relating to merchandising and store productivity. No new store openings for the remainder of fiscal year 2024 are currently anticipated and we plan to open one new store in fiscal year 2025.
公司正在调整2024财政年度的指导预期,预计净销售额在$11.8亿到$12亿之间,调整后的EBITDA在$2300万到$2900万之间,总库存将低于$35000万。调整后的EBITDA区间的低端仍然假设全年有积极的自由现金流。公司现在预计2024年的资本支出在$1700万到$2000万之间,主要包括与商品销售和店铺生产力相关的科技投资。目前不计划在2024财政年度的剩余时间内开设新店,计划在2025财政年度开设一家新店。
The Company has not reconciled expected adjusted EBITDA for fiscal year 2024 to GAAP net income because the Company does not provide guidance for net (loss) income and is not able to provide a reconciliation to net (loss) income without unreasonable effort. The Company is not able to estimate net (loss) income on a forward-looking basis without unreasonable efforts due to the variability and complexity with respect to the charges excluded from Adjusted EBITDA, including stock-based compensation expense.
公司尚未将2024财政年度预计的调整后EBITDA与GAAP净利润进行对比,因为公司不提供净(亏损)利润的指导,并且无法在不付出不合理努力的情况下提供与净(亏损)利润的对比。由于与调整后EBITDA中排除的费用(包括基于股票的薪酬支出)相关的变动性和复杂性,公司能够在前瞻性基础上估计净(亏损)利润的能力是有限的。
Conference Call Information
电话会议信息
A conference call to discuss third quarter 2024 financial results is scheduled for December 10, 2024, at 5:00 PM Eastern Time. The conference call will be held via webcast and may be accessed via the Investor Relations section of the Company's website at .
关于2024年第三季度财务业绩的电话会议定于2024年12月10日下午5:00(东部时间)召开。电话会议将通过网络直播进行,可以通过公司网站的投资者关系部分访问。
Non-GAAP Financial Measures
非公认会计原则财务指标
This press release includes the following financial measures defined as non-GAAP financial measures by the Securities and Exchange Commission (the "SEC") and that are not calculated in accordance with U.S. generally accepted accounting principles ("GAAP"): adjusted net (loss) income, adjusted diluted (loss) earnings per share and adjusted EBITDA. The Company defines adjusted net (loss) income as net (loss) income plus expenses incurred relating to director and officer transition costs, costs related to the implementation of our cost reduction plan, costs related to legal settlements and related fees and expenses, and fees and expenses related to a settlement in the cancellation of a contract related to our information technology systems. Net (loss) income is the most comparable GAAP financial measure to adjusted net (loss) income. The Company defines adjusted diluted (loss) earnings per share as adjusted net (loss) income divided by diluted weighted average shares outstanding. Diluted (loss) earnings per share is the most comparable GAAP financial measure to adjusted diluted (loss) earnings per share. The Company defines Adjusted EBITDA as net (loss) income plus interest expense, income tax (benefit) expense, depreciation and amortization, stock-based compensation expense, director and officer transition costs, costs related to the implementation of our cost reduction plan, a legal settlement and related fees and expenses, and fees and expenses related to a settlement in the cancellation of a contract related to our information technology systems. Net (loss) income is the most comparable GAAP financial measure to adjusted EBITDA. The Company has reconciled these non-GAAP financial measures to the most directly comparable GAAP financial measures under "GAAP and Non-GAAP Financial Measures" in this release. As noted above, the Company has not provided a reconciliation of fiscal year 2024 guidance for Adjusted EBITDA, in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K.
本新闻稿包含以下非公认会计原则(非GAAP)财务指标,这些指标被证券交易委员会("SEC")定义,且未按照美国一般公认会计原则("GAAP")计算:调整后的净(亏损)利润、调整后的摊薄(亏损)每股收益和调整后的EBITDA。公司将调整后的净(亏损)利润定义为净(亏损)利润加上与董事和高管过渡成本、实施我们的成本削减计划相关的费用、与法律和解及相关费用和支出相关的费用,以及与我们的信息技术系统相关的合同取消的和解费用和支出。净(亏损)利润是与调整后的净(亏损)利润最相当的GAAP财务指标。公司将调整后的摊薄(亏损)每股收益定义为调整后的净(亏损)利润除以加权平均摊薄在外流通股数。摊薄(亏损)每股收益是与调整后的摊薄(亏损)每股收益最相当的GAAP财务指标。公司将调整后的EBITDA定义为净(亏损)利润加上利息费用、所得税(收益)费用、折旧和摊销、基于股票的薪酬费用、董事和高管的过渡成本、实施我们的成本削减计划的费用、法律和解及相关费用和支出,以及与我们的信息技术系统相关的合同取消的和解费用及支出。净(亏损)利润是与调整后的EBITDA最相当的GAAP财务指标。公司已将这些非GAAP财务指标与最直接相关的GAAP财务指标进行比较,详情请见本发布中的“GAAP与非GAAP财务指标”部分。如上所述,公司并未提供2024财政年度调整后的EBITDA指导的对账,因为根据S-k第10(e)(1)(i)(B)项下提供的不合理努力例外而未能提供。
The Company believes that these non-GAAP financial measures not only provide its management with comparable financial data for internal financial analysis but also provide meaningful supplemental information to investors and are frequently used by analysts, investors and other interested parties in the evaluation of companies in the Company's industry. Specifically, these non-GAAP financial measures allow investors to better understand the performance of the Company's business and facilitate a more meaningful comparison of its diluted (loss) earnings per share and actual results on a period-over-period basis. The Company has provided this information as a means to evaluate the results of its ongoing operations. Management uses this information as additional measurement tools for purposes of business decision-making, including evaluating store performance, developing budgets and managing expenditures. Other companies in the Company's industry may calculate these items differently than the Company does. Each of these measures is not a measure of performance under GAAP and should not be considered as a substitute for the most directly comparable financial measures prepared in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company's results as reported under GAAP. The Company's management believes that these non-GAAP financial measures allow investors to evaluate the Company's operating performance and compare its results of operations from period to period on a consistent basis by excluding items that management does not believe are indicative of the Company's core operating performance. The presentation of such measures, which may include adjustments to exclude unusual or non-recurring items, should not be construed as an inference that the Company's future results, cash flows or leverage will be unaffected by other unusual or non-recurring items.
公司认为这些非公认会计原原则(non-GAAP)财务指标不仅为其管理层提供了可比的财务数据,以便进行内部财务分析,还为投资者提供了有意义的补充信息,并且分析师、投资者及其他相关方在评估公司行业时经常使用这些指标。具体而言,这些非公认会计原原则财务指标使投资者能够更好地理解公司业务的表现,并便于更有意义地比较其每股稀释(亏损)收益与实际结果在各期之间的变化。公司提供该信息作为评估其持续经营业绩的手段。管理层利用这些信息作为商业决策的额外衡量工具,包括评估店铺表现、制定预算和管理支出。因此,同行业的其他公司可能与公司以不同方式计算这些项目。这些指标均不是依据公认会计原则(GAAP)进行的业绩衡量,不应被视为公认会计原则下直接可比财务指标的替代品。非公认会计原原则财务指标作为分析工具有局限性,投资者不应单独考虑这些指标,或将其视为对公司GAAP报告结果分析的替代品。公司管理层认为,这些非公认会计原原则财务指标使投资者能够评估公司的运营表现,并通过排除管理层认为不具有公司核心运营表现指示性的项目,以一致的方式比较其各期运营结果。这类指标的呈现可能包括调整,以排除不寻常或非常规项目,不应被解读为公司未来的业绩、现金流或杠杆将不受其他不寻常或非常规项目影响的暗示。
Forward-Looking Statements
前瞻性声明
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements in this release include, but are not limited to, statements regarding our progress on our business reset initiatives; our prioritization of traffic-driving marketing and product pricing initiatives, exceptional customer service and prudent inventory management; our emphasis on the balance sheet and ending the year with positive free cash flow; our ability to manage expenses, reduce total inventory levels to generate positive free cash flow; and our guidance for net sales and Adjusted EBITDA for fiscal year 2024. Investors can identify these statements by the fact that they use words such as "aim," "anticipate," "assume," "believe," "can have," "could," "due," "estimate," "expect," "goal," "intend," "likely," "may," "objective," "plan," "positioned," "potential," "predict," "should," "target," "will," "would" and similar terms and phrases. These forward-looking statements are based on current expectations, estimates, forecasts and projections about our business and the industry in which we operate and our management's beliefs and assumptions. We derive many of our forward-looking statements from our own operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that predicting the impact of known factors is very difficult, and we cannot anticipate all factors that could affect our actual results. The Company cannot assure investors that future developments affecting the Company will be those that it has anticipated. Actual results may differ materially from these expectations due to many factors including, but not limited to: current and future government regulations, in particular regulations relating to the sale of firearms and ammunition, which may impact the supply and demand for the Company's products and ability to conduct its business; the Company's retail-based business model which is impacted by general economic and market conditions and economic, market and financial uncertainties that may cause a decline in consumer spending; the Company's concentration of stores in the Western United States which makes the Company susceptible to adverse conditions in this region, and could affect the Company's sales and cause the Company's operating results to suffer; the highly fragmented and competitive industry in which the Company operates and the potential for increased competition; changes in consumer demands, including regional preferences, which we may not be able to identify and respond to in a timely manner; the Company's entrance into new markets or operations in existing markets, including the Company's plans to open additional stores in future periods, which may not be successful; the Company's implementation of a plan to reduce expenses in response to adverse macroeconomic conditions, including an increased focus on financial discipline and rigor throughout the Company's organization; impact of general macroeconomic conditions, such as labor shortages, inflation, elevated interest rates, economic slowdowns, and recessions or market corrections; and other factors that are set forth in the Company's filings with the SEC, including under the caption "Risk Factors" in the Company's Form 10-K for the fiscal year ended February 3, 2024, which was filed with the SEC on April 4, 2024, and the Company's other public filings made with the SEC and available at www.sec.gov. If one or more of these risks or uncertainties materialize, or if any of the Company's assumptions prove incorrect, the Company's actual results may vary in material respects from those projected in these forward-looking statements. Any forward-looking statement made by the Company in this release speaks only as of the date on which the Company makes it. Factors or events that could cause the Company's actual results to differ may emerge from time to time, and it is not possible for the Company to predict all of them. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.
本新闻稿包含根据1995年《私人证券诉讼改革法案》及1933年《证券法》第27A节和1934年《证券交易法》第21E节的定义而作出的前瞻性陈述。本声明中的前瞻性陈述包括但不限于关于我们业务重置倡议的进展;我们对推动流量的营销和产品定价倡议、卓越的客户服务和谨慎的库存管理的优先考虑;我们对资产负债表的重视和年末实现自由现金流的目标;我们管理费用的能力,将总库存水平降低以产生积极的自由现金流;以及我们对2024财政年度的净销售额和调整后EBITDA的指导。投资者可以通过使用诸如“目标”,“预期”,“假设”,“相信”,“可以有”,“可能”,“由于”,“估计”,“期待”,“目标”,“打算”,“可能”,“可能”,“目标”,“计划”,“定于”,“潜在”,“预测”,“应该”,“目标”,“将”,“会”,“类似的词语和短语”来识别这些陈述。这些前瞻性陈述基于当前的预期、估计、预测和有关我们业务和我们运营的行业,以及我们管理层的信念和假设。我们的许多前瞻性陈述源于我们的经营预算和预测,这些预算和预测基于许多详细的假设。虽然我们相信我们的假设是合理的,但我们警告说,预测已知因素的影响是非常困难的,我们无法预见所有可能影响我们实际结果的因素。公司无法向投资者保证影响公司的未来发展将是其所预期的。由于许多因素,包括但不限于:当前和未来的政府法规,特别是与枪支和弹药销售相关的法规,这可能会影响公司产品的供需及其经营活动;公司的零售基础业务模型受到整体经济和市场状况的影响,以及可能导致消费支出下降的经济、市场和金融不确定性;公司的商店集中在美国西部,这使得公司容易受到该地区不利条件的影响,并可能影响公司的销售并导致公司经营结果遭受损失;公司所处的行业高度分散且竞争激烈,可能面临竞争加剧的风险;消费者需求的变化,包括区域偏好,我们可能无法及时识别和响应;公司进入新市场或在现有市场运营,包括公司计划在未来时期开设更多商店,但可能不会成功;公司实施计划以应对不利宏观经济条件而减少开支,包括在公司组织内加强对财政纪律和严谨的关注;一般宏观经济条件的影响,例如劳动力短缺、通货膨胀、利率上升、经济放缓以及衰退或市场修正;以及其它在公司向SEC提交的文件中列明的因素,包括在公司于2024年2月3日止财政年度提交的10-K表格中的“风险因素”标题下,这些文件于2024年4月4日提交给SEC,及公司向SEC提交的其他公开文件,均可在www.sec.gov获取。如果这些风险或不确定性之一或多个实现,或者公司的任何假设被证明是错误的,则公司的实际结果可能会在重大方面与这些前瞻性陈述中预测的结果有所不同。公司在本声明中所作的任何前瞻性陈述仅在公司进行该陈述的日期有效。可能导致公司实际结果不同的因素或事件可能会不时出现,公司无法预测所有这些因素。公司不承担任何义务公开更新任何前瞻性陈述,无论是由于新信息、未来发展或其他原因,除非任何适用的证券法要求这样做。
About Sportsman's Warehouse Holdings, Inc.
关于Sportsman's Warehouse Holdings, Inc.
Sportsman's Warehouse Holdings, Inc. is an outdoor specialty retailer focused on meeting the needs of the seasoned outdoor veteran, the first-time participant, and everyone in between. We provide outstanding gear and exceptional service to inspire outdoor memories.
Sportsman's Warehouse Holdings, Inc.是一家专注于满足经验丰富的户外老兵、新手参与者以及所有其他需求的户外专业零售商。我们提供杰出的装备和卓越的服务,以激励户外回忆。
For press releases and certain additional information about the Company, visit the Investor Relations section of the Company's website at .
Investor Contact:
有关公司新闻稿和其他一些信息,请访问公司网站的投资者关系部分。
投资者联系人:
Riley Timmer
Vice President, Investor Relations
Sportsman's Warehouse
(801) 304-2816
investors@sportsmans.com
莱利·蒂默
副总裁,投资者关系
sportsman's warehouse
(801) 304-2816
investors@sportsmans.com
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. Condensed Consolidated Statements of Operations (Unaudited) (amounts in thousands, except per share data) | |||||||||||||||||||
For the Thirteen Weeks Ended | |||||||||||||||||||
November 2, 2024 |
% of net sales |
October 28, 2023 |
% of net sales |
YOY Variance |
|||||||||||||||
Net sales |
$ |
324,261 |
100.0 % |
$ |
340,569 |
100.0 % |
$ |
(16,308 ) |
|||||||||||
Cost of goods sold |
221,173 |
68.2 % |
237,384 |
69.7 % |
(16,211 ) |
||||||||||||||
Gross profit |
103,088 |
31.8 % |
103,185 |
30.3 % |
(97 ) |
||||||||||||||
|
|
||||||||||||||||||
Operating expenses: |
|
|
|||||||||||||||||
Selling, general and administrative expenses |
99,973 |
30.8 % |
100,113 |
29.4 % |
(140 ) |
||||||||||||||
Income from operations |
3,115 |
1.0 % |
3,072 |
0.9 % |
43 |
||||||||||||||
Interest expense |
3,317 |
1.1 % |
3,944 |
1.2 % |
(627 ) |
||||||||||||||
Other losses |
- |
0.0 % |
- |
0.0 % |
- |
||||||||||||||
Loss before income taxes |
(202 ) |
(0.1 %) |
(872 ) |
(0.3 %) |
670 |
||||||||||||||
Income tax expense |
162 |
0.0 % |
459 |
0.1 % |
(297 ) |
||||||||||||||
Net loss |
$ |
(364 ) |
(0.1 %) |
$ |
(1,331 ) |
(0.4 %) |
$ |
967 |
|||||||||||
|
|
||||||||||||||||||
Loss per share |
|||||||||||||||||||
Basic |
$ |
(0.01 ) |
$ |
(0.04 ) |
$ |
0.03 |
|||||||||||||
Diluted |
$ |
(0.01 ) |
$ |
(0.04 ) |
$ |
0.03 |
|||||||||||||
Weighted average shares outstanding |
|||||||||||||||||||
Basic |
37,869 |
37,393 |
476 |
||||||||||||||||
Diluted |
37,869 |
37,393 |
476 |
Sportsman's Warehouse Holdings, Inc. 简化合并运营报表(未审计) (金额以千为单位,除每股数据外) | |||||||||||||||||||
截至十三周 | |||||||||||||||||||
11月2日 2024 |
% 的净利润 销售 |
10月28日 2023 |
净利润的百分比 销售 |
同比 差异 |
|||||||||||||||
净销售额 |
$ |
324,261 |
100.0 % |
$ |
340,569 |
100.0 % |
$ |
(16,308 ) |
|||||||||||
营业成本 |
221,173 |
68.2 % |
237,384 |
69.7 % |
(16,211 ) |
||||||||||||||
毛利润 |
103,088 |
31.8 % |
103,185 |
30.3 % |
(97 ) |
||||||||||||||
|
|
||||||||||||||||||
营业费用: |
|
|
|||||||||||||||||
销售、一般和管理费用 |
99,973 |
30.8 % |
100,113 |
29.4 % |
(140 ) |
||||||||||||||
营业收入 |
3,115 |
1.0 % |
3,072 |
0.9 % |
43 |
||||||||||||||
利息支出 |
3,317 |
1.1 % |
3,944 |
1.2 % |
(627 ) |
||||||||||||||
其他损失 |
- |
0.0 % |
- |
0.0 % |
- |
||||||||||||||
税前亏损 |
(202 ) |
(0.1 %) |
(872 ) |
(0.3 %) |
670 |
||||||||||||||
所得税费用 |
162 |
0.0 % |
459 |
0.1 % |
(297 ) |
||||||||||||||
净损失 |
$ |
(364 ) |
(0.1 %) |
$ |
(1,331 ) |
(0.4 %) |
$ |
967 |
|||||||||||
|
|
||||||||||||||||||
每股损失 |
|||||||||||||||||||
基本 |
$ |
(0.01 ) |
$ |
(0.04 ) |
$ |
0.03 |
|||||||||||||
稀释 |
$ |
(0.01 ) |
$ |
(0.04 ) |
$ |
0.03 |
|||||||||||||
加权平均流通股数 |
|||||||||||||||||||
基本 |
37,869 |
37,393 |
476 |
||||||||||||||||
稀释 |
37,869 |
37,393 |
476 |
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. Condensed Consolidated Statements of Operations (Unaudited) (amounts in thousands, except per share data) | |||||||||||||||||||
For the Thirty-Nine Weeks Ended | |||||||||||||||||||
November 2, 2024 |
% of net sales |
October 28, 2023 |
% of net sales |
YOY Variance |
|||||||||||||||
Net sales |
$ |
857,235 |
100.0 % |
$ |
917,593 |
100.0 % |
$ |
(60,358 ) |
|||||||||||
Cost of goods sold |
590,343 |
68.9 % |
633,547 |
69.0 % |
(43,204 ) |
||||||||||||||
Gross profit |
266,892 |
31.1 % |
284,046 |
31.0 % |
(17,154 ) |
||||||||||||||
|
|
||||||||||||||||||
Operating expenses: |
|
|
|||||||||||||||||
Selling, general and administrative expenses |
288,727 |
33.6 % |
301,450 |
32.9 % |
(12,723 ) |
||||||||||||||
Loss from operations |
(21,835 ) |
(2.5 %) |
(17,404 ) |
(1.9 %) |
(4,431 ) |
||||||||||||||
Interest expense |
9,408 |
1.1 % |
9,518 |
1.0 % |
(110 ) |
||||||||||||||
Other losses |
457 |
0.1 % |
- |
0.0 % |
457 |
||||||||||||||
Loss before income taxes |
(31,700 ) |
(3.7 %) |
(26,922 ) |
(2.9 %) |
(4,778 ) |
||||||||||||||
Income tax benefit |
(7,364 ) |
(0.9 %) |
(6,664 ) |
(0.7 %) |
(700 ) |
||||||||||||||
Net loss |
$ |
(24,336 ) |
(2.8 %) |
$ |
(20,258 ) |
(2.2 %) |
$ |
(4,078 ) |
|||||||||||
|
|
||||||||||||||||||
Loss per share |
|||||||||||||||||||
Basic |
$ |
(0.65 ) |
$ |
(0.54 ) |
$ |
(0.11 ) |
|||||||||||||
Diluted |
$ |
(0.65 ) |
$ |
(0.54 ) |
$ |
(0.11 ) |
|||||||||||||
Weighted average shares outstanding |
|||||||||||||||||||
Basic |
37,729 |
37,500 |
229 |
||||||||||||||||
Diluted |
37,729 |
37,500 |
229 |
Sportsman's Warehouse Holdings, Inc. 简化合并运营报表(未审计) (金额以千为单位,除每股数据外) | |||||||||||||||||||
截至三十九周 | |||||||||||||||||||
11月2日 2024 |
净利润占比 销售额 |
10月28日 2023 |
净利润占比 销售额 |
同比 差异 |
|||||||||||||||
净销售额 |
$ |
857,235 |
100.0 % |
$ |
917,593 |
100.0 % |
$ |
(60,358 ) |
|||||||||||
营业成本 |
590,343 |
68.9 % |
633,547 |
69.0 % |
(43,204 ) |
||||||||||||||
毛利润 |
266,892 |
31.1 % |
284,046 |
31.0 % |
(17,154 ) |
||||||||||||||
|
|
||||||||||||||||||
营业费用: |
|
|
|||||||||||||||||
销售、一般和管理费用 |
288,727 |
33.6 % |
301,450 |
32.9 % |
(12,723 ) |
||||||||||||||
运营损失 |
(21,835 ) |
(2.5 %) |
(17,404 ) |
(1.9 %) |
(4,431 ) |
||||||||||||||
利息支出 |
9,408 |
1.1 % |
9,518 |
1.0 % |
(110 ) |
||||||||||||||
其他损失 |
457 |
0.1 % |
- |
0.0 % |
457 |
||||||||||||||
税前亏损 |
(31,700 ) |
(3.7 %) |
(26,922 ) |
(2.9 %) |
(4,778 ) |
||||||||||||||
所得税优惠 |
(7,364 ) |
(0.9 %) |
(6,664 ) |
(0.7 %) |
(700 ) |
||||||||||||||
净损失 |
$ |
(24,336 ) |
(2.8 %) |
$ |
(20,258 ) |
(2.2 %) |
$ |
(4,078 ) |
|||||||||||
|
|
||||||||||||||||||
每股损失 |
|||||||||||||||||||
基本 |
$ |
(0.65 ) |
$ |
(0.54 ) |
$ |
(0.11 ) |
|||||||||||||
稀释 |
$ |
(0.65 ) |
$ |
(0.54 ) |
$ |
(0.11 ) |
|||||||||||||
加权平均流通股数 |
|||||||||||||||||||
基本 |
37,729 |
37,500 |
229 |
||||||||||||||||
稀释 |
37,729 |
37,500 |
229 |
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. Condensed Consolidated Balance Sheets (Unaudited) (amounts in thousands, except par value data) | |||||||
November 2, |
February 3, |
||||||
2024 |
2024 |
||||||
Assets |
|
||||||
Current assets: |
|
||||||
Cash and cash equivalents |
$ |
2,666 |
$ |
3,141 |
|||
Accounts receivable, net |
1,447 |
2,119 |
|||||
Income tax receivable |
523 |
— |
|||||
Merchandise inventories |
438,136 |
354,710 |
|||||
Prepaid expenses and other |
19,745 |
20,078 |
|||||
Total current assets |
462,517 |
380,048 |
|||||
Operating lease right of use asset |
320,729 |
309,377 |
|||||
Property and equipment, net |
175,181 |
194,452 |
|||||
Goodwill |
1,496 |
1,496 |
|||||
Deferred tax asset |
7,480 |
505 |
|||||
Definite lived intangibles, net |
282 |
327 |
|||||
Total assets |
$ |
967,685 |
$ |
886,205 |
|||
|
|||||||
Liabilities and Stockholders' Equity |
|
||||||
Current liabilities: |
|
||||||
Accounts payable |
$ |
112,690 |
$ |
56,122 |
|||
Accrued expenses |
95,094 |
83,665 |
|||||
Income taxes payable |
— |
126 |
|||||
Operating lease liability, current |
48,866 |
48,693 |
|||||
Revolving line of credit |
130,042 |
126,043 |
|||||
Total current liabilities |
386,692 |
314,649 |
|||||
Long-term liabilities: |
|
||||||
Term loan, net |
23,969 |
— |
|||||
Operating lease liability, noncurrent |
313,454 |
307,000 |
|||||
Total long-term liabilities |
337,423 |
307,000 |
|||||
Total liabilities |
724,115 |
621,649 |
|||||
|
|||||||
Commitments and contingencies |
|
||||||
Stockholders' equity: |
|
||||||
Preferred stock, $.01 par value; 20,000 shares authorized; 0 shares issued and outstanding |
— |
— |
|||||
Common stock, $.01 par value; 100,000 shares authorized; 37,957 and 37,529 shares issued and outstanding, respectively |
379 |
375 |
|||||
Additional paid-in capital |
85,144 |
81,798 |
|||||
Accumulated earnings |
158,047 |
182,383 |
|||||
Total stockholders' equity |
243,570 |
264,556 |
|||||
Total liabilities and stockholders' equity |
$ |
967,685 |
$ |
886,205 |
Sportsman's Warehouse Holdings, Inc. 简明合并资产负债表(未经审计) (金额单位为千,除面值数据外) | |||||||
11月2日 |
2月3日, |
||||||
2024 |
2024 |
||||||
资产 |
|
||||||
流动资产: |
|
||||||
现金及现金等价物 |
$ |
2,666 |
$ |
3,141 |
|||
应收账款,净额 |
1,447 |
2,119 |
|||||
应收所得税 |
523 |
— |
|||||
商品存货 |
438,136 |
354,710 |
|||||
预付费用和其他 |
19,745 |
20,078 |
|||||
总流动资产 |
462,517 |
380,048 |
|||||
经营租赁使用权资产 |
320,729 |
309,377 |
|||||
物业及设备(净额) |
175,181 |
194,452 |
|||||
商誉 |
1,496 |
1,496 |
|||||
递延所得税资产 |
7,480 |
505 |
|||||
有限使用寿命无形资产,净额 |
282 |
327 |
|||||
总资产 |
$ |
967,685 |
$ |
886,205 |
|||
|
|||||||
负债和股东权益 |
|
||||||
流动负债: |
|
||||||
应付账款 |
$ |
112,690 |
$ |
56,122 |
|||
应付费用 |
95,094 |
83,665 |
|||||
应付所得税 |
— |
126 |
|||||
经营租赁负债,流动 |
48,866 |
48,693 |
|||||
循环信贷额度 |
130,042 |
126,043 |
|||||
总流动负债 |
386,692 |
314,649 |
|||||
长期负债: |
|
||||||
定期贷款,净额 |
23,969 |
— |
|||||
经营租赁负债,非流动性 |
313,454 |
307,000 |
|||||
长期负债总额 |
337,423 |
307,000 |
|||||
总负债 |
724,115 |
621,649 |
|||||
|
|||||||
承诺与或有事项 |
|
||||||
股东权益: |
|
||||||
优先股,面值$.01;授权20,000股;已发行和流通0股 |
— |
— |
|||||
普通股,面值$.01;授权100,000股;已发行和流通37,957股和37,529股 |
379 |
375 |
|||||
额外实收资本 |
85,144 |
81,798 |
|||||
累计收益 |
158,047 |
182,383 |
|||||
股东权益总额 |
243,570 |
264,556 |
|||||
总负债和股东权益 |
$ |
967,685 |
$ |
886,205 |
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. Condensed Consolidated Statements Cash Flows (Unaudited) (amounts in thousands) | |||||||
Thirty-Nine Weeks Ended |
|||||||
November 2, |
October 28, |
||||||
2024 |
2023 |
||||||
Cash flows from operating activities: |
|
||||||
Net loss |
$ |
(24,336 ) |
$ |
(20,258 ) |
|||
Adjustments to reconcile net income to net cash used in operating activities: |
|
||||||
Depreciation of property and equipment |
30,491 |
28,367 |
|||||
Amortization of discount on debt and deferred financing fees |
217 |
114 |
|||||
Amortization of definite lived intangible |
45 |
45 |
|||||
Loss on asset dispositions |
501 |
— |
|||||
Noncash lease expense |
3,239 |
24,493 |
|||||
Deferred income taxes |
(6,975 ) |
(6,664 ) |
|||||
Stock-based compensation |
3,438 |
3,341 |
|||||
Change in operating assets and liabilities, net of amounts acquired: |
|
||||||
Accounts receivable, net |
673 |
(1,051 ) |
|||||
Operating lease liabilities |
(7,964 ) |
(10,539 ) |
|||||
Merchandise inventories |
(83,426 ) |
(47,196 ) |
|||||
Prepaid expenses and other |
220 |
(7,403 ) |
|||||
Accounts payable |
56,128 |
26,081 |
|||||
Accrued expenses |
9,727 |
(4,413 ) |
|||||
Income taxes payable and receivable |
(649 ) |
(1,554 ) |
|||||
Net cash used in operating activities |
(18,671 ) |
|
(16,637 ) |
||||
Cash flows from investing activities: |
|
||||||
Purchase of property and equipment, net of amounts acquired |
(11,305 ) |
(71,170 ) |
|||||
Proceeds from sale of property and equipment |
55 |
— |
|||||
Net cash used in investing activities |
(11,250 ) |
|
(71,170 ) |
||||
Cash flows from financing activities: |
|
||||||
Net borrowings on line of credit |
3,999 |
97,885 |
|||||
Borrowings on term loan |
25,000 |
— |
|||||
Increase (Decrease) in book overdraft |
1,670 |
(5,611 ) |
|||||
Proceeds from issuance of common stock per employee stock purchase plan |
208 |
456 |
|||||
Payments to acquire treasury stock |
— |
(2,748 ) |
|||||
Payment of withholdings on restricted stock units |
(296 ) |
(1,649 ) |
|||||
Payment of deferred financing costs and discount on term loan |
(1,135 ) |
— |
|||||
Net cash provided by financing activities |
29,446 |
|
88,333 |
||||
Net change in cash and cash equivalents |
(475 ) |
|
526 |
||||
Cash and cash equivalents at beginning of period |
3,141 |
2,389 |
|||||
Cash and cash equivalents at end of period |
$ |
2,666 |
$ |
2,915 |
Sportsman's Warehouse Holdings, Inc. 综合现金流量表(未经审计) (金额以千计) | |||||||
截止第三十九周 |
|||||||
11月2日 |
10月28日 |
||||||
2024 |
2023 |
||||||
经营活动产生的现金流: |
|
||||||
净损失 |
$ |
(24,336 ) |
$ |
(20,258 ) |
|||
净利润与用于经营活动的净现金之间的调整: |
|
||||||
财产和设备的折旧 |
30,491 |
28,367 |
|||||
债务和递延融资费用的折扣摊销 |
217 |
114 |
|||||
有限寿命无形资产的摊销 |
45 |
45 |
|||||
资产处置损失 |
501 |
— |
|||||
非现金租赁费用 |
3,239 |
24,493 |
|||||
递延所得税 |
(6,975 ) |
(6,664 ) |
|||||
基于股票的补偿 |
3,438 |
3,341 |
|||||
运营资产和负债的变动,扣除收购金额: |
|
||||||
应收账款,净额 |
673 |
(1,051 ) |
|||||
经营租赁负债 |
(7,964 ) |
(10,539 ) |
|||||
商品存货 |
(83,426 ) |
(47,196 ) |
|||||
预付费用和其他 |
220 |
(7,403 ) |
|||||
应付账款 |
56,128 |
26,081 |
|||||
应付费用 |
9,727 |
(4,413 ) |
|||||
应付和应收所得税 |
(649 ) |
(1,554 ) |
|||||
净现金流出活动 |
(18,671 ) |
|
(16,637 ) |
||||
投资活动的现金流: |
|
||||||
购买不动产和设备,扣除已收购金额 |
(11,305 ) |
(71,170 ) |
|||||
出售物业和设备的收益 |
55 |
— |
|||||
投资活动中使用的净现金 |
(11,250 ) |
|
(71,170 ) |
||||
融资活动产生的现金流: |
|
||||||
信用额度的净借款 |
3,999 |
97,885 |
|||||
定期贷款的借款 |
25,000 |
— |
|||||
账面透支的增加(减少) |
1,670 |
(5,611 ) |
|||||
根据员工股票购买计划发行普通股的收益 |
208 |
456 |
|||||
获取库藏股的支付 |
— |
(2,748 ) |
|||||
对限制性股票单位的扣缴付款 |
(296 ) |
(1,649 ) |
|||||
递延融资成本和定期贷款折扣的支付 |
(1,135 ) |
— |
|||||
融资活动提供的净现金 |
29,446 |
|
88,333 |
||||
现金及现金等价物净变动额 |
(475 ) |
|
526 |
||||
期初的现金及现金等价物 |
3,141 |
2,389 |
|||||
期末现金及现金等价物 |
$ |
2,666 |
$ |
2,915 |
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. GAAP and Non-GAAP Financial Measures (Unaudited) (amounts in thousands, except per share data) |
|||||||||||||||
The following table presents the reconciliations of (i) GAAP net loss to adjusted net loss and (ii) GAAP diluted loss per share to adjusted diluted loss per share: |
|||||||||||||||
For the Thirteen Weeks Ended |
For the Thirty-Nine Weeks Ended |
||||||||||||||
November 2, 2024 |
October 28, 2023 |
November 2, 2024 |
October 28, 2023 |
||||||||||||
Numerator: |
|||||||||||||||
Net loss |
$ |
(364 ) |
$ |
(1,331 ) |
$ |
(24,336 ) |
$ |
(20,258 ) |
|||||||
Director and officer transition costs (1) |
279 |
1,180 |
709 |
3,067 |
|||||||||||
Cancelled contract (2) |
205 |
- |
911 |
- |
|||||||||||
Cost reduction plan (3) |
- |
351 |
- |
1,216 |
|||||||||||
Legal settlement (4) |
1,750 |
- |
1,750 |
687 |
|||||||||||
Less tax benefit |
(519 ) |
(398 ) |
(783 ) |
(1,292 ) |
|||||||||||
Adjusted net loss |
$ |
1,351 |
$ |
(198 ) |
$ |
(21,749 ) |
$ |
(16,580 ) |
|||||||
Denominator: |
|||||||||||||||
Diluted weighted average shares outstanding |
37,869 |
37,393 |
37,729 |
37,500 |
|||||||||||
Reconciliation of loss per share: |
|||||||||||||||
Diluted loss per share: |
$ |
(0.01 ) |
$ |
(0.04 ) |
$ |
(0.65 ) |
$ |
(0.54 ) |
|||||||
Impact of adjustments to numerator and denominator |
0.05 |
0.03 |
0.07 |
0.10 |
|||||||||||
Adjusted diluted loss per share: |
$ |
0.04 |
$ |
(0.01 ) |
$ |
(0.58 ) |
$ |
(0.44 ) |
|||||||
(1) Expenses incurred relating to the departure of directors and officers and the recruitment of directors and key members of our senior management team. |
|||||||||||||||
(2) Represents fees and expenses related to a settlement in the cancellation of a contract related to our information technology systems. |
|||||||||||||||
(3) Severance expenses paid as part of our cost reduction plan implemented during the 13 weeks ended July 29, 2023. |
|||||||||||||||
(4) Represents costs related to legal settlements and related fees and expenses. |
Sportsman's Warehouse Holdings, Inc. 美国通用会计准则与非美国通用会计准则财务指标(未经审计) (金额以千为单位,除每股数据外) |
|||||||||||||||
下表展示了(i) GAAP净亏损与调整后净亏损的调节,以及(ii) GAAP稀释每股亏损与调整后稀释每股亏损的调节: |
|||||||||||||||
截至十三周 |
截至三十九周 |
||||||||||||||
11月2日 2024 |
10月28日 2023 |
11月2日 2024 |
10月28日 2023 |
||||||||||||
分子: |
|||||||||||||||
净损失 |
$ |
(364 ) |
$ |
(1,331 ) |
$ |
(24,336 ) |
$ |
(20,258 ) |
|||||||
董事和高管转换成本 (1) |
279 |
1,180 |
709 |
3,067 |
|||||||||||
取消合同 (2) |
205 |
- |
911 |
- |
|||||||||||
成本削减计划 (3) |
- |
351 |
- |
1,216 |
|||||||||||
法律和解 (4) |
1,750 |
- |
1,750 |
687 |
|||||||||||
减去税收优惠 |
(519 ) |
(398 ) |
(783 ) |
(1,292 ) |
|||||||||||
调整后的净损失 |
$ |
1,351 |
$ |
(198 ) |
$ |
(21,749 ) |
$ |
(16,580 ) |
|||||||
分母: |
|||||||||||||||
稀释后加权平均流通股数 |
37,869 |
37,393 |
37,729 |
37,500 |
|||||||||||
每股亏损的调节: |
|||||||||||||||
摊薄每股亏损: |
$ |
(0.01 ) |
$ |
(0.04 ) |
$ |
(0.65 ) |
$ |
(0.54 ) |
|||||||
对分子和分母的调整影响 |
0.05 |
0.03 |
0.07 |
0.10 |
|||||||||||
调整后摊薄每股亏损: |
$ |
0.04 |
$ |
(0.01 ) |
$ |
(0.58 ) |
$ |
(0.44 ) |
|||||||
(1) 与董事和高级管理人员离职及招募董事和我们高级管理团队关键成员相关的费用。 |
|||||||||||||||
(2) 与终止与我们信息技术系统相关的合同的和解费用和支出相关。 |
|||||||||||||||
(3) 在截至2023年7月29日的13周内,作为我们实施成本削减计划的一部分支付的遣散费用。 |
|||||||||||||||
(4) 代表与法律和解及相关费用和支出相关的成本。 |
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. GAAP and Non-GAAP Financial Measures (Unaudited) (amounts in thousands, except per share data) |
|||||||||||||||
The following table presents the reconciliation of GAAP net loss to adjusted EBITDA for the periods presented: |
|||||||||||||||
For the Thirteen Weeks Ended |
For the Thirty-Nine Weeks Ended |
||||||||||||||
November 2, 2024 |
October 28, 2023 |
November 2, 2024 |
October 28, 2023 |
||||||||||||
Net loss |
$ |
(364 ) |
$ |
(1,331 ) |
$ |
(24,336 ) |
$ |
(20,258 ) |
|||||||
Interest expense |
3,317 |
3,944 |
9,408 |
9,518 |
|||||||||||
Income tax benefit |
162 |
459 |
(7,364 ) |
(6,664 ) |
|||||||||||
Depreciation and amortization |
9,984 |
10,663 |
30,536 |
28,412 |
|||||||||||
Stock-based compensation expense (1) |
1,047 |
965 |
3,438 |
3,341 |
|||||||||||
Director and officer transition costs (2) |
279 |
1,180 |
709 |
3,067 |
|||||||||||
Cancelled contract (3) |
205 |
- |
911 |
- |
|||||||||||
Cost reduction plan (4) |
- |
351 |
- |
1,216 |
|||||||||||
Legal settlement (5) |
1,750 |
- |
1,750 |
687 |
|||||||||||
Adjusted EBITDA |
$ |
16,380 |
$ |
16,231 |
$ |
15,052 |
$ |
19,319 |
|||||||
(1) Stock-based compensation expense represents non-cash expenses related to equity instruments granted to employees under our equity incentive plan and employee stock purchase plan. |
|||||||||||||||
(2) Expenses incurred relating to the departure of directors and officers and the recruitment of directors and key members of our senior management team. |
|||||||||||||||
(3) Represents fees and expenses related to a settlement in the cancellation of a contract related to our information technology systems. |
|||||||||||||||
(4) Severance expenses paid as part of our cost reduction plan implemented during the 13 weeks ended July 29, 2023. |
|||||||||||||||
(5) Represents costs related to legal settlements and related fees and expenses. |
Sportsman's Warehouse Holdings, Inc. 美国通用会计准则与非美国通用会计准则财务指标(未经审计) (金额以千为单位,除每股数据外) |
|||||||||||||||
下表呈现了GAAP净亏损与调整后EBITDA的调节情况: |
|||||||||||||||
截至十三周 |
截至三十九周 |
||||||||||||||
11月2日 2024 |
10月28日 2023 |
11月2日 2024 |
10月28日 2023 |
||||||||||||
净损失 |
$ |
(364 ) |
$ |
(1,331 ) |
$ |
(24,336 ) |
$ |
(20,258 ) |
|||||||
利息支出 |
3,317 |
3,944 |
9,408 |
9,518 |
|||||||||||
所得税优惠 |
162 |
459 |
(7,364 ) |
(6,664 ) |
|||||||||||
折旧和摊销 |
9,984 |
10,663 |
30,536 |
28,412 |
|||||||||||
基于股票的薪酬费用(1) |
1,047 |
965 |
3,438 |
3,341 |
|||||||||||
董事和高管过渡成本(2) |
279 |
1,180 |
709 |
3,067 |
|||||||||||
取消的合同(3) |
205 |
- |
911 |
- |
|||||||||||
成本削减计划(4) |
- |
351 |
- |
1,216 |
|||||||||||
法律和解(5) |
1,750 |
- |
1,750 |
687 |
|||||||||||
调整后的EBITDA |
$ |
16,380 |
$ |
16,231 |
$ |
15,052 |
$ |
19,319 |
|||||||
(1) 基于股票的薪酬费用代表与根据我们的股权激励计划和员工股票购买计划授予员工的权益工具相关的非现金费用。 |
|||||||||||||||
(2) 与董事和高管离职及招聘董事和我们高管团队关键成员相关的费用。 |
|||||||||||||||
(3) 代表与我们信息技术系统相关的合同取消的和解相关费用和支出。 |
|||||||||||||||
(4) 在截至2023年7月29日的13周内实施的成本削减计划中支付的遣散费。 |
|||||||||||||||
(5) 代表与法律和解及相关费用和支出相关的成本。 |