Sportsman's Warehouse Holdings, Inc.
NASDAQ:SPWH · NASDAQ Global Select
+$0.10 today
Vol 0.75M · Avg 0.75M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:SPWH · Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into -$50.7M of net income for the selected period. Gross margin is 29.9% and net margin is -4.4%, showing how much revenue survives after costs and taxes. EPS is $-1.30, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B +1.0% | $1.2B -7.0% | $1.3B -8.0% | $1.4B -7.1% | $1.5B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $835.7M +1.0% | $827.2M -8.6% | $904.6M -3.7% | $939.3M -7.5% | $1.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $373.5M +0.8% | $370.5M -3.4% | $383.4M -16.7% | $460.2M -6.1% | $490.3M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.9% -0.0pp | 30.9% +1.2pp | 29.8% -3.1pp | 32.9% +0.3pp | 32.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $261.7M -32.0% | $385.0M +42.9% | $269.3M -33.0% | $402.2M +0.6% | $399.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $387.5M -0.3% | $388.7M -1.9% | $396.3M -1.5% | $402.2M +0.6% | $399.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $39.1M -3.5% | $40.5M +3.8% | $39.0M +22.8% | $31.8M -45.0% | $57.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.7M -92.3% | $21.6M +58.3% | $13.7M -84.8% | $89.8M -55.8% | $203.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 0.1% -1.7pp | 1.8% +0.7pp | 1.1% -5.4pp | 6.4% -7.1pp | 13.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$13.9M +23.6% | -$18.2M -41.5% | -$12.9M -122.2% | $58.1M -35.9% | $90.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.2% +0.4pp | -1.5% -0.5pp | -1.0% -5.1pp | 4.1% -1.9pp | 6.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $13.7M +11.7% | $12.3M -4.6% | $12.9M +206.8% | $4.2M +204.0% | $1.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$37.2M -188.7% | -$12.9M +49.1% | -$25.3M -503.5% | -$4.2M -107.8% | $53.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$51.1M -64.3% | -$31.1M +18.5% | -$38.2M -170.9% | $53.9M -62.7% | $144.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -4.2% -1.6pp | -2.6% +0.4pp | -3.0% -6.8pp | 3.8% -5.7pp | 9.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$1.1M -156.2% | $1.9M +121.0% | -$9.2M -169.0% | $13.3M -62.7% | $35.8M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$50.1M -51.4% | -$33.1M -14.0% | -$29.0M -171.6% | $40.5M -62.6% | $108.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | -4.1% -1.4pp | -2.8% -0.5pp | -2.3% -5.1pp | 2.9% -4.3pp | 7.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -49.4% | -$1 -13.0% | -$1 -177.0% | $1 -59.7% | $2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -49.4% | -$1 -13.0% | -$1 -177.0% | $1 -59.0% | $2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $38.4M +1.5% | $37.8M +0.9% | $37.5M -7.4% | $40.5M -7.6% | $43.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $38.4M +1.5% | $37.8M +0.9% | $37.5M -7.9% | $40.7M -8.6% | $44.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Duluth Holdings Inc.
NASDAQ:DLTH
$163.77M
American Outdoor Brands, Inc.
NASDAQ:AOUT
$126.34M
Red Robin Gourmet Burgers, Inc.
NASDAQ:RRGB
$115.07M
Full House Resorts, Inc.
NASDAQ:FLL
$102.81M
GrowGeneration Corp.
NASDAQ:GRWG
$95.24M
Kandi Technologies Group, Inc.
NASDAQ:KNDI
$55.17M
TH International Limited
NASDAQ:THCH
$53.82M
Purple Innovation, Inc.
PRPL
$47.62M
QVC Group Inc.
QVCGA
$2.69M
iRobot Corporation
IRBT
$1.72M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does SPWH generate?
Sportsman's Warehouse Holdings, Inc. (SPWH) reported $1.21B of revenue in fiscal 2025.
Is SPWH profitable?
Sportsman's Warehouse Holdings, Inc. (SPWH) reported -$50,061,000.00 of net income, with a net margin of -4.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.