Sportsman's Warehouse Holdings, Inc.
NASDAQ:SPWH · NASDAQ Global Select
+$0.10 today
Vol 0.75M · Avg 0.75M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$50.1M -51.4% | -$33.1M -14.0% | -$29.0M -171.6% | $40.5M -62.6% | $108.5M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $39.1M -3.5% | $40.5M -27.8% | $56.1M +76.6% | $31.8M +21.2% | $26.2M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$946.0K -165.2% | $1.5M +114.4% | -$10.0M -366.9% | $3.8M -29.6% | $5.3M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $3.1M -27.6% | $4.2M -5.0% | $4.5M -4.8% | $4.7M +40.4% | $3.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $21.6M +83.8% | $11.7M -61.9% | $30.8M +149.1% | -$62.7M +68.1% | -$196.8M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$2.0M -583.1% | -$290.0K -332.8% | -$67.0K +42.2% | -$116.0K +91.4% | -$1.4M | $592.6M | $1.3B | $626.2M |
| Inventory | $29.1M +128.2% | $12.8M -71.3% | $44.4M +453.4% | -$12.6M +91.2% | -$143.1M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$19.6M -345.7% | $8.0M +347.7% | $1.8M +218.4% | -$1.5M +92.6% | -$20.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $14.1M +262.0% | -$8.7M +43.1% | -$15.3M +68.4% | -$48.5M -52.0% | -$31.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $18.6M +100.1% | $9.3M +15575.0% | -$60.0K -100.2% | $28.8M -9.5% | $31.8M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $31.3M -8.3% | $34.1M -34.7% | $52.3M +11.7% | $46.8M +316.4% | -$21.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$22.4M -54.2% | -$14.6M +81.8% | -$79.9M -25.8% | -$63.5M -18.8% | -$53.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $11.0K -85.5% | $76.0K | $0 -100.0% | $2.9M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$22.4M -54.9% | -$14.5M +81.9% | -$79.9M -31.9% | -$60.6M -13.4% | -$53.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$7.2M +72.7% | -$26.4M -168.5% | $38.5M +79.7% | $21.4M -67.5% | $66.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $209.0K -31.3% | $304.0K +111.1% | -$2.7M +95.8% | -$64.7M -2728.7% | -$2.3M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$3.1M -150.4% | $6.1M +182.4% | -$7.4M -400.8% | $2.5M -12.2% | $2.8M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$10.1M +49.6% | -$20.0M -170.4% | $28.4M +169.5% | -$40.8M -161.3% | $66.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.2M -279.6% | -$309.0K -141.1% | $752.0K +101.4% | -$54.6M -542.2% | -$8.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $8.9M -54.7% | $19.6M +170.9% | -$27.6M -65.3% | -$16.7M +77.7% | -$75.1M | $8.6B | -$16.8B | $11.1B |
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.
Does SPWH generate free cash flow?
Sportsman's Warehouse Holdings, Inc. (SPWH) generated $8.88M of free cash flow in fiscal 2025.
How much operating cash flow does SPWH produce?
Operating cash flow was $31.33M, before capital expenditures of $22.44M.
Explore More
Continue the stock analysis
Jump to another research area for this company.