BOOT BARN HOLDINGS, INC. BOOT Income Statement

Boot barn holdings, inc. (BOOT)

Income statement / TTM

Mar'20	Dec'19	Sep'19	Jun'19	Mar'19	Dec'18	Sep'18	Sep'18	Jun'18	Mar'18	Dec'17	Dec'17	Sep'17	Jul'17	Jun'17	Mar'17	Dec'16	Sep'16	Jun'16	Mar'16	Dec'15	Sep'15	Jun'15	Mar'15	Dec'14	Sep'14	Jun'14	Dec'13	Sep'13
Net sales
845,575	849,702	819,711	800,637	776,854	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net sales
-	-	-	-	776,854	-	0	-	-	-	-	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of goods sold
569,084	567,766	549,148	538,494	525,420	513,941	498,393	498,393	482,584	470,034	-	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net sales
-	-	-	-	-	-	-	-	-	-	670,185	-	-	-	-	629,816	616,280	610,691	606,434	569,020	522,834	459,515	416,187	402,684	414,842	361,689	0	0	0
Cost of goods sold
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	0	0	-	0	0
Amortization of inventory fair value adjustment
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	-	-	-	-	-	0	0
Total cost of goods sold
-	-	-	-	-	-	-	-	-	-	465,839	-	-	-	-	439,930	433,349	426,944	423,260	395,817	358,025	312,729	277,521	267,907	274,367	243,641	0	0	0
Gross profit
276,491	281,936	270,563	262,143	251,434	240,924	227,198	227,198	217,970	207,915	204,346	204,346	195,772	0	190,528	189,886	182,931	183,747	183,174	173,203	164,809	146,786	138,666	134,777	140,475	118,048	0	0	0
Selling, general and administrative expenses
202,823	201,465	195,772	191,589	187,112	181,820	172,996	172,996	166,827	161,660	161,310	161,310	156,268	-	152,219	152,068	147,558	149,044	153,325	142,078	131,497	115,810	102,897	99,341	99,771	95,333	0	0	0
Acquisition-related expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	891	0	0	0	-	-	-	-	-	-
Total operating expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	142,969	132,388	116,701	103,788	99,341	99,771	95,333	0	0	0
Income from operations
73,668	80,471	74,791	70,554	64,322	59,104	54,202	54,202	51,143	46,255	43,036	43,036	39,504	0	38,309	37,818	35,373	34,703	29,849	30,234	32,421	30,085	34,878	35,436	40,704	22,715	0	0	0
Interest expense, net
-13,310	-14,436	-15,292	-16,135	-16,331	0	-	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense, net
-	-	-	-	-	-	-15,882	-	-	-	-15,119	-15,119	-14,935	-	-14,797	-14,699	-14,424	-14,340	-15,692	-12,923	-12,883	-13,507	-11,325	-13,291	-11,999	-10,028	0	0	0
Other (loss)/income, net
-45	55	0	0	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	51	49	40	0	0	0
Income before income taxes
60,313	66,087	59,518	54,435	47,996	43,036	38,320	38,320	35,625	31,179	27,917	27,917	24,569	-	23,512	23,119	20,949	20,363	14,157	17,311	19,552	16,604	23,586	22,196	28,754	12,727	0	0	0
Income tax expense
12,364	15,170	14,390	12,453	8,974	5,856	21	21	762	2,300	3,306	3,306	9,600	-	9,162	8,922	8,327	8,320	5,936	7,443	8,086	6,303	8,998	8,466	10,961	5,157	0	0	0
Net income
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	11,466	10,301	14,588	13,730	17,793	7,570	0	0	0
Net income attributed to non-controlling interest
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	4	338	265	0	0	0
Net income
47,949	50,917	45,128	41,982	39,022	37,180	38,299	38,299	34,863	28,879	24,611	24,611	14,969	-	14,350	14,197	0	0	0	-	-	-	-	13,726	17,455	7,305	0	0	0
Earnings per share:
Basic shares (in dollars per share)
0.20	0.87	0.27	0.34	0.31	0.67	0.16	0.16	0.24	0.25	0.76	0.76	0.04	0.03	0.03	0.10	0.40	0.02	0.02	0.04	0.38	-0.13	0.09	0.14	0.37	0.05	0.00	0.33	-0.07
Diluted shares (in dollars per share)
0.20	0.85	0.26	0.33	0.30	0.66	0.16	0.16	0.24	0.25	0.73	0.73	0.04	0.03	0.03	0.10	0.39	0.02	0.02	0.05	0.37	-0.13	0.08	0.13	0.36	0.05	0.00	0.33	-0.07
Weighted average shares outstanding:
Basic shares
28,786	28,665	28,502	28,380	28,327	28,320	28,119	28,119	27,604	27,135	26,674	26,674	26,608	26,559	26,559	26,541	26,495	26,427	26,373	26,330	26,326	26,159	25,865	25,722	23,704	19,929	19,149	18,929	18,929
Diluted shares
29,310	29,367	29,161	29,025	28,922	28,886	28,875	28,875	28,542	28,597	27,596	27,596	26,950	26,969	26,969	27,078	27,165	26,897	26,616	27,817	26,871	26,159	26,973	27,295	24,556	20,552	19,149	19,432	18,929