SPORTSMAN'S WAREHOUSE HOLDINGS, INC. SPWH Income Statement

Sportsman's warehouse holdings, inc. (SPWH)

Income statement / TTM

Feb'20	Nov'19	Aug'19	May'19	Feb'19	Nov'18	Oct'18	Aug'18	Jul'18	May'18	Apr'18	Feb'18	Jan'18	Oct'17	Jul'17	Apr'17	Jan'17	Jan'17	Oct'16	Jul'16	Apr'16	Jan'16	Oct'15	Jul'15	Apr'15	Jan'15	Oct'14	Jul'14	Apr'14	Jan'14	Oct'13	Jul'13	Apr'13
Net sales
886,401	870,932	851,565	843,087	849,129	0	849,611	0	844,627	0	832,832	809,671	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cost of goods sold
589,768	579,821	567,083	559,550	564,199	0	564,523	0	560,157	0	552,021	535,811	-	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net sales
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	779,956	-	767,129	742,090	719,221	706,764	663,659	654,069	646,602	639,869	650,152	642,679	639,068	643,163	0	0	0
Cost of goods sold
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	516,726	-	507,395	490,056	475,370	468,234	434,340	430,664	428,372	424,662	439,662	437,617	434,641	435,933	0	0	0
Gross profit
296,633	291,111	284,482	283,537	284,930	0	285,088	0	284,470	0	280,811	-	273,860	268,504	265,806	263,373	-	263,230	259,734	252,034	243,851	238,530	229,319	223,405	218,230	215,207	210,490	205,062	204,427	207,230	0	0	0
Selling, general, and administrative expenses
263,169	253,863	245,597	241,225	240,911	0	241,458	0	238,831	0	234,126	-	227,292	217,402	213,678	208,809	-	202,543	198,052	191,729	183,431	179,218	177,971	172,601	171,869	170,315	163,357	159,571	155,229	147,140	0	0	0
Bankruptcy related expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-
Bankruptcy related expenses
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0
Income from operations
33,464	37,248	38,885	42,312	44,019	0	43,630	0	45,639	0	46,685	-	46,568	51,102	52,128	54,564	-	60,687	61,682	60,305	60,420	59,312	51,348	50,804	46,361	44,892	47,133	45,491	49,198	60,035	0	0	0
Interest expense
7,995	9,234	9,773	11,754	13,206	0	14,182	0	15,043	0	14,145	-	13,738	13,351	13,259	12,964	-	13,402	13,720	13,977	14,284	14,156	19,560	20,023	20,682	22,480	19,039	28,219	27,477	25,447	0	0	0
Income before income taxes
25,469	28,014	29,112	30,558	30,813	0	29,448	0	30,596	0	32,540	-	32,830	37,751	38,869	41,600	-	47,285	47,962	46,328	46,136	45,156	31,788	30,781	25,679	22,412	0	0	0	-	-	-	-
Income before income taxes
-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	0	0
Income tax expense
5,254	6,853	6,046	6,439	7,063	0	10,440	0	14,178	0	16,119	-	15,088	15,356	15,768	16,749	-	17,616	17,443	16,782	16,694	17,385	12,234	11,852	9,887	8,628	10,070	5,942	7,798	12,838	0	0	0
Net income
20,215	21,161	23,066	24,119	23,750	0	19,008	0	16,418	0	16,421	-	17,742	22,395	23,101	24,851	-	29,669	30,519	29,546	29,442	27,771	19,554	18,929	15,792	13,784	18,024	11,330	13,923	21,750	0	0	0
Income per share:
Basic
0.23	0.24	0.13	-0.13	0.25	0.29	0.29	0.15	0.15	-0.14	-0.14	-	0.15	0.23	0.15	-0.11	-	0.24	0.25	0.20	0.01	0.26	0.23	0.20	-0.03	0.11	0.21	0.12	-0.10	0.23	0.07	0.23	0.13
Diluted
0.22	0.24	0.13	-0.13	0.25	0.29	0.29	0.15	0.15	-0.14	-0.14	-	0.15	0.23	0.15	-0.11	-	0.24	0.25	0.20	0.01	0.27	0.23	0.19	-0.03	0.11	0.21	0.12	-0.10	0.23	0.07	0.23	0.13
Weighted average shares outstanding:
Basic
43,301	43,230	43,130	43,003	42,951	42,938	42,938	42,896	42,896	42,727	42,727	-	42,595	42,576	42,536	42,277	-	42,254	42,245	42,217	42,032	42,005	42,004	42,004	41,851	41,817	41,818	41,768	34,441	32,993	33,229	33,229	33,229
Diluted
44,635	43,559	43,155	43,003	43,174	43,094	43,094	42,921	42,921	42,727	42,727	-	42,613	42,611	42,587	42,277	-	42,558	42,558	42,490	42,334	42,787	42,362	42,336	41,851	42,226	41,931	41,966	34,441	33,053	33,229	33,229	33,229