UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On December 7, 2022, Sportsman’s Warehouse Holdings, Inc. (“the Company”) issued a press release reporting its results of operations for the thirteen and thirty-nine weeks ended October 29, 2022, a copy of which is furnished hereto as Exhibit 99.1 and is incorporated herein by reference.
The information in this Item 2.02 and the related information in Exhibit 99.1 attached hereto shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section and shall not be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in any such filing.
Item 9.01 Financial Statements and Exhibits.
Exhibit 99.1. |
|
|
|
Exhibit 104. |
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. |
|
|
|
|
Date: |
December 7, 2022 |
By: |
/s/ Jeff White |
|
|
Name: Title |
Jeff White |
Exhibit 99.1
Sportsman's Warehouse Holdings, Inc. Announces
Third Quarter 2022 Financial Results
WEST JORDAN, Utah, December 7, 2022--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 October 29, 2022.
“We executed our strategic initiatives and reported strong sales and earnings results in the third quarter, despite the challenging macroeconomic environment,” said Jon Barker, Sportsman’s Warehouse President and Chief Executive Officer. “The investments made over the last few years to enhance our omnichannel capabilities have strengthened the overall foundation of the business. Moving forward, we will continue to closely manage the business with discipline and rigor, and maintain focus on leveraging our investments while accelerating the growth of our store footprint to reach more customers nationwide.”
For the thirteen weeks ended October 29, 2022:
1
For the thirty-nine weeks ended October 29, 2022:
Balance sheet and capital allocation highlights as of October 29, 2022:
2
Fourth Quarter and Full-Year 2022 Outlook:
For the fourth quarter of fiscal year 2022, net sales are expected to be in the range of $370 million to $385 million, anticipating that same store sales will be down 13% to 9% year-over-year. Adjusted diluted earnings per share for the quarter are expected to be in the range of $0.25 to $0.35. This implies our full-year 2022 net sales will be in the range of $1.39 billion to $1.405 billion, with adjusted diluted earnings per share for the full-year in the range of $0.98 and $1.08.
As we look to fiscal year 2023, we expect to accelerate the growth of our fleet and currently anticipate opening between 13 and 18 new stores during the year. This would be the highest number of new stores opened in a single year.
Jeff White, Chief Financial Officer of Sportsman’s Warehouse said, “Our guidance for the fourth quarter considers ongoing consumer inflationary pressures and a challenging macroeconomic environment, which we are carefully navigating. We will maintain our discipline with expense management and capital allocation as we continue to execute on our short and long-term strategic initiatives.”
Conference Call Information:
A conference call to discuss third quarter 2022 financial results is scheduled for December 7, 2022, at 5:00PM Eastern Time. The conference call will be webcast and may be accessed via the Investor Relations section of the Company’s website at www.sportsmans.com.
Non-GAAP Information
This press release includes the following financial measures defined as non-GAAP financial measures by the Securities and Exchange Commission (the “SEC”): adjusted net income, adjusted diluted earnings per share and Adjusted EBITDA. We define adjusted net income as net income plus expenses incurred relating to costs incurred for the recruitment and hiring of key members of management, expenses incurred relating to the terminated merger with the Great Outdoors Group, LLC and recognized tax benefits, as applicable. We define adjusted diluted earnings per share as adjusted net income divided by diluted weighted average shares outstanding. We define Adjusted EBITDA as net income plus interest expense, income tax (benefit) expense, depreciation and amortization, stock-based compensation expense, expenses incurred relating to the terminated merger with the Great Outdoors Group, LLC, pre-opening expenses and costs incurred for the recruitment and hiring of key members of management. The Company has reconciled these non-GAAP financial measures with the most directly comparable GAAP financial measures under “GAAP and Non-GAAP Measures” in this release. 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. 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 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. 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.
Forward-Looking Statements
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 ability to have sufficient inventory of products in demand by our customers and our guidance for the fourth quarter and full fiscal year 2022. Investors can identify these statements by the fact that they use words such as "continue", "expect", "may", “opportunity”, "plan", "future", “ahead” and similar terms and phrases. 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 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; general economic, market and other conditions and changes in consumer spending; macroeconomic factors, such as political trends, social unrest,
3
inflationary pressures, and recessionary trends; the Company’s concentration of stores in the Western United States; competition in the outdoor activities and specialty retail market; changes in consumer demands; the Company’s expansion into new markets and planned growth; the impact of COVID-19 on the Company’s operations; 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 January 29, 2022 which was filed with the SEC on March 30, 2022, 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.
About 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.
For press releases and certain additional information about the Company, visit the Investor Relations section of the Company's website at www.sportsmans.com.
Investor Contact:
Riley Timmer
Vice President, Investor Relations & Corp. Development
Sportsman’s Warehouse
(801) 566-6681
investors@sportsmans.com
4
SPORTSMAN’S WAREHOUSE HOLDINGS, INC.
Condensed Consolidated Statements of Income (Unaudited)
(in thousands, except per share data)
|
For the Thirteen Weeks Ended |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
October 29, 2022 |
|
|
% of net sales |
|
October 30, 2021 |
|
|
% of net sales |
|
YOY Variance |
|
|||
Net sales |
$ |
359,720 |
|
|
100.0% |
|
$ |
401,014 |
|
|
100.0% |
|
$ |
(41,294 |
) |
Cost of goods sold |
|
238,898 |
|
|
66.4% |
|
|
271,392 |
|
|
67.7% |
|
|
(32,494 |
) |
Gross profit |
|
120,822 |
|
|
33.6% |
|
|
129,622 |
|
|
32.3% |
|
|
(8,800 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Selling, general and administrative expenses |
|
102,322 |
|
|
28.4% |
|
|
99,974 |
|
|
24.9% |
|
|
2,348 |
|
Income from operations |
|
18,500 |
|
|
5.2% |
|
|
29,648 |
|
|
7.4% |
|
|
(11,148 |
) |
Interest expense |
|
1,187 |
|
|
0.3% |
|
|
413 |
|
|
0.1% |
|
|
774 |
|
Income before income tax expense |
|
17,313 |
|
|
4.9% |
|
|
29,235 |
|
|
7.3% |
|
|
(11,922 |
) |
Income tax expense |
|
4,436 |
|
|
1.2% |
|
|
7,372 |
|
|
1.8% |
|
|
(2,936 |
) |
Net income |
$ |
12,877 |
|
|
3.7% |
|
$ |
21,863 |
|
|
5.5% |
|
$ |
(8,986 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
$ |
0.34 |
|
|
|
|
$ |
0.50 |
|
|
|
|
$ |
(0.16 |
) |
Diluted |
$ |
0.33 |
|
|
|
|
$ |
0.49 |
|
|
|
|
$ |
(0.16 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
|
38,414 |
|
|
|
|
|
43,878 |
|
|
|
|
|
(5,464 |
) |
Diluted |
|
38,681 |
|
|
|
|
|
44,582 |
|
|
|
|
|
(5,901 |
) |
5
SPORTSMAN’S WAREHOUSE HOLDINGS, INC.
Condensed Consolidated Statements of Income (Unaudited)
(in thousands, except per share data)
|
For the Thirty-Nine Weeks Ended |
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
October 29, 2022 |
|
|
% of net sales |
|
October 30, 2021 |
|
|
% of net sales |
|
YOY Variance |
|
|||
Net sales |
$ |
1,020,246 |
|
|
100.0% |
|
$ |
1,089,784 |
|
|
100.0% |
|
$ |
(69,538 |
) |
Cost of goods sold |
|
682,794 |
|
|
66.9% |
|
|
736,061 |
|
|
67.5% |
|
|
(53,267 |
) |
Gross profit |
|
337,452 |
|
|
33.1% |
|
|
353,723 |
|
|
32.5% |
|
|
(16,271 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Selling, general and administrative expenses |
|
295,430 |
|
|
29.0% |
|
|
286,263 |
|
|
26.3% |
|
|
9,167 |
|
Income from operations |
|
42,022 |
|
|
4.1% |
|
|
67,460 |
|
|
6.2% |
|
|
(25,438 |
) |
Interest expense |
|
2,521 |
|
|
0.2% |
|
|
905 |
|
|
0.1% |
|
|
1,616 |
|
Income before income tax expense |
|
39,501 |
|
|
3.9% |
|
|
66,555 |
|
|
6.1% |
|
|
(27,054 |
) |
Income tax expense |
|
10,012 |
|
|
1.0% |
|
|
16,519 |
|
|
1.5% |
|
|
(6,507 |
) |
Net income |
$ |
29,489 |
|
|
2.9% |
|
$ |
50,036 |
|
|
4.6% |
|
$ |
(20,547 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
$ |
0.71 |
|
|
|
|
$ |
1.14 |
|
|
|
|
$ |
(0.43 |
) |
Diluted |
$ |
0.71 |
|
|
|
|
$ |
1.13 |
|
|
|
|
$ |
(0.42 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Basic |
|
41,438 |
|
|
|
|
|
43,809 |
|
|
|
|
|
(2,371 |
) |
Diluted |
|
41,672 |
|
|
|
|
|
44,471 |
|
|
|
|
|
(2,799 |
) |
6
SPORTSMAN’S WAREHOUSE HOLDINGS, INC.
Condensed Consolidated Balance Sheets (Unaudited)
(in thousands)
|
|
October 29, |
|
|
January 29, |
|
||
|
|
2022 |
|
|
2022 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
2,560 |
|
|
$ |
57,018 |
|
Accounts receivable, net |
|
|
1,685 |
|
|
|
1,937 |
|
Merchandise inventories |
|
|
485,156 |
|
|
|
386,560 |
|
Prepaid expenses and other |
|
|
19,182 |
|
|
|
21,955 |
|
Total current assets |
|
|
508,583 |
|
|
|
467,470 |
|
Operating lease right of use asset |
|
|
267,842 |
|
|
|
243,047 |
|
Property and equipment, net |
|
|
147,031 |
|
|
|
128,304 |
|
Goodwill |
|
|
1,496 |
|
|
|
1,496 |
|
Definite lived intangibles, net |
|
|
404 |
|
|
|
264 |
|
Total assets |
|
$ |
925,356 |
|
|
$ |
840,581 |
|
|
|
|
|
|
|
|
||
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
130,119 |
|
|
$ |
58,916 |
|
Accrued expenses |
|
|
93,054 |
|
|
|
109,012 |
|
Income taxes payable |
|
|
4,984 |
|
|
|
9,500 |
|
Operating lease liability, current |
|
|
43,440 |
|
|
|
40,924 |
|
Revolving line of credit |
|
|
105,064 |
|
|
|
66,054 |
|
Total current liabilities |
|
|
376,661 |
|
|
|
284,406 |
|
Long-term liabilities: |
|
|
|
|
|
|
||
Deferred income taxes |
|
|
4,294 |
|
|
|
5,779 |
|
Operating lease liability, noncurrent |
|
|
261,095 |
|
|
|
236,227 |
|
Total long-term liabilities |
|
|
265,389 |
|
|
|
242,006 |
|
Total liabilities |
|
|
642,050 |
|
|
|
526,412 |
|
|
|
|
|
|
|
|
||
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; 37,697 and 43,880 shares issued and outstanding, respectively |
|
|
377 |
|
|
|
439 |
|
Additional paid-in capital |
|
|
79,169 |
|
|
|
90,851 |
|
Accumulated earnings |
|
|
203,760 |
|
|
|
222,879 |
|
Total stockholders' equity |
|
|
283,306 |
|
|
|
314,169 |
|
Total liabilities and stockholders' equity |
|
$ |
925,356 |
|
|
$ |
840,581 |
|
7
SPORTSMAN’S WAREHOUSE HOLDINGS, INC.
Condensed Consolidated Statements Cash Flows (Unaudited)
(in thousands)
|
|
Thirty-Nine Weeks Ended |
|
|||||
|
|
October 29, |
|
|
October 30, |
|
||
|
|
2022 |
|
|
2021 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
29,489 |
|
|
$ |
50,036 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
||
Depreciation of property and equipment |
|
|
22,961 |
|
|
|
18,778 |
|
Amortization of deferred financing fees |
|
|
146 |
|
|
|
188 |
|
Amortization of definite lived intangible |
|
|
51 |
|
|
|
23 |
|
Noncash lease expense |
|
|
21,169 |
|
|
|
21,204 |
|
Deferred income taxes |
|
|
(1,486 |
) |
|
|
(558 |
) |
Stock-based compensation |
|
|
3,526 |
|
|
|
2,236 |
|
Change in operating assets and liabilities, net of amounts acquired: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
252 |
|
|
|
(103 |
) |
Operating lease liabilities |
|
|
(18,580 |
) |
|
|
(20,915 |
) |
Merchandise inventories |
|
|
(98,596 |
) |
|
|
(185,063 |
) |
Prepaid expenses and other |
|
|
3,135 |
|
|
|
(781 |
) |
Accounts payable |
|
|
68,327 |
|
|
|
41,723 |
|
Accrued expenses |
|
|
(11,369 |
) |
|
|
(2,694 |
) |
Income taxes payable and receivable |
|
|
(4,516 |
) |
|
|
(2,417 |
) |
Net cash provided by (used in) operating activities |
|
|
14,509 |
|
|
|
(78,343 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchase of property and equipment, net of amounts acquired |
|
|
(38,477 |
) |
|
|
(38,463 |
) |
Net cash used in investing activities |
|
|
(38,477 |
) |
|
|
(38,463 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
||
Net borrowings on line of credit |
|
|
39,010 |
|
|
|
57,551 |
|
Decrease in book overdraft |
|
|
(5,113 |
) |
|
|
(1,382 |
) |
Proceeds from issuance of common stock per employee stock purchase plan |
|
|
525 |
|
|
|
— |
|
Payments to acquire treasury stock |
|
|
(62,411 |
) |
|
|
— |
|
Payment of withholdings on restricted stock units |
|
|
(1,993 |
) |
|
|
(2,356 |
) |
Payment of deferred financing costs |
|
|
(508 |
) |
|
|
— |
|
Net cash (used in) provided by financing activities |
|
|
(30,490 |
) |
|
|
53,813 |
|
Net change in cash and cash equivalents |
|
|
(54,458 |
) |
|
|
(62,993 |
) |
Cash and cash equivalents at beginning of period |
|
|
57,018 |
|
|
|
65,525 |
|
Cash and cash equivalents at end of period |
|
$ |
2,560 |
|
|
$ |
2,532 |
|
|
|
|
|
|
|
|
||
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
||
Cash paid during the period for: |
|
|
|
|
|
|
||
Interest, net of amounts capitalized |
|
$ |
2,349 |
|
|
$ |
905 |
|
Income taxes, net of refunds |
|
|
16,014 |
|
|
|
19,494 |
|
|
|
|
|
|
|
|
||
Supplemental schedule of noncash activities: |
|
|
|
|
|
|
||
Noncash change in operating lease right of use asset and operating lease liabilities from remeasurement of existing leases and addition of new leases |
|
$ |
46,050 |
|
|
$ |
27,979 |
|
Purchases of property and equipment included in accounts payable and accrued expenses |
|
$ |
7,223 |
|
|
$ |
6,606 |
|
8
SPORTSMAN’S WAREHOUSE HOLDINGS, INC.
GAAP and Non-GAAP Measures (Unaudited)
(in thousands, except per share data)
Reconciliation of GAAP net income and GAAP dilutive earnings per share to adjusted net income and adjusted diluted earnings per share: |
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
For the Thirteen Weeks Ended |
|
|
For the Thirty-Nine Weeks Ended |
|
||||||||||||||
|
|
October 29, 2022 |
|
|
October 30, 2021 |
|
|
October 29, 2022 |
|
|
October 30, 2021 |
|
||||||||
Numerator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
|
12,877 |
|
|
$ |
|
21,863 |
|
|
$ |
|
29,489 |
|
|
$ |
|
50,036 |
|
Acquisition costs (3) |
|
|
|
- |
|
|
|
|
1,113 |
|
|
|
|
- |
|
|
|
|
6,419 |
|
Executive transition costs (4) |
|
|
|
289 |
|
|
|
|
- |
|
|
|
|
1,214 |
|
|
|
|
- |
|
Less tax benefit |
|
|
|
(75 |
) |
|
|
|
(301 |
) |
|
|
|
(316 |
) |
|
|
|
(1,733 |
) |
Adjusted net income |
|
$ |
|
13,091 |
|
|
$ |
|
22,675 |
|
|
$ |
|
30,387 |
|
|
$ |
|
54,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Denominator: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted weighted average shares outstanding |
|
|
|
38,681 |
|
|
|
|
44,582 |
|
|
|
|
41,672 |
|
|
|
|
44,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dilutive earnings per share |
|
$ |
|
0.33 |
|
|
$ |
|
0.49 |
|
|
$ |
|
0.71 |
|
|
$ |
|
1.13 |
|
Impact of adjustments to numerator and denominator |
|
|
|
0.01 |
|
|
|
|
0.02 |
|
|
|
|
0.02 |
|
|
|
|
0.10 |
|
Adjusted diluted earnings per share |
|
$ |
|
0.34 |
|
|
$ |
|
0.51 |
|
|
$ |
|
0.73 |
|
|
$ |
|
1.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Reconciliation of net income to adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
For the Thirteen Weeks Ended |
|
|
For the Thirty-Nine Weeks Ended |
|
||||||||||||||
|
|
October 29, 2022 |
|
|
October 30, 2021 |
|
|
October 29, 2022 |
|
|
October 30, 2021 |
|
||||||||
Net income |
|
$ |
|
12,877 |
|
|
$ |
|
21,863 |
|
|
$ |
|
29,489 |
|
|
$ |
|
50,036 |
|
Interest expense |
|
|
|
1,187 |
|
|
|
|
413 |
|
|
|
|
2,521 |
|
|
|
|
905 |
|
Income tax expense (benefit) |
|
|
|
4,436 |
|
|
|
|
7,372 |
|
|
|
|
10,012 |
|
|
|
|
16,519 |
|
Depreciation and amortization |
|
|
|
7,839 |
|
|
|
|
6,665 |
|
|
|
|
23,012 |
|
|
|
|
18,801 |
|
Stock-based compensation expense (1) |
|
|
|
1,077 |
|
|
|
|
194 |
|
|
|
|
3,526 |
|
|
|
|
2,237 |
|
Pre-opening expenses (2) |
|
|
|
1,432 |
|
|
|
|
1,712 |
|
|
|
|
2,936 |
|
|
|
|
3,090 |
|
Acquisition costs (3) |
|
|
|
- |
|
|
|
|
1,113 |
|
|
|
|
- |
|
|
|
|
6,419 |
|
Executive transition costs (4) |
|
|
|
289 |
|
|
|
|
- |
|
|
|
|
1,214 |
|
|
|
|
- |
|
Adjusted EBITDA |
|
$ |
|
29,137 |
|
|
$ |
|
39,332 |
|
|
$ |
|
72,710 |
|
|
$ |
|
98,007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Stock-based compensation expense represents non-cash expenses related to equity instruments granted to employees under our 2019 Performance Incentive Plan and Employee Stock Purchase Plan. |
|
|||||||||||||||||||
(2) Pre-opening expenses include expenses incurred in the preparation and opening of a new store location, such as payroll, travel and supplies, but do not include the cost of the initial inventory or capital expenditures required to open a location. |
|
|||||||||||||||||||
(3) The 13 and 39 weeks ended October 30, 2021, included $1.1 and $6.4 million of expenses incurred relating to the terminated merger with Great Outdoors Group. |
|
|||||||||||||||||||
(4) Expenses incurred relating to the recruitment and hiring of various key members of our senior management team. These events are not expected to be recurring. |
|
9
SPORTSMAN’S WAREHOUSE HOLDINGS, INC.
GAAP and Non-GAAP Measures (Unaudited)
(in thousands, except per share data)
Reconciliation of fourth quarter 2022 guidance: |
|
|||||||
|
|
|
|
|
|
|
||
|
|
Estimated Q4 '22 |
|
|||||
|
|
Low |
|
|
High |
|
||
Numerator: |
|
|
|
|
|
|||
Net income (loss) |
$ |
9,100 |
|
|
$ |
12,700 |
|
|
Executive transition Costs (1) |
$ |
200 |
|
|
$ |
400 |
|
|
Adjusted net income (loss) |
$ |
9,300 |
|
|
$ |
13,100 |
|
|
Denominator: |
|
|
|
|
|
|||
Diluted weighted average shares outstanding |
|
37,700 |
|
|
|
37,700 |
|
|
|
|
|
|
|
|
|
||
Reconciliation of earnings per share: |
|
|
|
|
|
|||
Diluted earnings (loss) per share |
$ |
0.24 |
|
|
$ |
0.34 |
|
|
Impact of adjustments to numerator and denominator |
|
0.01 |
|
|
|
0.01 |
|
|
Adjusted diluted earnings (loss) per share |
$ |
0.25 |
|
|
$ |
0.35 |
|
|
|
|
|
|
|
|
|
||
(1) Expenses incurred relating to the recruitment and hiring of various key members of our senior management team. These events are not expected to be recurring. |
|
|||||||
|
|
|
|
|
|
|
10