2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $274M | $314M | $314M | $264M | $252M |
Cost of Revenue | $199M | $236M | $240M | $202M | $189M |
Gross Profit | $75M | $77M | $74M | $62M | $62M |
Gross Profit % | 27% | 25% | 23% | 23% | 25% |
R&D Expenses | $1.5M | $2M | $2.7M | $3.1M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $26M | $24M | $18M | $9.8M | $13M |
Dep. & Amort. | $4M | $4.8M | $6.1M | $5.7M | $6M |
Def. Tax | $656K | $567K | -$244K | -$1.4M | $177K |
Stock Comp. | $1M | $135K | $51K | $52K | $0 |
Chg. in WC | -$29M | -$29M | -$17M | $31M | $18M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $3.5M | $4.4M | $4M | $16K | $4.2M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $3.5M | $4.4M | $4M | $16K | $4.2M |
Receivables | $65M | $66M | $57M | $50M | $0 |
Inventory | $72M | $92M | $122M | $92M | $76M |
Escalade reported a 2% decline in Q4 2024 sales year-over-year but achieved a 61 basis point gross margin improvement due to lower manufacturing and logistics costs.
The company reduced its workforce by 23% and inventory levels by 44% since their peak in Q3 2022, contributing to $36 million in operating cash flow for 2024.
Escalade repaid $25.3 million in debt during 2024, leaving $25.6 million in fixed-rate debt at a 2.97% interest rate, and executed $2.2 million in share buybacks under its $15 million authorization.
The company plans to focus on consumer-led innovation, including new product launches like the Onyx Malus Raw Carbon Pickleball Paddles and expanded partnerships with brands like Adidas and the American Cornhole League.
Management highlighted one-time costs in 2024 comparable to a $3.9 million gain on asset sales and expects improved gross margins moving forward, with continued inventory optimization and balanced capital allocation strategies.