2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $749M | $1.1B | $1.4B | $1.6B | $1.5B |
Cost of Revenue | $334M | $436M | $523M | $576M | $562M |
Gross Profit | $415M | $706M | $889M | $996M | $955M |
Gross Profit % | 55% | 62% | 63% | 63% | 63% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | -$96M | $131M | $166M | $61M | $93M |
Dep. & Amort. | $40M | $40M | $48M | $64M | $68M |
Def. Tax | -$18M | $4.1M | -$1.9M | -$24M | $3.8M |
Stock Comp. | $7.8M | $8.2M | $11M | $14M | $22M |
Chg. in WC | $69M | $26M | -$98M | $16M | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $66M | $45M | $8.8M | $7.6M | $9.5M |
ST Investments | $0 | $165M | $0 | $0 | $0 |
Cash & ST Inv. | $66M | $210M | $8.8M | $7.6M | $9.5M |
Receivables | $48M | $54M | $63M | $83M | $78M |
Inventory | $124M | $118M | $220M | $160M | $167M |
Fourth quarter net sales and adjusted EPS were near the top of guidance, driven by strong holiday performance and successful new product launches, though demand moderated in January and comps turned negative in early fiscal 2025.
For fiscal 2025, net sales are expected between $1.49B and $1.53B (down 2% to up 1% vs. 2024), with adjusted EPS guidance of $4.60 to $5.00 (vs. $6.68 in 2024), reflecting headwinds from tariffs ($0.85–$1.00 EPS impact), higher interest expense, and a higher tax rate.
Comps are expected to be negative in the first half of 2025, with some improvement in the second half; new store openings (approx. 20, including four Marlin Bars) will help offset negative comps, while e-commerce is expected to decline low single digits.
Inventory increased 5% year-over-year due to early shipments ahead of new tariffs; capital expenditures will remain elevated in 2025 ($125M) mainly for the new Georgia distribution center, but are expected to moderate in 2026.
The company repurchased $50M in shares in Q1 2025 and authorized a new $100M buyback program; quarterly dividend was increased by 3% to $0.69, and cash flow from operations is projected at approximately $170M for the year.