2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $1.5B | $1.5B | $1.4B | $1.3B | $1.2B |
Cost of Revenue | $975M | $1B | $939M | $905M | $827M |
Gross Profit | $476M | $490M | $460M | $383M | $370M |
Gross Profit % | 33% | 33% | 33% | 30% | 31% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $91M | $108M | $41M | -$29M | -$33M |
Dep. & Amort. | $22M | $26M | $32M | $56M | $40M |
Def. Tax | -$919K | $5.3M | $3.8M | -$10M | $1.5M |
Stock Comp. | $3.3M | $3.3M | $4.7M | $4.5M | $4.2M |
Chg. in WC | $99M | -$197M | -$63M | $31M | $12M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $66M | $57M | $2.4M | $3.1M | $2.8M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $66M | $57M | $2.4M | $3.1M | $2.8M |
Receivables | $581K | $1.9M | $2.1M | $2.1M | $2.4M |
Inventory | $243M | $387M | $399M | $355M | $342M |
Q4 2024 comp sales declined 0.5% (vs. -12.8% last year), with adjusted EBITDA of $14.6M (up nearly 300% YoY), and net sales of $340.4M; full-year sales were ~$1.2B with adjusted EPS of -$0.53.
Inventory was reduced by $12.7M YoY, ending at $342M, and net debt was paid down by $27M; year-end liquidity stood at $131.1M, up $40M YoY, with $19.7M in free cash flow generated.
E-commerce sales grew double digits in Q4, now representing over 17% of total business, with more than 75% of e-commerce orders fulfilled via buy online, pick up in store, supporting a strong omnichannel model.
Fiscal 2025 guidance: net sales expected to range from -1% to +3.5% YoY, adjusted EBITDA between $33M and $45M, and CapEx of $20M–$25M; focus remains on comp store sales growth, margin improvement, and further debt reduction.
Strategic initiatives for 2025 include narrowing assortment to core hunting and fishing categories, deepening local market relevance, expanding personal protection offerings (now ~25% of sales), and strengthening brand awareness through targeted marketing and community engagement.