2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $991M | $1.2B | $958M | $875M | $889M |
Cost of Revenue | $641M | $727M | $634M | $595M | $586M |
Gross Profit | $350M | $457M | $325M | $281M | $303M |
Gross Profit % | 35% | 39% | 34% | 32% | 34% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $76M | $119M | $21M | -$63M | -$1.7M |
Dep. & Amort. | $24M | $23M | $22M | $23M | $22M |
Def. Tax | -$3.9M | $2.4M | $2.5M | -$1.1M | -$609K |
Stock Comp. | $6.4M | $6.8M | $7M | $7M | $6.8M |
Chg. in WC | -$30M | -$86M | -$123M | -$64M | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $74M | $117M | $82M | $89M | $113M |
ST Investments | $302M | $177M | $92M | $83M | $35M |
Cash & ST Inv. | $376M | $294M | $173M | $172M | $148M |
Receivables | $17M | $14M | $21M | $14M | $13M |
Inventory | $134M | $129M | $135M | $129M | $147M |
Comparable sales increased 5.9% in Q4, marking the third consecutive quarter of positive comp growth; full-year comparable sales were up 4%, with North America up 6.2% and international down 4.8%.
Q4 total sales were $279.2M (down 0.9% YoY due to a 53rd week in the prior year), with operating profit more than doubling to $20.1M and EPS increasing 95% to $0.78 after adjusting for a prior goodwill impairment charge.
Gross margin expanded by 190 basis points in Q4 to 36.2%, driven by product margin improvement and reduced shipping costs; full-year gross margin was up 200 basis points to 34.1%.
Cost management initiatives included closing 31 underperforming stores in 2024, optimizing labor, reducing shipping/logistics costs, and lowering SG&A as a percent of sales by 560 basis points for the year.
For Q1 2025, total sales are expected between $179M–$183M (1–3% growth), with comparable sales up 3–5%, a projected operating loss of $16.5M–$18.5M, and loss per share of $0.72–$0.82; for FY25, management expects total sales growth, product margin improvement, flat SG&A as a percent of sales, and operating margin growth even on low single-digit comps.