8-K
false000113210500011321052022-12-072022-12-07

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): December 07, 2022

 

 

SPORTSMAN'S WAREHOUSE HOLDINGS, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-36401

39-1975614

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

1475 West 9000 South

Suite A

 

West Jordan, Utah

 

84088

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 801 566-6681

 

 

(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:

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock, $.01 par value

 

SPWH

 

The NASDAQ Stock Market LLC

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.

Press Release, dated December 7, 2022

 

 

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
Secretary and Chief Financial Officer

 


EX-99.PR120722

Exhibit 99.1

https://cdn.kscope.io/5adbadda2ddb720b71a000fdc7d49795-img153794858_0.jpg 

 

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:

 

Net sales were $359.7 million, a decrease of 10.3%, compared to $401.0 million in the third quarter of fiscal year 2021. The net sales decrease was primarily due to lower demand across most product categories as we continued to experience the impact of consumer inflationary pressures and recessionary concerns. This decrease, however, was partially offset by the opening of 11 new stores since October 30, 2021. Compared to the third quarter of fiscal year 2019 net sales increased 48.3% from $242.5 million.

 

Same store sales decreased 15.0% during the third quarter of 2022, compared to the third quarter of 2021. Compared to the same period of 2019, same store sales increased 19.5%.

 

Gross profit was $120.8 million or 33.6% of net sales, compared to $129.6 million or 32.3% of net sales in the comparable prior year period. The 130 basis point improvement, as a percentage of net sales, can be attributed to increased product margins, favorable shipping, freight, and logistical expenses, and favorable product mix.

 

Selling, general and administrative (SG&A) expenses were $102.3 million, an increase of 2.3%, compared to $100.0 million in the third quarter of fiscal year 2021. This increase was primarily due to resuming our pre-pandemic marketing and travel related activities during the quarter, as well as higher depreciation, rent and management recruiting expenses due to new store openings. These expenses were partially offset by a decrease in acquisition costs due to the terminated merger and increased store operating efficiencies.

 

Net income was $12.9 million, compared to net income of $21.9 million in the third quarter of 2021. Adjusted net income was $13.1 million, compared to adjusted net income of $22.7 million in the third quarter of 2021 (see “GAAP and Non-GAAP Measures”).

 

Adjusted EBITDA was $29.1 million, compared to $39.3 million in the comparable prior year period (see "GAAP and Non-GAAP Measures").

 

1

 


 

Diluted earnings per share were $0.33 compared to diluted earnings per share of $0.49 in the comparable prior year period. Adjusted diluted earnings per share were $0.34 compared to adjusted diluted earnings per share of $0.51 for the comparable prior year period (see "GAAP and Non-GAAP Measures").

 

For the thirty-nine weeks ended October 29, 2022:

 

Net sales were $1.02 billion, a decrease of 6.4%, compared to $1.09 billion in the first nine months of fiscal year 2021. This net sales decrease was primarily driven by lower demand across most product categories as we anniversaried the increased demand driven by the impact of the COVID-19 economic stimulus dollars and current consumer inflationary pressures and recessionary concerns, which were partially offset by the opening of 11 new stores since October 30, 2021.

 

Same store sales decreased 12.1% compared to the first nine months of fiscal 2021. This decrease was primarily due to lower sales demand across most product categories due to inflationary pressures and difficult year-over-year comparisons. Compared to fiscal year 2019, same store sales for the first nine months of 2022 increased 28.8%.

 

Gross profit was $337.5 million or 33.1% of net sales, compared to $353.7 million or 32.5% of net sales for the first nine months of fiscal 2021. This year-over-year improvement was due to increased overall product margins, and decreased shipping, freight, and logistical expenses.

 

SG&A expenses increased to $295.4 million or 29.0% of net sales, compared with $286.3 million or 26.3% of net sales for the first nine months of fiscal 2021. This increase was primarily due to resuming our normal pre-pandemic marketing and travel related activities during the period, as well as higher depreciation, rent and management recruiting expenses due to new store openings. These expenses were partially offset by a decrease in acquisition costs due to the terminated merger and increased store operating efficiencies.

 

Net income was $29.5 million, compared to net income of $50.0 million in the prior year period. Adjusted net income was $30.4 million, compared to adjusted net income of $54.8 million in the first nine months of fiscal 2021 (see “GAAP and Non-GAAP Measures”).

 

Adjusted EBITDA was $72.7 million compared to $98.0 million in the prior year period (see "GAAP and Non-GAAP Measures").

 

Diluted earnings per share were $0.71, compared to diluted earnings per share of $1.13 in the first nine months of last year. Adjusted diluted earnings per share were $0.73, compared to adjusted diluted earnings per share of $1.23 in the prior year period (see "GAAP and Non-GAAP Measures").

 

Balance sheet and capital allocation highlights as of October 29, 2022:

 

The Company ended the quarter with net debt of $102.5 million, comprised of $2.6 million of cash on hand and $105.1 million of borrowings outstanding under the Company’s revolving credit facility.

 

Total liquidity was $195.5 million as of the end of the third quarter of fiscal 2022, comprised of $192.9 million of availability on the revolving credit facility and $2.6 million of cash on hand.

 

During the third quarter, the Company repurchased 1.2 million shares of its common stock in the open market, returning $10.4 million to shareholders. As of the end of the third quarter, the Company had $12.6 million of remaining capacity under its authorized repurchase program.

 

 

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