Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

SPORTSMAN'S WAREHOUSE HOLDINGS, INC. SPWH

· Consumer · Retail-Miscellaneous Shopping Goods Stores

FY2025 10-K, filed 2026-03-31
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Operating margin changed -1.6 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -1.6 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2026-01-31.

  • 5 filing risk checks flagged

    Flagged areas: Earnings quality, Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue was broadly stable

    Latest reported annual revenue changed +1.0% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2026-01-31.

  • Free cash flow was positive

    Latest reported free cash flow was $9M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2026-01-31.

Core trend metrics

Latest annual revenue growth
+1.0%
as of 2026-01-31
Latest annual operating margin
-3.1%
as of 2026-01-31
Free cash flow
$9M
as of 2026-01-31
Debt / equity
0.23x
as of 2026-01-31
ROIC snapshot
-14.2%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

5of 11 rule-based checks flagged
  • Earnings quality
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-12
Latest period end
2026-01-31
Filings
EDGAR ↗

Reported segment mix

Not available for SPWH: no dimensional revenue or operating-income facts for this filer in the ingested DERA files (segment, product/service, geography axes). Missing is not zero - a filer that reports one segment simply has no split to show.

Peer percentiles

latest fiscal year ending 2026-01-31 · among 4,090 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$1.2B
58thof 3,266
middle third
39thof 464
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
1.0%
32ndof 3,105
bottom third
36thof 451
middle third
Gross margin
gross profit ÷ revenue
30.9%
38thof 1,591
middle third
44thof 330
middle third
Operating margin
operating income ÷ revenue
-3.1%
38thof 2,792
middle third
22ndof 432
bottom third
Net margin
net income ÷ revenue
-4.1%
36thof 3,230
middle third
24thof 460
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
0.7%
37thof 2,659
middle third
29thof 419
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-26.6%
25thof 3,538
bottom third
17thof 409
bottom third
Interest coverage
operating income ÷ interest expense (interest expense > 0)
-2.7×
33rdof 807
bottom third
19thof 133
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.3%
94thof 2,869
top third
82ndof 415
top third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
1 days
98thof 2,384
top third
98thof 383
top third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
1.4×
59thof 1,535
middle third
59thof 244
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-10.1%
73rdof 3,875
top third
78thof 459
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-10.6%
75thof 3,321
top third
77thof 360
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2026-01-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-10.1%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-10.6%
change in net operating assets ÷ average net operating assets
Cash-backed years
4 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
0.48×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 1 changed period
Line itemPeriodFirst reportedLatest filingChangeFilings
Net income
NetIncomeLoss
quarter 2024-11-02$364K
10-Q 2024-12-11
-$364K
10-Q 2025-12-04
-200.0%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260602View filing
Commitments and contingencies · 1,192 characters as filed

(13) Commitments and Contingencies Legal Matters The Company is involved in various legal matters generally incidental to its business. After discussion with legal counsel, management is not aware of any matters for which the likelihood of a loss is probable and reasonably estimable, and which could have a material impact on its consolidated financial condition, liquidity, or results of operations. On July 18, 2024, and January 13, 2025, respectively, Kjersten Higley filed putative class action lawsuits against the Company in the Superior Court of the State of Washington in King County. The complaints asserted claims on behalf of purported classes of individuals alleging, among other things, that the Company failed to properly compensate class members for all time worked and business expenses and that certain individuals were required to enter into non-disclosure agreements that allegedly restricted discussion of compensation. The matters were subsequently consolidated, and the parties have reached an agreement in principle to resolve the consolidated action, which is subject to final approval by the Court. The Company denies the allegations and any liability or wrongdoing.

CommitmentsAndContingenciesDisclosureTextBlock

Debt · 6,344 characters as filed

(9) Revolving Line of Credit SWI, as lead borrower, Holdings, and other subsidiaries of Holdings, each as borrowers, and Wells Fargo Bank, National Association (Wells Fargo), as administrative agent, collateral agent, swing line lender, letter of credit issuer and lender, with a consortium of banks led by Wells Fargo, entered into a Second Amendment to Amended and Restated Credit Agreement (the Second Amendment). Through the Second Amendment, the parties agreed to amend the Amended and Restated Credit Agreement, dated as of May 23, 2018, as previously amended May 17, 2022 by and among SWI, as lead borrower, and Wells Fargo, as agent and a lender, and the other parties listed on the signature pages thereto (as amended, including by the Second Amendment, the Revolving Line of Credit Agreement) that governs the Company's revolving line of credit (the Revolving Line of Credit). The Company did not incur any additional fees related to the Revolving Line of Credit and will continue to amortize the prior recorded fees of $ 508 paid to various parties which were capitalized in association with the May 17, 2022 amendment. Fees associated with the Revolving Line of Credit were recorded in prepaid expenses and other assets. As of May 2, 2026 and January 31, 2026, the Company had $ 118,858 and $ 57,936 , respectively, in outstanding revolving loans under the Revolving Line of Credit. Amounts outstanding are offset on the condensed consolidated balance sheets by amounts in depository acco

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 1,156 characters as filed

In the following table, revenue from contracts with customers is disaggregated by department. The percentage of net sales related to the Companys departments during the 13 weeks ended May 2, 2026 and May 3, 2025, was approximately: Thirteen Weeks Ended May 2, May 3, Department Product Offerings 2026 2025 Camping Backpacks, camp essentials, canoes and kayaks, coolers, outdoor cooking equipment, sleeping bags, tents and tools 7.1 % 8.5 % Apparel Camouflage, jackets, hats, outerwear, sportswear, technical gear and work wear 5.2 % 5.8 % Fishing Bait, electronics, fishing rods, flotation items, fly fishing, lines, lures, reels, tackle and small boats 12.4 % 12.1 % Footwear Hiking boots, socks, sport sandals, technical footwear, trail shoes, casual shoes, waders and work boots 4.5 % 5.2 % Hunting and Shooting Sports Ammunition, archery items, ATV accessories, blinds and tree stands, decoys, firearms, reloading equipment and shooting gear 66.4 % 63.6 % Optics, Electronics, Accessories and Other Gift items, GPS devices, knives, lighting, optics, two-way radios, and other license revenue, net of revenue discounts 4.4 % 4.8 % Total 100.0 % 100.0 %

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Share-based compensation · 2,905 characters as filed

(12) Stock-Based Compensation Stock-Based Compensation During the 13 weeks ended May 2, 2026 and May 3, 2025, the Company recognized total stock-based compensation expense of $ 779 and $ 793 , respectively. Compensation expense related to the Companys stock-based payment awards is recognized in selling, general, and administrative expenses in the condensed consolidated statements of operations. Employee Stock Plan As of May 2, 2026, the number of shares available for awards under the Amended and Restated 2019 Performance Incentive Plan (as amended and restated, the Amended 2019 Plan) was 536 . As of May 2, 2026, there were 2,762 unvested stock awards outstanding under the 2019 Plan. Employee Stock Purchase Plan The Company also maintains an Amended and Restated Employee Stock Purchase Plan (the ESPP) that was approved by the Companys stockholders in fiscal year 2015, under which 1,600 shares of common stock were authorized. During the 13 weeks ended May 2, 2026 , no shares were issued under the ESPP and, as of May 2, 2026, the number of shares available for issuance was 638 . Nonvested Performance-Based Stock Awards During the 13 weeks ended May 2, 2026, the Company did no t issue any performance-based stock awards to employees. During the 13 weeks ended May 3, 2025, the Company did no t issue any performance-based stock awards to employees. The following table sets forth the rollforward of outstanding nonvested performance-based stock awards (per share amounts are not in tho

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Income taxes · 543 characters as filed

(10) Income Taxes During the 13 weeks ended May 2, 2026 and May 3, 2025, the Company recognized income tax expense of $ 1,043 and income tax benefit of $ 1,330 , respectively. The Companys effective tax rate during the 13 weeks ended May 2, 2026 and May 3, 2025 was - 5.0 % and 5.9 %, respectively. The Companys effective tax rate will generally differ from the U.S. Federal statutory rate of 21.0 %, due to state taxes, permanent items, and discrete items relating to stock award deductions, and any expense offset by a valuation allowance.

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 3,841 characters as filed

(6) Leases At the inception of the lease, the Companys leases have remaining certain lease terms of up to 12 years, which typically includes multiple options for the Company to extend the lease which are not reasonably certain. During the period ended August 2, 2025, the Company changed the presentation of certain lease-related items within the Operating Activities section of the Statement of Cash Flows. Previously, changes in noncash lease expense and changes in operating lease liabilities were presented as separate line items. Beginning with the period ended August 2, 2025, these amounts are combined and presented as a single line item titled Lease assets and liabilities. The change was made to streamline the presentation and provide a more concise view of lease-related operating cash flow activity. Prior period amounts have been reclassified to conform to the current period presentation. This change had no impact on total net cash provided by operating activities. During the fiscal year ended January 31, 2026, the Company entered into finance lease arrangements for cash management equipment, including money counting machines and store safes, utilized in retail store operations. These arrangements generally have initial lease terms of four years. The leased equipment is recognized as finance lease right-of-use assets with corresponding finance lease liabilities on the consolidated balance sheets. Lease expense is recognized through depreciation of the right-of-use assets an

LesseeOperatingLeasesTextBlock · excerpt; the full note is in the filing

Long-term debt · 5,529 characters as filed

(8) Long-Term Debt Long-term debt consisted of the following as of May 2, 2026 and January 31, 2026: May 2, January 31, 2026 2026 Term loan $ 45,000 $ 45,000 Less discount ( 677 ) ( 835 ) 44,323 44,165 Less current portion, net of discount Long-term portion $ 44,323 $ 44,165 Term Loan On July 30, 2024, Sportsmans Warehouse, Inc. (SWI) a wholly owned subsidiary of Holdings, as lead borrower, Holdings, as guarantor, and other subsidiaries of Holdings, each as borrowers, and PLC Agent LLC, as administrative and collateral agent for various lenders affiliated with Pathlight Capital (the ABL Lenders), entered into an ABL Term Loan Credit Agreement (as amended, the Term Loan Agreement) that governs the Companys outstanding term loans. The Term Loan Agreement provides for a senior secured term loan credit facility (the Term Loan Facility) in an aggregate principal amount of $ 45,000 , consisting of $ 25,000 in an initial ABL term loan (the Initial Term Loan) and $ 20,000 in a delayed draw ABL term loan (the Delayed Draw Term Loan and collectively with the Initial Term Loan, the Term Loans) that were made by the ABL Lenders on July 30, 2024 and July 30, 2025, respectively. The proceeds from the Initial ABL Term Loan were used to repay obligations under the Revolving Line of Credit described in Note 9. The Company incurred deferred financing costs and discounts related to the Term Loans of approximately $ 1,563 . These costs offset the recorded carrying amount of the Term Loans on the

LongTermDebtTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 1,188 characters as filed

Recently Issued Accounting Pronouncements In November 2024, the FASB issued ASU No. 2024-03, Income StatementReporting Comprehensive IncomeExpense Disaggregation Disclosures (Subtopic 220-40), which includes improvements to the disclosures in the notes to the financial statements of specified information about certain costs and expenses. This ASU requires the disclosure of (1) amounts of certain relevant expenses included in each caption on the face of the financial statements, (2) certain amounts that are already required to be disclosed under GAAP in the same disclosure as the other disaggregation requirements, (3) a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, and (4) the total amount of selling expenses and, in annual reporting periods, an entity's definition of selling expenses. This ASU is effective for public entities for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027 with early adoption permitted. The Company is evaluating the future impact of the issuance of this ASU on its consolidated financial statements.

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 9,188 characters as filed

(3) Revenue Recognition Revenue recognition accounting policy The Company operates solely as an outdoor retailer, which includes both retail stores and an e-commerce platform, that offers a broad range of products in the United States and online. Generally, all revenues are recognized when control of the promised goods is transferred to customers, in an amount that reflects the consideration in exchange for those goods. Accordingly, the Company implicitly enters into a contract with customers to deliver merchandise inventory at the point of sale. Collectability is reasonably assured since the Company only extends immaterial credit for purchases to certain municipalities. Substantially all of the Companys revenue is for single performance obligations for the following distinct items: Retail store sales E-commerce sales Gift cards and loyalty rewards program For performance obligations related to retail store and e-commerce sales contracts, the Company typically transfers control, for retail stores, upon consummation of the sale when the product is paid for and taken by the customer and, for e-commerce sales, when the products are tendered for delivery to the common carrier. The transaction price for each contract is the stated price on the product, reduced by any stated discounts at that point in time. The Company does not engage in sales of products that attach a future material right which could result in a separate performance obligation for the purchase of goods in the fut

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 2,374 characters as filed

(7) Segments The Company has one reportable segment, Sportsmans Warehouse, which operates solely as a sporting goods retailer, including both retail stores and an e-commerce platform. The single operating segment derives revenues from customers purchasing goods from both the Companys retail stores and its e-commerce platform. The CODM assesses performance for the single operating segment and decides how to allocate resources based on net income (loss) that also is reported on the condensed consolidated statement of operations. The measure of segment assets is reported on the condensed consolidated balance sheet as total consolidated assets. Asset information is not presented here because its presentation here would be duplicative of the condensed consolidated balance sheets. Net income is used in monitoring budget versus actual results. The CODM also uses net income (loss) in competitive analysis by benchmarking to the Companys competitors. The competitive analysis along with the monitoring of budgeted versus actual results are used in assessing performance of the segment and in establishing managements compensation. The Companys single reportable segment revenue, segment profit or loss, and significant segment expenses are as follows: Thirteen Weeks Ended May 2, May 3, 2026 2025 Net sales $ 256,078 $ 249,103 Cost of goods sold 180,295 173,460 Gross profit 75,783 75,643 Selling, general and administrative expenses Payroll 41,164 42,568 Rent 24,208 23,917 Depreciation and amor

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 1,490 characters as filed

(2) Summary of Significant Accounting Policies The Companys significant accounting policies are described in Note 2 to the Fiscal 2025 Form 10-K. The Company has consistently applied the accounting policies to all periods presented in the condensed consolidated financial statements presented herein. Recently Issued Accounting Pronouncements In November 2024, the FASB issued ASU No. 2024-03, Income StatementReporting Comprehensive IncomeExpense Disaggregation Disclosures (Subtopic 220-40), which includes improvements to the disclosures in the notes to the financial statements of specified information about certain costs and expenses. This ASU requires the disclosure of (1) amounts of certain relevant expenses included in each caption on the face of the financial statements, (2) certain amounts that are already required to be disclosed under GAAP in the same disclosure as the other disaggregation requirements, (3) a qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, and (4) the total amount of selling expenses and, in annual reporting periods, an entity's definition of selling expenses. This ASU is effective for public entities for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027 with early adoption permitted. The Company is evaluating the future impact of the issuance of this ASU on its consolidated financial statements.

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.

Financial Analysis | TrendNalysis