Sportsmans Warehouse Holdings Inc
NASDAQ:SPWH
Balance Sheet
Balance Sheet Decomposition
Sportsmans Warehouse Holdings Inc
Sportsmans Warehouse Holdings Inc
Balance Sheet
Sportsmans Warehouse Holdings Inc
| Jan-2012 | Feb-2013 | Feb-2014 | Jan-2015 | Jan-2016 | Jan-2017 | Feb-2018 | Feb-2019 | Feb-2020 | Jan-2021 | Jan-2022 | Jan-2023 | Feb-2024 | Feb-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
0
|
37
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
66
|
57
|
2
|
3
|
3
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
66
|
57
|
2
|
3
|
3
|
|
| Cash Equivalents |
0
|
37
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
4
|
6
|
1
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
2
|
2
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
|
| Other Receivables |
0
|
0
|
3
|
5
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
106
|
99
|
161
|
186
|
218
|
246
|
271
|
277
|
276
|
243
|
387
|
399
|
355
|
342
|
|
| Other Current Assets |
5
|
8
|
10
|
10
|
12
|
7
|
8
|
15
|
13
|
15
|
22
|
22
|
20
|
19
|
|
| Total Current Assets |
112
|
144
|
176
|
204
|
233
|
256
|
281
|
294
|
292
|
325
|
468
|
426
|
380
|
366
|
|
| PP&E Net |
33
|
11
|
32
|
54
|
62
|
83
|
94
|
92
|
323
|
334
|
371
|
431
|
504
|
484
|
|
| PP&E Gross |
33
|
11
|
32
|
54
|
62
|
83
|
94
|
92
|
323
|
334
|
371
|
431
|
504
|
484
|
|
| Accumulated Depreciation |
7
|
8
|
13
|
20
|
30
|
42
|
58
|
76
|
91
|
112
|
135
|
167
|
204
|
241
|
|
| Intangible Assets |
0
|
0
|
8
|
6
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Other Long-Term Assets |
10
|
12
|
9
|
7
|
2
|
5
|
5
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
|
| Total Assets |
155
N/A
|
167
+7%
|
224
+35%
|
271
+21%
|
301
+11%
|
346
+15%
|
380
+10%
|
389
+2%
|
617
+59%
|
661
+7%
|
841
+27%
|
859
+2%
|
886
+3%
|
852
-4%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
19
|
26
|
28
|
29
|
47
|
32
|
37
|
25
|
38
|
77
|
59
|
62
|
56
|
64
|
|
| Accrued Liabilities |
14
|
16
|
18
|
25
|
21
|
26
|
18
|
24
|
63
|
93
|
92
|
84
|
80
|
87
|
|
| Short-Term Debt |
4
|
0
|
35
|
50
|
32
|
66
|
70
|
155
|
132
|
13
|
82
|
108
|
126
|
75
|
|
| Current Portion of Long-Term Debt |
38
|
4
|
2
|
1
|
9
|
1
|
1
|
8
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
6
|
18
|
11
|
13
|
20
|
22
|
30
|
29
|
26
|
43
|
52
|
42
|
53
|
59
|
|
| Total Current Liabilities |
81
|
65
|
93
|
117
|
128
|
147
|
156
|
241
|
265
|
227
|
284
|
296
|
315
|
284
|
|
| Long-Term Debt |
21
|
121
|
229
|
157
|
146
|
134
|
132
|
28
|
24
|
0
|
0
|
0
|
0
|
24
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
6
|
10
|
0
|
1
|
|
| Other Liabilities |
3
|
23
|
23
|
28
|
29
|
35
|
42
|
42
|
217
|
228
|
236
|
261
|
307
|
307
|
|
| Total Liabilities |
105
N/A
|
208
+99%
|
345
+66%
|
302
-13%
|
303
+0%
|
316
+4%
|
330
+4%
|
310
-6%
|
506
+63%
|
456
-10%
|
526
+15%
|
566
+7%
|
622
+10%
|
616
-1%
|
|
| Equity | |||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
41
|
42
|
122
|
108
|
80
|
51
|
33
|
6
|
23
|
114
|
223
|
213
|
182
|
149
|
|
| Additional Paid In Capital |
9
|
0
|
0
|
76
|
78
|
80
|
82
|
85
|
87
|
90
|
91
|
80
|
82
|
86
|
|
| Total Equity |
50
N/A
|
42
N/A
|
121
-190%
|
31
+74%
|
2
+93%
|
30
N/A
|
50
+66%
|
79
+58%
|
110
+40%
|
205
+86%
|
314
+53%
|
293
-7%
|
265
-10%
|
236
-11%
|
|
| Total Liabilities & Equity |
155
N/A
|
167
+7%
|
224
+35%
|
271
+21%
|
301
+11%
|
346
+15%
|
380
+10%
|
389
+2%
|
617
+59%
|
661
+7%
|
841
+27%
|
859
+2%
|
886
+3%
|
852
-4%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
41
|
41
|
41
|
42
|
42
|
42
|
43
|
43
|
43
|
44
|
44
|
38
|
38
|
38
|
|