SPORTSMANS GUIDE INC

EDGAR

54 filing records in this dataset, filed from 1995-08-11 to 2006-08-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

69.2 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

4.35%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: 3014000 USD Source
  • Revenue: 69231000 USD Source
Cash and cash equivalents
8.46 million USD Source
Exact value

8459000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-08-10.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-12-31
  • Operating income: 10 of 11 periods available· newest 2005-12-31
  • Net income: 10 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2005-12-31
  • Total assets: 9 of 11 periods available· newest 2005-12-31
  • Total liabilities: 8 of 11 periods available· newest 2005-12-31
  • Current assets: 8 of 11 periods available· newest 2005-12-31
  • Current liabilities: 8 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2005-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +22.7%

    Prior period

    USD 232.47 million

    –

    Current period

    USD 285.12 million

    –

    Exact inputs and evidence

    285120000 − 232465000 = 52655000 USD

    232465000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    285120000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +50.8%

    Prior period

    USD 7.59 million

    –

    Current period

    USD 11.45 million

    –

    Exact inputs and evidence

    11453000 − 7593000 = 3860000 USD

    7593000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    11453000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +78.4%

    Prior period

    USD 7.42 million

    –

    Current period

    USD 13.23 million

    –

    Exact inputs and evidence

    13227000 − 7415000 = 5812000 USD

    7415000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    13227000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +19.2%

    Prior period

    USD 772,000

    –

    Current period

    USD 920,000

    –

    Exact inputs and evidence

    920000 − 772000 = 148000 USD

    772000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    920000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 285.12 million 100% of revenue
  • Operating costs Derived USD 267.06 million 94% of revenue
  • Operating income USD 18.06 million 6.3% of revenue
  • Tax, interest and other Derived USD 6.61 million 2.3% of revenue
  • Net income USD 11.45 million 4% of revenue

Cash

  • Operating cash flow USD 13.23 million 4.6% of revenue
  • Capital expenditure USD 920,000 0.3% of revenue
  • Free cash flow Derived USD 12.31 million 4.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 96%
  • 1997 96%
  • 1999 98%
  • 1999 99%
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 97%
  • 2002 96%
  • 2003 95%
  • 2004 95%
  • 2005 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-01-04 – 1997-01-03128113000 123064000 Derived 5049000 2574000 Derived 2475000 Unavailable
Source
1997 1997-01-01 – 1997-12-31128113000 123064000 Derived 5049000 2574000 Derived 2475000 Unavailable
Source
1999 1998-01-04 – 1999-01-03165383000 162308000 Derived 3075000 1659000 Derived 1416000 Unavailable
Source
1999 1999-01-01 – 1999-12-31188073000 186947000 Derived 1126000 1114000 Derived 12000 Unavailable
Source
2000 2000-01-01 – 2000-12-31154938000 157336000 Derived -2398000 791000 Derived -3189000 8698000 Derived
Source
2001 2001-01-01 – 2001-12-31168769000 164430000 Derived 4339000 1586000 Derived 2753000 12458000 Derived
Source
2002 2002-01-01 – 2002-12-31179005000 172690000 Derived 6315000 2496000 Derived 3819000 8299000 Derived
Source
2003 2003-01-01 – 2003-12-31194757000 185106000 Derived 9651000 3458000 Derived 6193000 15413000 Derived
Source
2004 2004-01-01 – 2004-12-31232465000 220203000 Derived 12262000 4669000 Derived 7593000 6643000 Derived
Source
2005 2005-01-01 – 2005-12-31285120000 267056000 Derived 18064000 6611000 Derived 11453000 12307000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 285.1M 2005
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.307.9M230.9M154.0M77.0M0.0199720012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue128113000
1997Revenue128113000
1999Revenue165383000
1999Revenue188073000
2000Revenue154938000
2001Revenue168769000
2002Revenue179005000
2003Revenue194757000
2004Revenue232465000
2005Revenue285120000

Revenue growth

Change in revenue from the same financial period one year earlier.

22.7% 2005
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.33%19%6%-8%-21%199720012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1997Year over year0%
1999Year over year29.1%
1999Year over year13.7%
2000Year over year-17.6%
2001Year over year8.9%
2002Year over year6.1%
2003Year over year8.8%
2004Year over year19.4%
2005Year over year22.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 6.3% 2005
Net margin 4% 2005
Free cash flow margin 4.3% 2005
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.7%5.8%2.9%0.0%-2.9%199720012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin3.9%
1997Operating margin3.9%
1999Operating margin1.9%
1999Operating margin0.6%
2000Operating margin-1.5%
2001Operating margin2.6%
2002Operating margin3.5%
2003Operating margin5%
2004Operating margin5.3%
2005Operating margin6.3%
1997Net margin1.9%
1997Net margin1.9%
1999Net margin0.9%
1999Net margin0%
2000Net margin-2.1%
2001Net margin1.6%
2002Net margin2.1%
2003Net margin3.2%
2004Net margin3.3%
2005Net margin4%
1997Free cash flow marginNot reported
1997Free cash flow marginNot reported
1999Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow margin5.6%
2001Free cash flow margin7.4%
2002Free cash flow margin4.6%
2003Free cash flow margin7.9%
2004Free cash flow margin2.9%
2005Free cash flow margin4.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.2M 2005
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.17.7M13.2M8.8M4.4M0.0199720012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow10206000
2001Operating cash flow13021000
2002Operating cash flow9227000
2003Operating cash flow16354000
2004Operating cash flow7415000
2005Operating cash flow13227000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 12.3M 2005
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16.6M12.5M8.3M4.2M0.0199720012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
1997Free cash flowUnavailable
1999Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flow8698000
2001Free cash flow12458000
2002Free cash flow8299000
2003Free cash flow15413000
2004Free cash flow6643000
2005Free cash flow12307000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

55.3% 2005
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.90%67%45%22%0%1997-01-0320012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-01-03Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets82.9%
1999-01-03Liabilities / assetsNot reported
1999Liabilities / assets68.5%
2000Liabilities / assets65%
2001Liabilities / assets61.2%
2002Liabilities / assets58.4%
2003Liabilities / assets60.3%
2004Liabilities / assets63.1%
2005Liabilities / assets55.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.23× 2005
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.76×1.32×0.88×0.44×0.00×1997-01-0320012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-01-03Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.09×
1999-01-03Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.31×
2000Current assets / current liabilities1.34×
2001Current assets / current liabilities1.51×
2002Current assets / current liabilities1.63×
2003Current assets / current liabilities1.61×
2004Current assets / current liabilities1.1×
2005Current assets / current liabilities1.23×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
1997 1996-01-04 – 1997-01-03
USD 2.48 million
Exact value

Exact value: 2475000 USD

1996-01-04 – 1997-01-03: 2475000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 1.38 million
Exact value

Exact value: 1377000 USD

1996-01-04 – 1997-01-03: 1377000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1997 1997-01-01 – 1997-12-31
USD 2.48 million
Exact value

Exact value: 2475000 USD

1997-01-01 – 1997-12-31: 2475000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 1.38 million
Exact value

Exact value: 1377000 USD

1997-01-01 – 1997-12-31: 1377000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1999 1998-01-04 – 1999-01-03
USD 1.42 million
Exact value

Exact value: 1416000 USD

1998-01-04 – 1999-01-03: 1416000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 2.03 million
Exact value

Exact value: 2030000 USD

1998-01-04 – 1999-01-03: 2030000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1999 1999-01-01 – 1999-12-31
USD 12,000
Exact value

Exact value: 12000 USD

1999-01-01 – 1999-12-31: 12000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
USD 2.84 million
Exact value

Exact value: 2841000 USD

1999-01-01 – 1999-12-31: 2841000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2000 2000-01-01 – 2000-12-31
−USD 3.19 million
Exact value

Exact value: -3189000 USD

2000-01-01 – 2000-12-31: -3189000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10.21 million
Exact value

Exact value: 10206000 USD

2000-01-01 – 2000-12-31: 10206000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.51 million
Exact value

Exact value: 1508000 USD

2000-01-01 – 2000-12-31: 1508000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.7 million
Calculation and evidence

10206000 − 1508000 USD

Exact free cash flow: 8698000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2001 2001-01-01 – 2001-12-31
USD 2.75 million
Exact value

Exact value: 2753000 USD

2001-01-01 – 2001-12-31: 2753000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 13.02 million
Exact value

Exact value: 13021000 USD

2001-01-01 – 2001-12-31: 13021000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 563,000
Exact value

Exact value: 563000 USD

2001-01-01 – 2001-12-31: 563000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 12.46 million
Calculation and evidence

13021000 − 563000 USD

Exact free cash flow: 12458000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2002 2002-01-01 – 2002-12-31
USD 3.82 million
Exact value

Exact value: 3819000 USD

2002-01-01 – 2002-12-31: 3819000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.23 million
Exact value

Exact value: 9227000 USD

2002-01-01 – 2002-12-31: 9227000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 928,000
Exact value

Exact value: 928000 USD

2002-01-01 – 2002-12-31: 928000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.3 million
Calculation and evidence

9227000 − 928000 USD

Exact free cash flow: 8299000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2003 2003-01-01 – 2003-12-31
USD 6.19 million
Exact value

Exact value: 6193000 USD

2003-01-01 – 2003-12-31: 6193000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 16.35 million
Exact value

Exact value: 16354000 USD

2003-01-01 – 2003-12-31: 16354000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 941,000
Exact value

Exact value: 941000 USD

2003-01-01 – 2003-12-31: 941000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.41 million
Calculation and evidence

16354000 − 941000 USD

Exact free cash flow: 15413000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2004 2004-01-01 – 2004-12-31
USD 7.59 million
Exact value

Exact value: 7593000 USD

2004-01-01 – 2004-12-31: 7593000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 7.42 million
Exact value

Exact value: 7415000 USD

2004-01-01 – 2004-12-31: 7415000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 772,000
Exact value

Exact value: 772000 USD

2004-01-01 – 2004-12-31: 772000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.64 million
Calculation and evidence

7415000 − 772000 USD

Exact free cash flow: 6643000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2005 2005-01-01 – 2005-12-31
USD 11.45 million
Exact value

Exact value: 11453000 USD

2005-01-01 – 2005-12-31: 11453000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 13.23 million
Exact value

Exact value: 13227000 USD

2005-01-01 – 2005-12-31: 13227000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 920,000
Exact value

Exact value: 920000 USD

2005-01-01 – 2005-12-31: 920000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 12.31 million
Calculation and evidence

13227000 − 920000 USD

Exact free cash flow: 12307000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

54 filings · 0 latest values · 0 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0000791450, 791450, edgar:791450