Johnson Outdoors Inc. (JOUT)

AI Score

Unlock

25.00

-0.83 (-3.21%)

At close: Mar 28, 2025, 3:59 PM

25.12

0.50%

After-hours: Mar 28, 2025, 05:21 PM EDT

Johnson Outdoors Income Statement

Table Mode

Year	FY24	FY23	FY22	FY21	FY20	FY19	FY18	FY17	FY16	FY15	FY14	FY13	FY12	FY11	FY10	FY09	FY08	FY07	FY06	FY05	FY04	FY03	FY02	FY01	FY00	FY99	FY98	FY97	FY96	FY95	FY94	FY93	FY92	FY91	FY90	FY89	FY88	FY87
Revenue	592.85M	663.84M	743.36M	751.65M	594.21M	562.42M	544.27M	490.56M	433.73M	430.49M	425.41M	426.46M	412.29M	407.42M	382.43M	356.52M	420.79M	432.06M	395.79M	380.69M	355.27M	315.89M	342.53M	345.64M	347.29M	364.3M	328.5M	303.1M	344.4M	347.2M	284.3M	280.3M	334M	310.8M	265.5M	232.4M	247M	206.4M
Cost of Revenue	391.87M	419.76M	472.02M	417.53M	329.22M	312.66M	302.41M	279.63M	257.26M	258.76M	256.8M	255.41M	247.97M	244.29M	228.91M	223.74M	261.24M	257.18M	230.57M	224.34M	207.66M	187.9M	201.48M	208.93M	202.5M	211.2M	192.4M	182.5M	216.5M	202.7M	168M	157.4M	186.4M	171.8M	143.1M	115.9M	123.4M	105.6M
Gross Profit	200.98M	244.09M	271.33M	334.13M	264.99M	249.76M	241.86M	210.94M	176.46M	171.73M	168.61M	171.05M	164.32M	163.13M	153.52M	132.78M	159.55M	174.88M	165.22M	156.35M	147.62M	127.99M	141.05M	136.7M	144.78M	153.1M	136.1M	120.6M	127.9M	144.5M	116.3M	122.9M	147.6M	139M	122.4M	116.5M	123.6M	100.8M
Operating Income	-43.52M	11.74M	52.08M	111.28M	56.14M	49.81M	63.02M	45.59M	22.89M	17.85M	16.69M	25.59M	21.41M	17.67M	14.55M	272K	-38.05M	17.94M	20.63M	15.53M	19.13M	11.61M	19.75M	15.72M	24.72M	24M	20.1M	12.3M	5.4M	23.8M	18.9M	12.7M	27.2M	32.7M	34.5M	26.6M	25.4M	21.5M
Interest Income	4.84M	4.54M	654K	221K	1.27M	2.11M	1.17M	316K	81K	64K	85K	91K	140K	90K	62K	193K	766K	738K	504K	455K	464K	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Pretax Income	-29.86M	25.82M	58.89M	112.92M	73.7M	66.51M	68.11M	48.21M	23.66M	15.75M	17.42M	24.66M	19.93M	12.25M	9.19M	-10.12M	-44.3M	13.71M	15.76M	12.1M	14.74M	9.7M	40.49M	6.09M	15.08M	11.9M	9.1M	4M	-11.2M	17M	12.4M	2.7M	14M	18.3M	25.3M	21.3M	18.8M	13.9M
Net Income	-26.53M	19.53M	44.49M	83.38M	55.23M	51.41M	40.67M	35.16M	13.5M	10.62M	9.12M	19.33M	10.13M	32.64M	6.54M	-9.67M	-71.03M	9.23M	8.71M	7.1M	8.69M	5.42M	7.93M	5.37M	-16.98M	7M	5.2M	2.1M	-11.4M	10.1M	12.2M	-1.2M	7.7M	11.1M	15.5M	13.6M	11.9M	6.8M
Selling & General & Admin	202.21M	200.94M	177.31M	197.14M	169.3M	164.06M	158.4M	146.18M	128.94M	137.4M	126.98M	130.11M	131.68M	130.65M	125.52M	120.61M	143.92M	140.74M	129.5M	130.14M	119.14M	109.39M	114.2M	108.13M	99.69M	105.7M	95M	90.9M	105.4M	105.9M	85.1M	103M	110.9M	97.8M	80M	84.5M	92.9M	74.8M
Research & Development	31.12M	31.4M	27.71M	25.7M	24.62M	21.93M	20.44M	19.17M	18.43M	16.48M	16.47M	15.35M	14.73M	14.82M	13.45M	11.1M	12.49M	12.45M	11.54M	10.48M	9.02M	6.68M	6.73M	7.57M	7.85M	8.3M	7M	5.5M	6.5M	6.5M	5.3M	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Other Expenses	11.17M	n/a	-8.08M	1.42M	1.36M	796K	4.12M	3.06M	1.41M	-1.3M	1.43M	263K	39.71M	40.31M	38.84M	n/a	39.36M	42.67M	40.05M	202K	325K	304K	374K	5.29M	12.52M	15.1M	14M	11.9M	10.6M	8.3M	7M	7.2M	9.5M	8.5M	7.9M	5.4M	5.3M	4.5M
Operating Expenses	244.5M	232.35M	205.02M	222.84M	193.92M	185.98M	178.84M	165.35M	147.37M	153.88M	143.45M	145.46M	142.91M	145.47M	138.97M	131.71M	156.42M	153.19M	141.03M	140.82M	128.49M	116.38M	121.3M	120.98M	120.06M	129.1M	116M	108.3M	122.5M	120.7M	97.4M	110.2M	120.4M	106.3M	87.9M	89.9M	98.2M	79.3M
Interest Expense	152K	152K	153K	145K	143K	172K	203K	757K	727K	865K	788K	1.28M	2.12M	3.22M	5.06M	9.95M	5.7M	5.16M	4.99M	4.68M	5.06M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Selling & Marketing Expenses	144.56M	144.45M	133.89M	141.06M	121.52M	121.48M	112.78M	100.36M	90.69M	93.71M	87.9M	88.22M	88.47M	90.34M	86.68M	83M	101.13M	101.83M	93M	85.63M	79.9M	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a	n/a
Cost & Expenses	636.37M	652.1M	677.04M	640.37M	523.14M	498.64M	481.25M	444.97M	404.64M	412.64M	400.24M	400.87M	390.88M	389.75M	367.88M	355.45M	417.66M	410.37M	371.61M	365.16M	336.15M	304.28M	322.78M	329.92M	322.57M	340.3M	308.4M	290.8M	339M	323.4M	265.4M	267.6M	306.8M	278.1M	231M	205.8M	221.6M	184.9M
Income Tax	-3.33M	6.29M	14.4M	29.54M	18.47M	15.09M	27.44M	13.05M	10.15M	5.14M	8.3M	5.33M	9.79M	-20.39M	2.65M	-407K	24.18M	4.47M	7.05M	5M	6.05M	4.28M	10.19M	2.48M	6.71M	4.9M	3.9M	1.9M	200K	6.9M	4.3M	2.1M	6.3M	7.2M	9.8M	7.7M	6.9M	7.1M
Shares Outstanding (Basic)	10.22M	10.07M	10.01M	9.97M	9.92M	9.88M	9.83M	9.89M	9.84M	9.73M	9.63M	9.93M	9.87M	9.26M	9.22M	9.16M	9.09M	9.07M	8.99M	8.62M	8.56M	8.47M	8.26M	8.13M	8.13M	8.07M	8.14M	8.4M	8.14M	8.08M	8.08M	8M	8.02M	7.93M	7.95M	7.95M	6.44M	4.3M
Shares Outstanding (Diluted)	10.22M	10.2M	10.15M	10.12M	10.06M	10.02M	10M	10M	9.86M	9.73M	9.63M	9.94M	9.89M	9.29M	9.27M	9.16M	9.09M	9.25M	9.16M	8.8M	8.77M	8.6M	8.43M	8.13M	8.13M	8.07M	8.14M	8.4M	8.14M	8.08M	8.08M	8M	8.02M	7.93M	7.95M	7.95M	7.03M	4.81M
EPS (Basic)	-2.6	1.93	4.44	8.37	5.57	5.20	4.14	3.52	1.36	1.08	0.93	1.94	1.02	3.40	0.69	-1.06	-7.81	1.03	1.18	0.82	1.01	0.64	0.96	0.66	-2.09	0.87	0.64	0.25	-1.4	1.25	1.51	-0.15	0.96	1.40	1.95	1.71	1.80	1.21
EPS (Diluted)	-2.6	1.90	4.37	8.24	5.49	5.13	4.07	3.51	1.34	1.06	0.90	1.94	1.02	3.36	0.68	-1.06	-7.81	1.00	0.95	0.81	0.99	0.63	0.94	0.66	-2.09	0.87	0.64	0.25	-1.4	1.25	1.51	-0.15	0.96	1.40	1.95	1.71	1.65	1.08
EBITDA	-10.1M	42.27M	73.12M	126.47M	88.77M	80.64M	81.41M	62.05M	36.22M	28.32M	28.95M	35.56M	32.92M	25.05M	24.23M	9.02M	-28.55M	28.27M	29.92M	26.29M	28.51M	19.81M	28.85M	29.23M	37.24M	32.11M	29.17M	24.2M	16M	32.1M	25.9M	19.9M	36.7M	41.2M	42.4M	32M	30.7M	26M
Depreciation & Amortization	19.61M	16.3M	14.23M	13.4M	14.93M	13.96M	13.11M	13.08M	11.83M	11.7M	10.74M	9.76M	11.53M	10.57M	9.98M	11.88M	10.06M	9.4M	9.16M	9.5M	8.71M	8.2M	9.1M	13.52M	12.52M	15.1M	14M	11.9M	10.6M	8.3M	7M	7.2M	9.5M	8.5M	7.9M	5.4M	5.3M	4.5M