Company logo

BGFV - Big 5 Sporting Goods Corporation

NASDAQ -> Consumer Cyclical -> Specialty Retail
El Segundo, United States
Type: Equity

BGFV price evolution
BGFV
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 2 Aug 2023
Current assets
Cash $4.94 $12.62 $9.2 $17.87
Short term investments
Net receivables $10.45 $8.78 $9.16 $16.22
Inventory $289.57 $275.84 $275.76 $324.62
Total current assets $318.81 $309.87 $310.18 $362.24
Long term investments
Property, plant & equipment $322.34 $314.67 $312.21 $325.35
Goodwill & intangible assets
Total noncurrent assets $350.56 $339.69 $334.51 $342.12
Total investments
Total assets $669.37 $649.56 $644.68 $705.55
Current liabilities
Accounts payable $92 $69.82 $55.2 $91.88
Deferred revenue
Short long term debt $69.68 $71.79 $74.22 $72.26
Total current liabilities $221 $198.91 $190.7 $222.31
Long term debt $217.26 $208.91 $203.03 $6.63
Total noncurrent liabilities $223.33 $215.21 $209.57 $222.72
Total debt $286.95 $280.69 $277.25 $287.96
Total liabilities $444.33 $414.12 $400.27 $447.13
Shareholders' equity
Retained earnings $149.15 $160.28 $169.67 $185.05
Other shareholder equity
Total shareholder equity $225.04 $235.44 $244.41 $255.38
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $9.2 $25.57 $97.42 $64.65
Short term investments
Net receivables $9.16 $12.27 $13.65 $19.88
Inventory $275.76 $303.49 $279.98 $251.18
Total current assets $310.18 $357.96 $407.35 $347.4
Long term investments
Property, plant & equipment $312.21 $334.33 $330.51 $335.85
Goodwill & intangible assets
Total noncurrent assets $334.51 $350.83 $346.61 $352.6
Total investments
Total assets $644.68 $708.79 $753.95 $699.99
Current liabilities
Accounts payable $55.2 $67.42 $104.36 $80.88
Deferred revenue
Short long term debt $74.22 $73.8 $80.4 $75.83
Total current liabilities $190.7 $211.48 $269.8 $239.59
Long term debt $203.03 $7.09 $210.59 $220.29
Total noncurrent liabilities $209.57 $228.53 $216.84 $227.77
Total debt $277.25 $295.47 $290.99 $296.12
Total liabilities $400.27 $440.01 $486.64 $467.36
Shareholders' equity
Retained earnings $169.67 $196.26 $192.26 $153.07
Other shareholder equity $0.47
Total shareholder equity $244.41 $268.78 $267.31 $232.64
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 2 Aug 2023
Revenue
Total revenue $199.82 $193.43 $196.35 $223.57
Cost of revenue $141.1 $133.03 $137.11
Gross Profit $58.72 $60.4 $59.24 $71.9
Operating activities
Research & development
Selling, general & administrative $72.23 $71.38 $72.46
Total operating expenses $72.23 $71.38 $72.46 $72.37
Operating income -$13.5 -$10.98 -$13.22
Income from continuing operations
EBIT -$13.5 -$10.98 -$13.22
Income tax expense -$3.58 -$2.82 -$4.49 -$0.13
Interest expense $0.08 $0.12 $0.11 $0.06
Net income
Net income -$10 -$8.29 -$8.85 -$0.28
Income (for common shares) -$10 -$8.29 -$8.85
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $884.75 $995.54 $1161.82 $1041.21
Cost of revenue $598.9 $654.32 $725.99 $692.04
Gross Profit $285.84 $341.21 $435.83 $349.17
Operating activities
Research & development
Selling, general & administrative $296.58 $307.7 $299.81 $275.41
Total operating expenses $296.58 $307.7 $299.81 $275.41
Operating income -$10.73 $33.52 $136.02 $73.77
Income from continuing operations
EBIT -$10.73 $33.52 $136.02 $76.27
Income tax expense -$3.5 $6.81 $32.74 $18.45
Interest expense -$0.15 $0.57 $0.89 $1.88
Net income
Net income -$7.08 $26.13 $102.39 $55.94
Income (for common shares) -$7.08 $26.13 $102.39 $55.94
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 2 Aug 2023
Net income -$10 -$8.29 -$8.85
Operating activities
Depreciation $22.14 $21.91 $22.48
Business acquisitions & disposals
Stock-based compensation $0.73 $0.72 $0.68
Total cash flows from operations -$11.14 $8.21 -$2.53
Investing activities
Capital expenditures -$4.46 -$1.81 -$2.78
Investments
Total cash flows from investing -$4.46 -$1.81 -$2.78 -$4.74
Financing activities
Dividends paid -$1.11 -$1.7 -$2.73 -$11.59
Sale and purchase of stock $0.01 $0.01 $0.01
Net borrowings $9.02 -$0.98 -$0.65
Total cash flows from financing $7.91 -$2.98 -$3.37 -$11.63
Effect of exchange rate
Change in cash and equivalents -$7.68 $3.42 -$8.67 -$19.68
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$7.08 $26.13 $102.39 $55.94
Operating activities
Depreciation $88.97 $87.4 $83.99 $83.13
Business acquisitions & disposals
Stock-based compensation $2.74 $2.47 $1.96 $1.71
Total cash flows from operations $18.54 -$28.44 $115.53 $148.74
Investing activities
Capital expenditures -$11.02 -$13.18 -$10.86 -$7.11
Investments
Total cash flows from investing -$10.96 -$13.18 -$10.62 -$5.36
Financing activities
Dividends paid -$19.76 -$22.33 -$61.79 -$5.47
Sale and purchase of stock $0.12 -$3.79 -$5.43 $0.17
Net borrowings -$3.67 -$2.9 -$3.88 -$81.55
Total cash flows from financing -$23.94 -$30.23 -$72.15 -$86.95
Effect of exchange rate
Change in cash and equivalents -$16.36 -$71.86 $32.77 $56.43
Fundamentals
Market cap $46.55M
Enterprise value $328.56M
Shares outstanding 22.71M
Revenue $813.17M
EBITDA N/A
EBIT N/A
Net Income -$27.42M
Revenue Q/Q -11.17%
Revenue Y/Y -15.74%
P/E ratio -1.70
EV/Sales 0.40
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 0.06
P/B ratio 0.21
Book/Share 9.91
Cash/Share 0.22
EPS -$1.21
ROA -4.11%
ROE -11.42%
Debt/Equity 1.64
Net debt/EBITDA N/A
Current ratio 1.44
Quick ratio 0.13