Company logo

JOUT - Johnson Outdoors Inc.

NASDAQ -> Consumer Cyclical -> Leisure
Racine, United States
Type: Equity

JOUT price evolution
JOUT
(in millions $) 30 Jul 2024 1 May 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $126.82 $60.36 $80.46 $111.85
Short term investments $21.55 $23.91 $29.09 $26.76
Net receivables $79.59 $129.34 $83.04 $43.16
Inventory $223.16 $249.2 $267.32 $261.47
Total current assets $461 $477.33 $476.22 $458.66
Long term investments $2.24 $2.16 $4.67 $13.94
Property, plant & equipment $144.95 $145.48 $146.22 $145.1
Goodwill & intangible assets $19.49 $19.54 $19.64 $19.64
Total noncurrent assets $218.82 $214.35 $216.46 $222.95
Total investments $23.78 $26.07 $33.76 $40.71
Total assets $679.83 $691.68 $692.68 $681.61
Current liabilities
Accounts payable $43.15 $50.37 $43.4 $42.74
Deferred revenue
Short long term debt $7.65 $7.68 $7.28 $7.01
Total current liabilities $99.29 $108.53 $104.07 $104.01
Long term debt $43.12 $44.91 $46.24 $45.34
Total noncurrent liabilities $81.86 $83.06 $84.75 $77.86
Total debt $50.77 $52.6 $53.52 $52.34
Total liabilities $181.16 $191.59 $188.81 $181.87
Shareholders' equity
Retained earnings $407.22 $408.97 $410.18 $409.57
Other shareholder equity $3.68 $4.1 $6.49 $3.32
Total shareholder equity $498.67 $500.09 $503.87 $499.74
(in millions $) 31 Dec 2023 30 Oct 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $111.85 $129.8 $240.45 $212.44
Short term investments $26.76
Net receivables $43.16 $91.92 $71.32 $67.29
Inventory $261.47 $248.65 $166.62 $97.44
Total current assets $458.66 $480.32 $491.26 $388.54
Long term investments $13.94
Property, plant & equipment $145.1 $145.75 $120.54 $103.7
Goodwill & intangible assets $19.64 $19.53 $19.85 $20.24
Total noncurrent assets $222.95 $199.62 $183.02 $157.49
Total investments $40.71
Total assets $681.61 $679.93 $674.29 $546.03
Current liabilities
Accounts payable $42.74 $53.8 $56.74 $37.33
Deferred revenue
Short long term debt $7.01 $7.22 $5.94 $6.59
Total current liabilities $104.01 $114.71 $137.57 $105.61
Long term debt $45.34 $50.68 $44.06 $34.93
Total noncurrent liabilities $77.86 $77.2 $78.21 $62.32
Total debt $52.34 $57.9 $49.99 $41.52
Total liabilities $181.87 $191.92 $215.78 $167.93
Shareholders' equity
Retained earnings $409.57 $402.82 $370.5 $296.43
Other shareholder equity $3.32 $0.62 $7.39 $4.72
Total shareholder equity $499.74 $488.01 $458.5 $378.1
(in millions $) 30 Jul 2024 1 May 2024 31 Dec 2023 30 Sep 2023
Revenue
Total revenue $138.64 $96.34
Cost of revenue $85.79 $67.96
Gross Profit $52.85 $28.39
Operating activities
Research & development $8.06 $7.54
Selling, general & administrative $44.74 $43.41
Total operating expenses $52.81 $50.95
Operating income $0.05 -$22.57
Income from continuing operations
EBIT $5.94 -$22.07
Income tax expense $1.94 -$6.11
Interest expense $0.04 $0.04
Net income
Net income $3.96 -$16.01
Income (for common shares) $3.96 -$16.01
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $663.84 $743.36 $751.65 $594.21
Cost of revenue $419.76 $472.02 $417.53 $329.22
Gross Profit $244.09 $271.33 $334.13 $264.99
Operating activities
Research & development $31.4 $27.71 $25.7 $24.62
Selling, general & administrative $200.94 $177.31 $197.14 $169.3
Total operating expenses $232.35 $205.02 $222.84 $193.92
Operating income $11.74 $66.31 $111.28 $71.07
Income from continuing operations
EBIT $25.98 $59.04 $113.07 $73.84
Income tax expense $6.29 $14.4 $29.54 $18.47
Interest expense $0.15 $0.15 $0.14 $0.14
Net income
Net income $19.53 $44.49 $83.38 $55.23
Income (for common shares) $19.53 $44.49 $83.38 $55.23
(in millions $) 30 Jun 2024 31 Mar 2024 31 Dec 2023 30 Sep 2023
Net income $1.62 $2.16 $3.96 -$16.01
Operating activities
Depreciation $4.85 $4.92 $5.03 $4.48
Business acquisitions & disposals
Stock-based compensation $0.57 -$0.18 $0.6 $0.3
Total cash flows from operations $73.66 -$18.08 -$33.69 -$3.5
Investing activities
Capital expenditures -$6.24 -$5.15 -$2.81 -$3.24
Investments $2.43 $7.5 $7.5
Total cash flows from investing -$3.81 $2.35 $4.68 -$3.24
Financing activities
Dividends paid -$3.36 -$3.36 -$3.35 -$3.14
Sale and purchase of stock $0.17 -$0.24 $0
Net borrowings
Total cash flows from financing -$3.19 -$3.36 -$3.59 -$3.14
Effect of exchange rate -$0.2 -$1.02 $1.2 -$0.86
Change in cash and equivalents $66.47 -$20.11 -$31.39 -$10.74
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $19.53 $44.49 $83.38 $55.23
Operating activities
Depreciation $16.3 $14.23 $13.4 $14.93
Business acquisitions & disposals
Stock-based compensation $2.45 $4.13 $4.16 $2.69
Total cash flows from operations $41.71 -$62.14 $58.32 $61.49
Investing activities
Capital expenditures -$7.68 -$31.68 -$21.38 -$15.59
Investments -$40.7
Total cash flows from investing -$48.37 -$31.68 -$21.38 -$15.59
Financing activities
Dividends paid -$12.55 -$12.06 -$8.4 -$6.77
Sale and purchase of stock -$0.18 -$0.18 -$0.49 -$0.33
Net borrowings -$0.14
Total cash flows from financing -$12.73 -$12.23 -$9.03 -$7.11
Effect of exchange rate $1.44 -$4.59 $0.11 $1.26
Change in cash and equivalents -$17.95 -$110.64 $28.01 $40.05
Fundamentals
Market cap $385.08M
Enterprise value $309.02M
Shares outstanding 10.30M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.78
Book/Share 48.04
Cash/Share 12.31
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.36
Net debt/EBITDA N/A
Current ratio 4.64
Quick ratio 2.40