Previous Close | $14.02 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Escalade, Incorporated operates in the sporting goods and recreational products industry, specializing in the design, manufacture, and distribution of equipment for archery, basketball, and other outdoor activities. The company generates revenue through a diversified portfolio of branded products, including Bear Archery, STIGA, and Onix, sold via retail partners, e-commerce platforms, and direct-to-consumer channels. Escalade’s market position is bolstered by its focus on niche segments, where brand loyalty and product quality drive competitive differentiation. The company leverages its vertically integrated manufacturing capabilities to maintain cost efficiency while catering to both professional and recreational markets. Its strategic partnerships with major retailers and distributors enhance its reach, though it faces competition from larger players with broader product lines. Escalade’s ability to innovate and adapt to consumer trends, such as the growing demand for home fitness and outdoor recreation, supports its resilience in a cyclical industry.
Escalade reported revenue of $251.5 million for FY 2024, with net income of $12.99 million, reflecting a net margin of approximately 5.2%. Operating cash flow stood at $36.05 million, indicating solid cash generation, while capital expenditures were modest at $2.04 million. The company’s ability to convert revenue into cash underscores operational efficiency, though margins remain susceptible to input cost volatility and competitive pricing pressures.
Diluted EPS of $0.93 demonstrates Escalade’s earnings power, supported by disciplined cost management and a lean operational structure. The company’s capital efficiency is evident in its ability to fund growth initiatives internally, with operating cash flow comfortably covering capital expenditures. However, its reliance on debt ($26.83 million) suggests a balanced but leveraged approach to capital allocation.
Escalade’s balance sheet shows $4.19 million in cash and equivalents against total debt of $26.83 million, indicating moderate leverage. The company’s financial health is stable, with sufficient liquidity to meet near-term obligations. However, the debt-to-equity ratio warrants monitoring, particularly in light of potential interest rate fluctuations or economic downturns affecting discretionary spending.
Escalade’s growth is tied to consumer demand for recreational products, which has shown resilience post-pandemic. The company’s dividend of $0.60 per share reflects a commitment to shareholder returns, though payout ratios remain sustainable. Future growth may hinge on product innovation and expansion into adjacent markets, such as fitness equipment or outdoor lifestyle categories.
With a market capitalization derived from 13.88 million shares outstanding, Escalade’s valuation reflects its niche positioning and moderate growth prospects. Investors likely price in expectations of steady, albeit not explosive, growth, given the company’s specialized market focus and competitive dynamics in the sporting goods sector.
Escalade’s strategic advantages include its strong brand portfolio, vertical integration, and agility in responding to market trends. The outlook remains cautiously optimistic, with potential upside from increased outdoor recreation participation and e-commerce penetration. Risks include supply chain disruptions and macroeconomic pressures impacting consumer discretionary spending.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |