Data is not available at this time.
Big 5 Sporting Goods Corporation operates as a leading sporting goods retailer in the western United States, offering a broad assortment of athletic equipment, footwear, apparel, and accessories. The company primarily generates revenue through its brick-and-mortar stores and e-commerce platform, catering to both casual and serious athletes. Its product mix includes branded and private-label merchandise, with a focus on value-oriented pricing to attract budget-conscious consumers. Big 5 competes in a highly fragmented industry dominated by larger players like Dick's Sporting Goods and online retailers such as Amazon. The company differentiates itself through localized merchandising strategies and a neighborhood store approach, emphasizing convenience and customer service. Despite its regional focus, Big 5 faces intense competition and margin pressures from e-commerce disruption and shifting consumer preferences toward direct-to-consumer brands. Its market position remains challenged by the need to balance store profitability with digital transformation investments.
In FY 2024, Big 5 reported revenue of $795.5 million but recorded a net loss of $69.1 million, reflecting significant margin compression. The diluted EPS of -$3.15 underscores profitability challenges, likely driven by competitive pricing pressures and elevated operating costs. Operating cash flow was negative at $11.4 million, further highlighting inefficiencies in working capital management amid a difficult retail environment.
The company's negative earnings power is evident from its net loss and strained cash flow generation. Capital expenditures of $10.9 million suggest restrained investment in growth initiatives, possibly prioritizing liquidity preservation. The lack of positive operating cash flow limits Big 5's ability to reinvest in store upgrades or digital capabilities, constraining long-term competitiveness.
Big 5's balance sheet shows limited liquidity, with cash and equivalents of $5.4 million against total debt of $299.1 million, raising concerns about leverage. The high debt burden relative to cash flow could restrict financial flexibility, particularly if sales trends weaken further. Shareholders' equity is likely under pressure given the annual net loss.
The company's declining revenue trajectory and negative earnings signal structural challenges rather than cyclical headwinds. Big 5 maintained a modest dividend of $0.13 per share, but sustainability is questionable given cash flow constraints. Absent a turnaround in comparable store sales or margin recovery, growth prospects appear limited.
Market expectations for Big 5 remain subdued, with the stock likely pricing in continued operational struggles. The negative EPS and high debt load suggest valuation multiples are not meaningful at this stage. Investors appear to discount the equity heavily until evidence of a viable turnaround emerges.
Big 5's regional footprint and localized merchandising provide niche advantages, but these may not offset broader industry headwinds. The outlook remains cautious, hinging on improved cost management and potential debt restructuring. Without a clear path to profitability, the company faces existential risks in an increasingly competitive sporting goods landscape.
Company filings (10-K), CIK 0001156388
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 |