Boot Barn Holdings, Inc. (BOOT) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — BOOT

Balance Sheet

(in billions USD)

Metric	Q1 2027	Q3 2026	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	0.14	0.20	0.06	0.10	0.15	0.04	0.08	0.11	0.04	0.02	0.05	0.02	0.02	0.11	0.04	0.05	0.08	0.04	0.08
Accounts Receivable	0.03	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Inventory	0.90	0.81	0.86	0.77	0.69	0.71	0.63	0.56	0.59	0.57	0.59	0.64	0.53	0.39	0.35	0.30	0.25	0.26	0.26
Total Current Assets	1.09	1.06	0.97	0.91	0.90	0.81	0.76	0.74	0.67	0.63	0.71	0.71	0.62	0.56	0.44	0.38	0.35	0.32	0.37
Property, Plant & Equipment	0.54	0.49	0.47	0.43	0.40	0.37	0.35	0.31	0.29	0.28	0.23	0.20	0.18	0.14	0.12	0.11	0.11	0.11	0.11
Goodwill	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20	0.20
Intangible Assets	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.06	0.00	0.00	0.00	0.00	0.00	0.00
Total Non-current Assets*	1.48	1.34	1.29	1.19	1.11	1.06	1.02	0.94	0.91	0.87	0.80	0.77	0.70	0.63	0.60	0.57	0.54	0.54	0.53
Total Assets	2.57	2.40	2.26	2.09	2.01	1.87	1.77	1.67	1.58	1.51	1.51	1.49	1.32	1.19	1.04	0.95	0.89	0.86	0.90
Accounts Payable	0.18	0.15	0.18	0.14	0.13	0.15	0.13	0.13	0.14	0.11	0.15	0.17	0.15	0.19	0.14	0.11	0.10	0.08	0.08
Total Current Liabilities	0.43	0.44	0.41	0.36	0.41	0.36	0.32	0.34	0.33	0.31	0.45	0.48	0.39	0.39	0.28	0.25	0.23	0.24	0.29
Total Non-current Liabilities*	0.78	0.67	0.64	0.56	0.51	0.49	0.47	0.42	0.40	0.38	0.34	0.33	0.29	0.25	0.28	0.26	0.29	0.30	0.29
Total Liabilities	1.21	1.12	1.05	0.92	0.92	0.85	0.79	0.76	0.73	0.69	0.78	0.81	0.68	0.63	0.56	0.51	0.53	0.53	0.58
Retained Earnings	1.20	1.09	1.00	0.96	0.87	0.79	0.76	0.69	0.64	0.61	0.53	0.48	0.44	0.36	0.29	0.25	0.19	0.16	0.15
Total Stockholder Equity	1.36	1.28	1.21	1.17	1.09	1.02	0.98	0.91	0.85	0.81	0.73	0.67	0.64	0.55	0.48	0.44	0.36	0.33	0.32

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q1 2027	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Total Revenue	593.52	538.75	705.64	505.40	504.07	453.75	608.17	425.80	423.39	388.46	520.40	374.46	383.70	425.66	514.55	351.55	365.86	383.31	485.90	312.72
Cost of Revenue	353.62	343.01	424.40	321.25	306.85	285.19	369.30	272.94	266.64	249.02	321.29	240.54	241.73	269.83	326.74	222.45	228.03	234.47	294.25	194.57
Gross Profit	239.89	195.75	281.24	184.15	197.22	168.56	238.87	152.86	156.75	139.44	199.11	133.92	141.96	155.83	187.81	129.10	137.83	148.84	191.66	118.15
Selling, General & Admin	149.37	138.52	166.46	127.73	126.50	118.88	139.41	112.88	106.53	101.19	123.96	95.34	95.72	93.12	115.32	84.95	85.41	86.45	99.47	68.04
Total Operating Expenses	149.37	138.52	166.46	127.73	126.50	118.88	139.41	112.88	106.53	101.19	123.96	95.34	95.72	93.12	115.32	84.95	85.41	86.45	99.47	68.04
Operating Income	90.53	57.22	114.78	56.42	70.72	49.69	99.46	39.98	50.22	38.24	75.15	38.58	46.25	62.72	72.50	44.15	52.43	62.39	92.19	50.11
Pretax Income	92.41	57.62	114.75	56.93	71.29	49.95	99.16	40.54	50.47	38.89	74.98	38.07	45.45	61.36	70.30	42.79	51.43	61.88	90.57	48.97
Tax Provision	22.29	13.18	28.94	14.70	17.88	12.41	24.09	11.12	11.56	9.45	19.35	10.39	11.19	14.95	17.53	10.73	12.11	17.16	21.34	11.11
Net Income	70.11	44.44	85.81	42.22	53.41	37.54	75.07	29.43	38.91	29.44	55.62	27.68	34.25	46.41	52.77	32.05	39.32	44.71	69.23	37.86
Basic EPS	2.31	1.45	2.82	1.38	1.75	1.23	2.46	0.96	1.28	0.97	1.84	0.92	1.14	1.55	1.77	1.08	1.32	1.51	2.34	1.28
Diluted EPS	2.29	1.45	2.79	1.37	1.74	1.24	2.43	0.95	1.26	0.96	1.81	0.90	1.13	1.53	1.74	1.06	1.29	1.46	2.27	1.25

Cash Flow Statement

(in millions USD)

Metric	Q1 2027	Q4 2026	Q3 2026	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Operating Cash Flow	83.84	(4.38)	209.70	25.74	73.85	(43.15)	157.15	(7.77)	41.31	(4.38)	95.00	74.66	70.80	1.84	149.19	(36.37)	(25.77)	(101.69)	141.93	2.30
Capital Expenditures	51.09	42.14	61.73	43.23	31.46	39.93	42.96	38.34	27.07	27.49	26.61	34.79	29.90	41.48	30.60	31.62	20.84	20.69	17.50	12.96
Free Cash Flow*	32.75	(46.52)	147.97	(17.49)	42.39	(83.08)	114.19	(46.11)	14.25	(31.86)	68.39	39.87	40.91	(39.64)	118.59	(67.99)	(46.60)	(122.39)	124.43	(10.66)
Investing Cash Flow	(51.09)	(42.12)	(61.70)	(43.52)	(31.46)	(39.93)	(42.90)	(38.34)	(27.07)	(27.48)	(26.61)	(34.79)	(29.89)	(41.48)	(30.60)	(31.62)	(20.83)	(20.69)	(17.50)	(12.96)
Financing Cash Flow	(34.53)	(12.53)	(12.65)	(12.81)	(16.84)	(0.06)	1.30	0.10	(6.70)	0.55	0.11	(18.30)	(42.00)	7.44	(87.88)	71.67	41.94	28.35	(49.26)	0.56

* Derived from reported values