ESCALADE INC ESCA

Consumer discretionary SIC 3949 - Sporting & Athletic Goods, NEC NAICS Manufacturing › Miscellaneous Manufacturing › Other Miscellaneous Manufacturing › Sporting and Athletic Goods Manufacturing derived Nasdaq

Escalade, Incorporated (Escalade, the Company, we, us or our) operates in one business segment: Sporting Goods (Escalade Sports). Escalade and its predecessors have more than 95 years of manufacturing and selling experience in this industry.

Headquartered in Evansville, Indiana, Escalade Sports manufactures, imports, and distributes widely recognized sporting goods brands in basketball goals, archery, indoor and outdoor game recreation and fitness products through major sporting goods retailers, specialty dealers, key on-line retailers, direct-to-consumer e-commerce, traditional department stores and mass merchants. Escalade is a leader in table tennis tables, residential in-ground basketball goals and in archery bows. Some of the Company's most recognized brands, owned or distributed, include:

Last close 18.54 2026-10-23
Market cap $255.2M 2026-06-30 share count
52-week range 11.41 - 23.07

Valuation FY2025 figures against the last close

P/S1.1x
P/E18.7x
P/FCF9.0x
EV/EBITDA11.0x
Dividend yield3.2%
Diluted EPS0.99

Where the revenue comes from as reported in the latest 10-K

Revenue by geography

  • United States
  • Other
  • Canada
Revenue by geography, 3 categories over 2 years. The same figures are in the table below. FY2025 United States, FY2025: 228.6M (95.2%) 95% United States Other, FY2025: 5.9M (2.4%) Canada, FY2025: 5.7M (2.4%) FY2024 United States, FY2024: 239.5M (95.2%) 95% Other, FY2024: 6.5M (2.6%) Canada, FY2024: 5.6M (2.2%)
Region FY2025FY2024
United States $228.6M $239.5M
Other $5.9M $6.5M
Canada $5.7M $5.6M

As the company reported it, from the “Note 11 - Operating Segment and Geographic Information - Net Sales by Country (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $240.2M$251.5M$263.6M$313.8M$313.6M$273.6M$180.5M$175.8M$195.8M$190.0M
Cost of revenue $175.5M$189.3M$201.8M$240.1M$236.5M$198.8M$138.2M$130.8M$132.6M$127.4M
Gross profit $64.6M$62.2M$61.8M$73.6M$77.1M$74.8M$42.4M$45.0M$63.2M$62.6M
R&D $3.2M$3.2M$3.1M$2.7M$2.0M$1.5M$1.6M$1.5M$1.6M$1.5M
SG&A $43.6M$43.3M$41.5M$44.8M$43.4M$40.3M$31.6M$29.8M$28.5M$27.4M
Operating income $18.7M$20.0M$17.8M$26.3M$31.9M$33.0M$9.3M$13.8M$14.6M$14.6M
Interest expense $836.0K$2.3M$5.3M$3.8M$1.5M$250.0K$356.0K$427.0K$804.0K$834.0K
Pre-tax income $18.0M$17.8M$12.5M$22.6M$30.5M$32.9M$8.9M$26.4M$15.5M$15.5M
Income tax $4.3M$4.8M$2.7M$4.6M$6.1M$7.0M$1.7M$6.0M$1.5M$4.0M
Net income $13.7M$13.0M$9.8M$18.0M$24.4M$25.9M$7.3M$20.4M$14.1M$11.5M
EPS, basic 1.000.940.721.331.781.840.501.420.980.81
EPS, diluted 0.990.930.711.311.761.820.501.410.980.80
Shares, diluted (wtd. avg.) 13.9M14.0M13.9M13.7M13.9M14.2M14.4M14.5M14.4M14.3M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $11.9M$4.2M$16.0K$4.0M$4.4M$3.5M$5.9M$2.8M$1.6M$1.0M
Receivables $46.3M$48.8M$50.0M$57.4M$66.0M$65.3M$35.5M$40.7M$39.4M$35.9M
Inventory $68.5M$76.0M$92.5M$121.9M$92.4M$72.5M$42.3M$39.1M$35.2M$33.8M
Total current assets $130.6M$133.8M$146.8M$188.2M$171.1M$145.4M$86.9M$87.9M$80.3M$75.6M
Property, plant and equipment $22.4M$22.2M$23.8M$24.8M$24.9M$18.2M$15.1M$15.5M$14.3M$13.7M
Goodwill $42.3M$42.3M$42.3M$42.3M$32.7M$32.7M$26.7M$26.4M$21.5M$21.5M
Other intangibles $25.4M$25.8M$28.6M$31.1M$20.8M$22.6M$18.8M$19.8M$19.7M$20.9M
Total assets $222.1M$226.3M$253.0M$298.7M$251.8M$220.7M$148.8M$149.5M$156.1M$150.8M
Short-term debt $7.1M$7.1M$7.1M$7.1M$7.1M$0—$0$1.2M$1.2M
Total current liabilities $30.5M$34.5M$33.3M$38.9M$48.2M$46.1M$18.2M$16.7M$19.5M$18.4M
Long-term debt $11.3M$18.5M$43.8M$87.7M$50.4M$30.1M$0$0$21.9M$24.2M
Total liabilities $48.9M$57.3M$88.4M$140.2M$105.2M$81.5M$22.6M$21.2M$44.4M$49.0M
Retained earnings $170.2M$164.8M$160.1M$144.9M$133.1M$125.2M$112.0M$113.9M$99.9M$91.7M
Total equity $173.2M$169.0M$164.6M$158.5M$146.6M$139.2M$126.2M$128.3M$111.7M$101.7M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $31.0M$36.0M$48.3M$8.5M$939.0K$2.6M$16.0M$6.5M$13.4M$12.2M
Depreciation and amortisation $5.1M$6.0M$5.7M$6.1M$4.8M$4.0M$4.0M$3.9M$3.9M$5.2M
Stock-based compensation $1.7M$1.9M$2.0M$2.0M$902.0K$1.0M$513.0K$604.0K$522.0K$398.0K
Capital expenditure $2.5M$2.0M$2.1M$2.1M$9.7M$5.5M$2.2M$2.8M$2.7M$2.7M
Investing cash flow -$4.8M$3.9M-$1.9M-$37.8M-$9.7M-$21.0M-$2.9M$24.9M-$4.2M-$9.8M
Financing cash flow -$18.5M-$35.8M-$50.3M$28.9M$9.6M$16.0M-$10.0M-$30.1M-$8.6M-$3.3M
Dividends paid $8.3M$8.3M$6.2M$8.2M$7.7M$7.5M$7.2M$7.2M$6.6M$6.3M
Buybacks $3.1M$2.2M$0$0$10.4M$6.7M$2.9M$10.0K$0$0

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-006094.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. 0 100M 200M 300M 400M Revenue, FY2016: 190M Gross profit, FY2016: 62.6M Net income, FY2016: 11.5M Revenue, FY2017: 195.8M Gross profit, FY2017: 63.2M Net income, FY2017: 14.1M Revenue, FY2018: 175.8M Gross profit, FY2018: 45M Net income, FY2018: 20.4M Revenue, FY2019: 180.5M Gross profit, FY2019: 42.4M Net income, FY2019: 7.3M Revenue, FY2020: 273.6M Gross profit, FY2020: 74.8M Net income, FY2020: 25.9M Revenue, FY2021: 313.6M Gross profit, FY2021: 77.1M Net income, FY2021: 24.4M Revenue, FY2022: 313.8M Gross profit, FY2022: 73.6M Net income, FY2022: 18M Revenue, FY2023: 263.6M Gross profit, FY2023: 61.8M Net income, FY2023: 9.8M Revenue, FY2024: 251.5M Gross profit, FY2024: 62.2M Net income, FY2024: 13M Revenue, FY2025: 240.2M Gross profit, FY2025: 64.6M Net income, FY2025: 13.7M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $190.0M $195.8M $175.8M $180.5M $273.6M $313.6M $313.8M $263.6M $251.5M $240.2M
Gross profit $62.6M $63.2M $45.0M $42.4M $74.8M $77.1M $73.6M $61.8M $62.2M $64.6M
Net income $11.5M $14.1M $20.4M $7.3M $25.9M $24.4M $18.0M $9.8M $13.0M $13.7M

Recent filings and events

  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Other event Item 8.01
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Results announced Item 2.02
  • Other event Item 8.01
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02
  • Other event Item 8.01
  • Other event Item 8.01
  • Officer or director change Item 5.02

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 3949

TickerCompanyMarket capP/ERevenue growth
GOLF Acushnet Holdings Corp. $4.75B 26.1x 4.1%
YETI YETI Holdings, Inc. $3.12B 21.1x 2.1%
CALY Callaway Golf Co $2.52B — -0.8%
PTON PELOTON INTERACTIVE, INC. $2.28B 38.4x -1.8%
AOUT American Outdoor Brands, Inc. $219.0M — -14.3%
CLAR Clarus Corp $146.6M — -5.2%
NWTG Newton Golf Company, Inc. $5.0M — 136.1%
TRUG TruGolf Holdings, Inc. $800.1K — -11.3%