Academy Sports & Outdoors, Inc. [Rocket]

In millions, except per share items	Jan-29-22	Jan-30-21	Feb-01-20	Feb-02-19	Feb-03-18
	10-K	10-K	10-K	8-K	S-1/A
Revenues	6,773.1	5,689.2	4,829.9		4,835.6
Revenue growth	19.1%	17.8%
Cost of goods sold	4,422.0	3,955.2	3,398.7		3,436.6
Gross profit	2,351.1	1,734.0	1,431.2		1,399.0
Gross margin	34.7%	30.5%	29.6%		28.9%
Selling, general and administrative	1,443.1	1,313.6	1,251.7		1,241.6
Adjusted EBITDA	1,052.5	557.5	304.6
Adjusted EBITDA margin	15.5%	9.8%	6.3%
Stock-based compensation	39.3	31.6	7.9	4.6
EBITDA [+]	1,013.2	525.9	296.7
EBITDA growth	92.7%	77.3%
EBITDA margin	15.0%	9.2%	6.1%		3.3%
Depreciation and amortization	105.3	105.5	117.3
EBIT [+]	907.9	420.4	179.4		157.3
EBIT growth	116.0%	134.3%
EBIT margin	13.4%	7.4%	3.7%		3.3%
Interest expense	49.0	86.5	101.3		104.9
Interest expense	49.0	86.5	101.3		104.9
Other income (expense), net [+]	0.6	5.2	44.7		8.8
Gain (loss) on debt retirement	-2.2	3.6	42.3
Other	2.8	1.7	2.5		2.5
Pre-tax income	859.5	339.1	122.9		61.3
Income taxes	188.2	30.4	2.8		2.8
Tax rate	21.9%	9.0%	2.3%		4.5%
Net income	671.4	308.8	120.0		58.5
Net margin	9.9%	5.4%	2.5%		1.2%

Basic EPS [+]	$7.38	$3.96	$1.66
Growth	86.5%	139.0%
Diluted EPS [+]	$7.12	$3.79	$1.60
Growth	87.8%	136.3%


Shares outstanding (basic) [+]	91.0	78.0	72.5
Growth	16.6%	7.6%
Shares outstanding (diluted) [+]	94.3	81.4	74.8
Growth	15.8%	8.9%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.