<SEC-DOCUMENT>0001171843-19-007946.txt : 20191204
<SEC-HEADER>0001171843-19-007946.hdr.sgml : 20191204
<ACCEPTANCE-DATETIME>20191204161012
ACCESSION NUMBER:		0001171843-19-007946
CONFORMED SUBMISSION TYPE:	8-K
PUBLIC DOCUMENT COUNT:		2
CONFORMED PERIOD OF REPORT:	20191204
ITEM INFORMATION:		Results of Operations and Financial Condition
ITEM INFORMATION:		Financial Statements and Exhibits
FILED AS OF DATE:		20191204
DATE AS OF CHANGE:		20191204

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			SPORTSMAN'S WAREHOUSE HOLDINGS, INC.
		CENTRAL INDEX KEY:			0001132105
		STANDARD INDUSTRIAL CLASSIFICATION:	RETAIL-MISCELLANEOUS SHOPPING GOODS STORES [5940]
		IRS NUMBER:				391795614
		STATE OF INCORPORATION:			DE

	FILING VALUES:
		FORM TYPE:		8-K
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	001-36401
		FILM NUMBER:		191268290

	BUSINESS ADDRESS:	
		STREET 1:		7035 HIGH TECH DRIVE
		CITY:			MIDVALE
		STATE:			UT
		ZIP:			84047-3706
		BUSINESS PHONE:		801-566-6681

	MAIL ADDRESS:	
		STREET 1:		7035 HIGH TECH DRIVE
		CITY:			MIDVALE
		STATE:			UT
		ZIP:			84047-3706

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	SPORTSMAN'S WAREHOUSE HOLDINGS, INC
		DATE OF NAME CHANGE:	20131211

	FORMER COMPANY:	
		FORMER CONFORMED NAME:	SPORTSMANS WAREHOUSE HOLDINGS INC
		DATE OF NAME CHANGE:	20010109
</SEC-HEADER>
<DOCUMENT>
<TYPE>8-K
<SEQUENCE>1
<FILENAME>f8k_120419.htm
<DESCRIPTION>FORM 8-K
<TEXT>
<!DOCTYPE html PUBLIC "-//W3C//DTD XHTML 1.0 Transitional//EN" "http://www.w3.org/TR/xhtml1/DTD/xhtml1-transitional.dtd"><html><head></head><body><table style="font-size: 10pt;" width="100%" cellspacing="0" cellpadding="0"><tr><td style="border-bottom: black 5pt double;" width="100%"><font style="font-size: 10pt;">&#160;</font></td></tr></table><p align="center"><font style="font-size: 12pt;"><strong>UNITED STATES</strong><br /><strong>SECURITIES AND EXCHANGE COMMISSION</strong><br /><strong>Washington, D.C. 20549</strong></font></p><p align="center"><font style="font-size: 12pt;"><strong>Form 8-K</strong></font></p><p align="center"><font style="font-size: 10pt;"><strong>CURRENT REPORT</strong><br /><strong>Pursuant to Section 13 or 15(d) of</strong><br /><strong>The Securities Exchange Act of 1934</strong></font></p><p align="center"><font style="font-size: 10pt;">Date of Report (Date of earliest event reported):&#160;<!--December 4, 2019--><strong>December 4, 2019 </strong></font></p><table border="0" width="100%" cellspacing="0" cellpadding="0"><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td style="border-bottom: black 1.1pt solid;" align="center" width="34%"><font style="font-size: 12pt;"><strong>SPORTSMAN'S WAREHOUSE HOLDINGS, INC.</strong></font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" width="34%"><font style="font-size: 10pt;">(Exact Name of Registrant as Specified in Its Charter)</font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" width="34%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td style="border-bottom: black 1.1pt solid;" align="center" width="34%"><font style="font-size: 10pt;"><strong>DELAWARE</strong></font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" width="34%"><font style="font-size: 10pt;">(State or Other Jurisdiction of Incorporation)</font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr></table><p><font style="font-size: 10pt;">&#160;</font></p><table border="0" width="100%" cellspacing="0" cellpadding="0"><tr valign="top"><td style="border-bottom: black 1.1pt solid;" align="center" width="40%"><font style="font-size: 10pt;"><strong>001-36401</strong></font></td><td align="center" valign="bottom" width="20%"><font style="font-size: 10pt;">&#160;</font></td><td style="border-bottom: black 1.1pt solid;" align="center" valign="bottom" width="40%"><font style="font-size: 10pt;"><strong>39-1975614</strong></font></td></tr><tr valign="top"><td align="center" width="40%"><font style="font-size: 10pt;">(Commission File Number)</font></td><td align="center" valign="bottom" width="20%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" valign="bottom" width="40%"><font style="font-size: 10pt;">(I.R.S. Employer Identification No.)</font></td></tr><tr valign="top"><td align="center" width="40%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" valign="bottom" width="20%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" valign="bottom" width="40%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr valign="top"><td style="border-bottom: black 1.1pt solid;" align="center" width="40%"><font style="font-size: 10pt;"><strong>7035 South High Tech Drive</strong><br /><strong>Midvale, Utah</strong></font></td><td align="center" valign="bottom" width="20%"><font style="font-size: 10pt;">&#160;</font></td><td style="border-bottom: black 1.1pt solid;" align="center" valign="bottom" width="40%"><font style="font-size: 10pt;"><strong>84047</strong></font></td></tr><tr valign="top"><td align="center" width="40%"><font style="font-size: 10pt;">(Address of Principal Executive Offices)</font></td><td align="center" width="20%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" width="40%"><font style="font-size: 10pt;">(Zip Code)</font></td></tr></table><p><font style="font-size: 10pt;">&#160;</font></p><table border="0" width="100%" cellspacing="0" cellpadding="0"><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td style="border-bottom: black 1.1pt solid;" align="center" width="34%"><font style="font-size: 10pt;"><strong>(801) 566-6681</strong></font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr valign="top"><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td><td align="center" width="34%"><font style="font-size: 10pt;">(Registrant's Telephone Number, Including Area Code)</font></td><td align="center" width="33%"><font style="font-size: 10pt;">&#160;</font></td></tr></table><p style="margin: 0;">&#160;</p><table style="width: 100%; font: 10pt Times New Roman, Times, Serif; border-collapse: collapse;" cellspacing="0" cellpadding="0"><tr style="vertical-align: top;"><td style="width: 34%; border: Black 1pt solid; text-align: center;"><font style="font-size: 10pt;">Title of each class</font></td><td style="width: 33%; border-top: Black 1pt solid; border-right: Black 1pt solid; border-bottom: Black 1pt solid; text-align: center;"><font style="font-size: 10pt;">Trading Symbol(s)</font></td><td style="width: 33%; border-top: Black 1pt solid; border-right: Black 1pt solid; border-bottom: Black 1pt solid; text-align: center;"><font style="font-size: 10pt;">Name of each exchange on which registered</font></td></tr><tr style="vertical-align: top;"><td style="border-right: Black 1pt solid; border-bottom: Black 1pt solid; border-left: Black 1pt solid; text-align: center;"><font style="font-size: 10pt;">Common stock, $.01 par value</font></td><td style="border-right: Black 1pt solid; border-bottom: Black 1pt solid; text-align: center;"><font style="font-size: 10pt;">SPWH</font></td><td style="border-right: Black 1pt solid; border-bottom: Black 1pt solid; text-align: center;"><font style="font-size: 10pt;">The Nasdaq Stock Market LLC</font></td></tr></table><p style="margin: 0;">&#160;</p><p><font style="font-size: 10pt;">Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:</font></p><table border="0" width="100%" cellspacing="0" cellpadding="0"><tr valign="top"><td nowrap="nowrap"><font style="font-size: 10pt;">&#160; &#160;</font></td><td nowrap="nowrap"><font style="font-size: 10pt;">[ &#160;] &#160;</font></td><td><font style="font-size: 10pt;">Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)</font></td></tr><tr valign="top"><td nowrap="nowrap"><font style="font-size: 10pt;">&#160; &#160;</font></td><td nowrap="nowrap"><font style="font-size: 10pt;">[ &#160;] &#160;</font></td><td><font style="font-size: 10pt;">Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)</font></td></tr><tr valign="top"><td nowrap="nowrap"><font style="font-size: 10pt;">&#160; &#160;</font></td><td nowrap="nowrap"><font style="font-size: 10pt;">[ &#160;] &#160;</font></td><td><font style="font-size: 10pt;">Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))</font></td></tr><tr valign="top"><td nowrap="nowrap"><font style="font-size: 10pt;">&#160; &#160;</font></td><td nowrap="nowrap"><font style="font-size: 10pt;">[ &#160;] &#160;</font></td><td><font style="font-size: 10pt;">Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))</font></td></tr></table><p style="font-size: 10pt; margin: 0pt;">&#160;</p><p style="font-size: 10pt; margin: 0pt;">Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR &sect;230.405) or Rule&#160;12b-2&#160;of the Securities Exchange Act of 1934 (17 CFR&#160;&sect;240.12b-2).&#160;Emerging growth company [ X ]</p><p style="font-size: 10pt; margin: 0pt;">&#160;</p><p style="font-size: 10pt; margin: 0pt;">If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ X ]</p><table style="font-size: 10pt;" width="100%" cellspacing="0" cellpadding="0" bgcolor="white"><tr><td style="border-bottom: black 5pt double;" width="100%"><font style="font-size: 10pt;">&#160;</font></td></tr></table><hr style="page-break-after: always;" noshade="noshade" /><p><font style="font-size: 10pt;">  <strong>  </strong></font></p><p><font style="font-size: 10pt;"><strong>Item 2.02. Results of Operations and Financial Condition.</strong></font></p><p><font style="font-size: 10pt;">
 <p>On December 4, 2019, Sportsman&#8217;s Warehouse Holdings, Inc. (the &#8220;Company&#8221;) issued a press release reporting its results of operations for the third quarter of fiscal year 2019 ended&#160;November 2, 2019, a copy of which is furnished hereto as Exhibit 99.1 and is incorporated herein by reference.<br /></p>  <p>The information in this Item 2.02 and the related information in Exhibit 99.1 attached hereto shall not be deemed &#8220;filed&#8221; for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the &#8220;Exchange Act&#8221;), or otherwise subject to the liabilities of that section and shall not be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in any such filing.</p> </font></p><p><font style="font-size: 10pt;"><strong>  </strong></font></p><p><font style="font-size: 10pt;"><strong>Item 9.01. Financial Statements and Exhibits.</strong></font></p><p><font style="font-size: 10pt;">
 <p><font><a href="exh_991.htm" rel="nofollow">Exhibit 99.1. Press release dated December 4, 2019</a></font></p> </font></p><p><font style="font-size: 10pt;"></font></p><p><font style="font-size: 10pt;"></font></p><hr style="page-break-after: always;" noshade="noshade" /><p style="text-align: center;"><font style="font-size: 10pt;"><strong><u>SIGNATURE</u></strong></font></p><p><font style="font-size: 10pt;">&#160;&#160;&#160;&#160;Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.</font></p><table width="100%" cellspacing="0" cellpadding="0" bgcolor="white"><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">&#160;</font></td><td width="5%"><font style="font-size: 10pt;">&#160;</font></td><td width="45%"><font style="font-size: 10pt;"><strong>SPORTSMAN'S WAREHOUSE HOLDINGS, INC.</strong></font></td></tr><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">&#160;</font></td><td width="5%"><font style="font-size: 10pt;">&#160;</font></td><td width="45%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">&#160;</font></td><td width="5%"><font style="font-size: 10pt;">&#160;</font></td><td width="45%"><font style="font-size: 10pt;">&#160;</font></td></tr><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">&#160;</font></td><td width="5%"><font style="font-size: 10pt;">By:</font></td><td style="border-bottom: black 1.1pt solid;" width="45%"><font style="font-size: 10pt;">/s/ Robert K. Julian</font></td></tr><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">Date: December 4, 2019</font></td><td width="5%"><font style="font-size: 10pt;">&#160;</font></td><td width="45%"><font style="font-size: 10pt;">Robert K. Julian</font></td></tr><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">&#160;</font></td><td width="5%"><font style="font-size: 10pt;">&#160;</font></td><td width="45%"><font style="font-size: 10pt;">Secretary and Chief Financial Officer</font></td></tr><tr><td width="10%"><font style="font-size: 10pt;">&#160;</font></td><td width="40%"><font style="font-size: 10pt;">&#160;</font></td><td width="5%"><font style="font-size: 10pt;">&#160;</font></td><td width="45%"><font style="font-size: 10pt;">&#160;&#160;</font></td></tr></table><p><font style="font-size: 10pt;"></font></p></body></html>
</TEXT>
</DOCUMENT>
<DOCUMENT>
<TYPE>EX-99.1
<SEQUENCE>2
<FILENAME>exh_991.htm
<DESCRIPTION>PRESS RELEASE
<TEXT>
<!DOCTYPE HTML PUBLIC "-//W3C//DTD HTML 4.0 Transitional//EN"><html lang="en-US"><head><title>EdgarFiling</title><meta content="text/html; charset=windows-1252" ><meta name="GENERATOR" content="MSHTML 8.00.7601.18094" ></head><body bgcolor="#ffffff"><p style="text-align: right;"><strong>EXHIBIT 99.1</strong></p><p style="text-align: center;"><font style="font-size: 14pt;"><strong>Sportsman's Warehouse Holdings, Inc. Announces Third Quarter 2019 Financial Results</strong></font></p><p style="text-align: center;"><strong></strong></p><p>
 <p>MIDVALE, Utah, Dec.  04, 2019  (GLOBE NEWSWIRE) -- Sportsman's Warehouse Holdings, Inc. ("Sportsman's" or the &#8220;Company&#8221;) (Nasdaq:SPWH) today announced financial results for the thirteen and thirty-nine weeks ended November 2, 2019.<br ></p>  <p align="justify">Jon Barker, Chief Executive Officer, stated, &#8220;We are very pleased with our third quarter results, which were at the high end of our guidance on the top and bottom line excluding the eight recently acquired stores that were not included in our original outlook. These strong results are reflective of our differentiated positioning within a consolidating industry and the team&#8217;s disciplined execution of our growth strategies around merchandising, customer acquisition and engagement, and our omni-channel platform.&#8221;<br ></p>  <p align="justify">Mr. Barker continued, &#8220;As we look to the final quarter of the year, we feel very good about our competitive positioning and the underlying strength of our business. That said, multiple competitors are making assortment changes that are creating some short term sales headwinds which we have incorporated in our fourth quarter outlook. We believe these competitive changes bode well for Sportsman&#8217;s Warehouse longer term, and, combined with the investments we have made across our business, we are well positioned to capitalize on the increased market share opportunities moving forward.&#8221;</p>  <p align="justify"><strong>For the thirteen weeks ended November 2, 2019:</strong></p>  <ul type="disc"><li style="text-align:justify;">Net sales increased by 8.7% to $242.5 million from $223.1 million in the third quarter of fiscal year 2018 primarily due to a same store sales increase of 4.8% compared to the prior year period.<br ><br ></li><li style="text-align:justify;">Income from operations was $15.9 million compared to $17.5 million in the third quarter of fiscal year 2018. Adjusted income from operations was $16.3 million in the third quarter of fiscal 2019, which excludes certain expenses related to the acquisition of eight stores during the period. There were no non-GAAP adjustments to income from operations in the third quarter of fiscal 2018 (see &#8220;GAAP and Non-GAAP Measures&#8221;).<br >&#160;</li><li style="text-align:justify;">The Company opened one new store and acquired eight stores in the third quarter of fiscal year 2019 and ended the quarter with 103 stores in 27 states, or square footage growth of 13.6% from the end of the third quarter of fiscal 2018.<br >&#160;</li><li style="text-align:justify;">Interest expense decreased to $2.1 million from $2.6 million in the third quarter of fiscal year 2018. <br >&#160;</li><li style="text-align:justify;">Net income was $10.5 million compared to net income of $12.4 million in the third quarter of fiscal year 2018. Adjusted net income in the third quarter of fiscal year 2019 was $10.8 million, which excludes certain expenses incurred related to the acquisition of eight stores. Adjusted net income in the third quarter of fiscal year 2018 was $11.1 million, which excludes a non-recurring tax benefit (see &#8220;GAAP and Non-GAAP Measures&#8221;). <br >&#160;</li><li style="text-align:justify;">Diluted earnings per share was $0.24 compared to diluted earnings per share of $0.29 for the third quarter of fiscal year 2018. Adjusted diluted earnings per share was $0.25 in the third quarter of fiscal year 2019 compared to adjusted diluted earnings per share of $0.26 in the third quarter of fiscal year 2018 (see &#8220;GAAP and Non-GAAP Measures&#8221;).<br >&#160;</li><li style="text-align:justify;">Adjusted EBITDA was $23.2 million compared to $22.6 million in the third quarter of fiscal year 2018 (see "GAAP and Non-GAAP Measures").</li></ul>  <p align="justify"><strong>For the thirty-nine weeks ended November 2, 2019:</strong></p>  <ul type="disc"><li style="text-align:justify;">Net sales increased by 3.6% to $628.2 million from $606.4 million in the first three quarters of fiscal year 2019 primarily due to new store openings and the acquisition of eight new store locations. Same store sales increased by 0.6% from the comparable prior year period. <br >&#160;</li><li style="text-align:justify;">Income from operations was $20.3 million compared to $27.1 million in the first three quarters of fiscal year 2018. Adjusted income from operations was $21.3 million in the first three quarters of fiscal 2019, which excludes expenses related to the transition of the Company&#8217;s CFO, recruitment and hiring of various key members of the senior management team, and certain expenses related to the acquisition of eight stores. Adjusted income from operations was $29.7 million in the first three quarters of fiscal 2018, which excludes charges incurred in connection with the retirement of the Company&#8217;s former CEO (see &#8220;GAAP and Non-GAAP Measures&#8221;).<br >&#160;</li><li style="text-align:justify;">Interest expense decreased to $6.6 million from $10.5 million in the first three quarters of fiscal year 2018. Interest expense for the first three quarters of fiscal year 2018 included a $1.6 million write-off of debt discount and deferred financing fees associated with the Company&#8217;s prior term loan.&#160; <br >&#160;</li><li style="text-align:justify;">Net income was $10.5 million compared to net income of $13.1 million in the first three quarters of fiscal year 2018. Adjusted net income in the first three quarters of fiscal 2019 was $11.3 million, which excludes expenses incurred related to the transition of the Company&#8217;s CFO, the recruitment and hiring of various key members of the senior management team, and certain expenses related to the acquisition of eight stores. Adjusted net income in the first three quarters of fiscal year 2018 was $15.3 million, which excludes charges incurred in connection with the retirement of the Company&#8217;s former CEO, the write-off of deferred financing fees and debt discount associated with the Company&#8217;s old term loan, and a non-recurring tax benefit (see &#8220;GAAP and Non-GAAP Measures&#8221;). <br >&#160;</li><li style="text-align:justify;">Diluted earnings per share was $0.24 compared to diluted earnings per share of $0.31 for the first three quarters of fiscal year 2018. Adjusted diluted earnings per share was $0.26 in the first three quarters of fiscal 2019 compared to adjusted diluted earnings per share of $0.36 in the first three quarters of fiscal 2018 (see &#8220;GAAP and Non-GAAP Measures&#8221;).<br >&#160;</li><li style="text-align:justify;">Adjusted EBITDA was $39.4 million compared to $46.5 million in the first three quarters of fiscal year 2018 (see "GAAP and Non-GAAP Measures").</li></ul>  <p align="justify"><strong>Balance sheet highlights as of November 2, 2019:</strong>&#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160; &#160;</p>  <ul type="disc"><li style="text-align:justify;">Total debt: $160.5 million consisting of $130.8 million outstanding under the Company&#8217;s revolving credit facility and $29.7 million outstanding under the term loan, net of unamortized debt issuance costs.<br >&#160;</li><li style="text-align:justify;">Total liquidity (cash plus $78.7 million of availability on revolving credit facility): $80.4 million</li></ul>  <p align="justify"><strong>Fourth Quarter and Fiscal Year 2019 Outlook:</strong></p>  <p align="justify">For the fourth quarter of fiscal year 2019, net sales are expected to be in the range of $263.0 million to $273.0 million based on a change in same store sales in the range of down 1.5% to up 1.5% compared to the corresponding period of fiscal year 2018. Adjusted net income is expected to be in the range of $12.6 million to $15.3 million with adjusted diluted earnings per share of $0.29 to $0.35 on a weighted average of approximately 43.5 million estimated common shares outstanding.</p>  <p align="justify">For fiscal year 2019, net sales are expected to be in the range of $891.0 million to $901.0 million based on a change in same store sales in the range of flat to up 1.0% compared to fiscal year 2018. Adjusted net income is expected to be in the range of $24.0 million to $26.6 million with adjusted earnings per diluted share of $0.55 to $0.61 on a weighted average of approximately 43.5 million estimated common shares outstanding, when adjusted for the executive transition costs and acquisition costs incurred (see &#8220;GAAP and Non-GAAP Measures&#8221;).</p>  <p align="justify"><strong>Conference Call Information:</strong></p>  <p align="justify">A conference call to discuss third quarter fiscal 2019 financial results is scheduled for today, December 4, 2019, at 4:30 PM Eastern Time. The conference call will be webcast and may be accessed via the Investor Relations section of the Company&#8217;s website at www.sportsmans.com.</p>  <p align="justify"><strong>Non-GAAP Information</strong></p>  <p align="justify">This press release includes the following financial measures defined as non-GAAP financial measures by the Securities and Exchange Commission (the &#8220;SEC&#8221;): adjusted income from operations, adjusted net income, adjusted diluted earnings per share and Adjusted EBITDA. We define adjusted income from operations and adjusted net income as income from operations and net income, respectively, in each case, plus expenses incurred relating to the transition of our CFO and the recruitment and hiring of various other key members of management, certain expenses incurred relating to the acquisition of eight Field and Stream stores, charges incurred in connection with the retirement of the Company&#8217;s former CEO and the write-off of deferred financing fees and debt discount associated with the Company&#8217;s prior term loan refinanced in the third fiscal quarter of 2018 and less a non-recurring tax benefit related to our 2017 tax return, as applicable. Adjusted diluted earnings per share is diluted earnings per share excluding the impact of expenses incurred relating to the transition of our CFO and the recruitment and hiring of&#160; other key members of management, certain expenses incurred relating to the acquisition of eight Field and Stream stores, charges incurred in connection with the retirement of the Company&#8217;s former CEO and the write-off of deferred financing fees and debt discount associated with the Company&#8217;s prior term loan refinanced in the third fiscal quarter of 2018 and less a non-recurring tax benefit related to our 2017 tax return, as applicable. We define Adjusted EBITDA as net income plus interest expense, income tax (benefit) expense, depreciation and amortization, stock-based compensation expense, pre-opening expenses, and other gains, losses and expenses that we do not believe are indicative of our ongoing expenses. The Company has reconciled these non-GAAP financial measures with the most directly comparable GAAP financial measures under &#8220;GAAP and Non-GAAP Measures&#8221; in this release. The Company believes that these non-GAAP financial measures not only provide its management with comparable financial data for internal financial analysis but also provide meaningful supplemental information to investors. Specifically, these non-GAAP financial measures allow investors to better understand the performance of the Company&#8217;s business and facilitate a more meaningful comparison of its diluted earnings per share and actual results on a period-over-period basis. The Company has provided this information as a means to evaluate the results of its ongoing operations. Other companies in the Company&#8217;s industry may calculate these items differently than the Company does. Each of these measures is not a measure of performance under GAAP and should not be considered as a substitute for the most directly comparable financial measures prepared in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools, and investors should not consider them in isolation or as a substitute for analysis of the Company&#8217;s results as reported under GAAP.</p>  <p align="justify"><strong>Forward-Looking Statements&#160; </strong></p>  <p align="justify">This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 as contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.&#160; Forward-looking statements in this release include, but are not limited to, statements regarding our market share opportunities and competitive positioning and our outlook for the fourth quarter and full fiscal year 2019.&#160; Investors can identify these statements by the fact that they use words such as "continue", "expect", "may", &#8220;opportunity&#8221;, "plan", "future", &#8220;ahead&#8221; and similar terms and phrases. The Company cannot assure investors that future developments affecting the Company will be those that it has anticipated. Actual results may differ materially from these expectations due to our ability to integrate the eight recently acquired stores; the Company&#8217;s retail-based business model, general economic conditions and consumer spending, the Company&#8217;s concentration of stores in the Western United States, competition in the outdoor activities and sporting goods market, changes in consumer demands, the Company&#8217;s expansion into new markets and planned growth, current and future government regulations, risks related to the Company&#8217;s continued retention of its key management, the Company&#8217;s distribution center, quality or safety concerns about the Company&#8217;s merchandise, events that may affect the Company&#8217;s vendors, trade restrictions, and other factors that are set forth in the Company's filings with the SEC, including under the caption &#8220;Risk Factors&#8221; in the Company&#8217;s Form 10-K for the fiscal year ended February 2, 2019 which was filed with the SEC on March 29, 2019 and the Company&#8217;s other public filings made with the SEC and available at www.sec.gov. If one or more of these risks or uncertainties materialize, or if any of the Company&#8217;s assumptions prove incorrect, the Company&#8217;s actual results may vary in material respects from those projected in these forward-looking statements. Any forward-looking statement made by the Company in this release speaks only as of the date on which the Company makes it. Factors or events that could cause the Company&#8217;s actual results to differ may emerge from time to time, and it is not possible for the Company to predict all of them. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.</p>  <p align="justify"><strong>About Sportsman's Warehouse Holdings, Inc.</strong></p>  <p align="justify">Sportsman's Warehouse provides outstanding gear and exceptional service to inspire outdoor memories.</p>  <p align="justify">For press releases and certain additional information about the Company, visit the Investor Relations section of the Company's website at www.sportsmans.com. <br ><br > <strong>Investor Contact:</strong><br >ICR, Inc. <br >Rachel Schacter<br >(203) 682-8200<br ><u>investors@sportsmanswarehouse.com</u></p> <table style="width:100%; border-collapse:collapse !important;;border-collapse: collapse; "><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td colspan="12" style="text-align: center ;  vertical-align: middle; "><strong>SPORTSMAN&#8217;S WAREHOUSE HOLDINGS, INC.</strong></td></tr><tr><td colspan="12" style="text-align: center ;  vertical-align: middle; "><strong>Condensed Consolidated Statements of Income (Unaudited)</strong><br ></td></tr><tr><td colspan="12" style="text-align: center ;  vertical-align: middle; "><strong>(in thousands, except per share data)</strong></td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td class="hugin">&#160;</td><td colspan="11" style="text-align: center ;  vertical-align: middle; "><strong>For the Thirteen Weeks Ended</strong></td></tr><tr><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>November 2, 2019</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>% of net<br >sales</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>November 3, 2018</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>% of net<br >sales</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="max-width:46%; width:46%; min-width:46%;;vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Net sales</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:12%; width:12%; min-width:12%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">242,466</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:10%; width:10%; min-width:10%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>100.0</em></td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="max-width:2%; width:2%; min-width:2%;;text-align: center ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:12%; width:12%; min-width:12%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">223,099</td><td class="hugin" style="max-width:2%; width:2%; min-width:2%;">&#160;</td><td style="max-width:10%; width:10%; min-width:10%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>100.0</em></td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Cost of goods sold</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">158,256</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>65.3</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">145,518</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>65.2</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Gross profit</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">84,210</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>34.7</em></td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">77,581</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>34.8</em></td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Operating expenses:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Selling, general and administrative expenses</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">68,336</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>28.2</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">60,070</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>26.9</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Income from operations</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">15,874</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>6.5</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">17,511</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>7.9</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Interest expense</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">2,094</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>0.9</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">2,633</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>1.2</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Income before income tax expense</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">13,780</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>5.6</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">14,878</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>6.7</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Income tax expense</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">3,287</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>1.4</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">2,480</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>1.1</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Net income</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">10,493</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>4.2</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">12,398</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>5.6</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Earnings per share</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Basic</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.24</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.29</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Diluted</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.24</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.29</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Weighted average shares outstanding</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Basic</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,230</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">42,938</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Diluted</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,559</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,094</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr></table> <p align="justify"><u><br > <br ></u></p> <table style="width:100%; border-collapse:collapse !important;;border-collapse: collapse; "><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td colspan="12" style="text-align: center ;  vertical-align: middle; "><strong>SPORTSMAN&#8217;S WAREHOUSE HOLDINGS, INC.</strong></td></tr><tr><td colspan="12" style="text-align: center ;  vertical-align: middle; "><strong>Condensed Consolidated Statements of Income (Unaudited)</strong><br ></td></tr><tr><td colspan="12" style="text-align: center ;  vertical-align: middle; "><strong>(in thousands, except per share data)</strong></td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td class="hugin">&#160;</td><td colspan="11" style="text-align: center ;  vertical-align: middle; "><strong>For the Thirty-nine Weeks Ended</strong></td></tr><tr><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>November 2, 2019</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>% of net<br >sales</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>November 3, 2018</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><em>% of net <br >sales</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="max-width:46%; width:46%; min-width:46%;;vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Net sales</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:12%; width:12%; min-width:12%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">628,249</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:10%; width:10%; min-width:10%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>100.0</em></td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="max-width:2%; width:2%; min-width:2%;;text-align: center ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:12%; width:12%; min-width:12%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">606,447</td><td class="hugin" style="max-width:2%; width:2%; min-width:2%;">&#160;</td><td style="max-width:10%; width:10%; min-width:10%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>100.0</em></td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Cost of goods sold</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">416,644</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>66.3</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">401,022</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>66.1</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Gross profit</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">211,605</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>33.7</em></td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">205,425</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>33.9</em></td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Operating expenses:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Selling, general and administrative expenses</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">191,326</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>30.5</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">178,374</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>29.4</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Income from operations</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">20,279</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>3.2</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">27,051</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>4.5</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Interest expense</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">6,552</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>1.0</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">10,524</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>1.7</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Income before income tax expense</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">13,727</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>2.2</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">16,527</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>2.8</em></td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Income tax expense</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">3,195</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>0.5</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">3,406</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>0.6</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Net Income</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">10,532</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>1.7</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">13,121</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; "><em>2.2</em></td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; "><em>%</em></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Earnings per share</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Basic</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.24</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.31</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Diluted</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.24</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.31</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Weighted average shares outstanding</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Basic</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,126</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">42,854</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Diluted</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,316</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">42,937</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td></tr></table> <p align="justify"><u><br > <br ></u></p> <table style="width:100%; border-collapse:collapse !important;;border-collapse: collapse; "><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td colspan="7" style="text-align: center ;  vertical-align: middle; "><strong>SPORTSMAN&#8217;S WAREHOUSE HOLDINGS, INC.</strong>&#160;</td></tr><tr><td colspan="7" style="text-align: center ;  vertical-align: middle; "><strong>Condensed Consolidated Balance Sheets (Unaudited)</strong>&#160;</td></tr><tr><td colspan="7" style="text-align: center ;  vertical-align: middle; "><strong>(in thousands)</strong>&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; "><strong>Assets</strong></td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 2, 2019</strong></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>February 2, 2019</strong></td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Current assets:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="max-width:69%; width:69%; min-width:69%;;vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Cash</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:13%; width:13%; min-width:13%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">1,737</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:13%; width:13%; min-width:13%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,547</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Accounts receivable, net</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">620</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">249</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Merchandise inventories</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">337,894</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">276,600</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Prepaid expenses and other</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">11,062</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">15,174</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total current assets</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">351,313</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">293,570</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Operating lease right of use asset</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">211,957</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Property and equipment, net</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">107,627</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">92,084</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Deferred income taxes</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">140</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,997</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Goodwill</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">1,749</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Definite lived intangible assets, net</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">226</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">246</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total assets</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">673,012</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">388,897</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; "><strong>Liabilities and Stockholders&#8217; Equity</strong></td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Current liabilities:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Accounts payable</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">105,527</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">24,953</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Accrued expenses</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">64,198</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">56,384</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Operating lease liability, current</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">35,451</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Income taxes payable</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">2,868</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,838</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Revolving line of credit</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">130,765</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">144,306</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Current portion of long-term debt, net of discount and debt issuance costs</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">7,915</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">7,915</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Current portion of deferred rent</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">5,270</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total current liabilities</td><td style="border-top: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">346,724</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">240,666</td><td style="border-top: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Long-term liabilities:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Long-term debt, net of discount, debt issuance costs, and current portion</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">21,781</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">27,717</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Operating lease liability, noncurrent</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">204,688</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Deferred rent, noncurrent</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">41,854</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total long-term liabilities</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">226,469</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">69,571</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total liabilities</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">573,193</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">310,237</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">Stockholders&#8217; equity:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Common stock</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">432</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">430</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Additional paid-in capital</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">86,041</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">84,671</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; ">Accumulated earnings (deficit)</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">13,346</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(6,441</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total stockholders&#8217; equity</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">99,819</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">78,660</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 30.0px; ">Total liabilities and stockholders' equity</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">673,012</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">388,897</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr></table> <p align="justify"><u><br > <br ></u></p> <table style="width:100%; border-collapse:collapse !important;;border-collapse: collapse; "><tr><td colspan="9" style="text-align: center ;  vertical-align: middle; "><strong>SPORTSMAN&#8217;S WAREHOUSE HOLDINGS, INC.</strong>&#160;</td></tr><tr><td colspan="9" style="text-align: center ;  vertical-align: middle; "><strong>Condensed Consolidated Statements of Cash Flows (Unaudited)</strong><br ></td></tr><tr><td colspan="9" style="text-align: center ;  vertical-align: middle; "><strong>(in thousands)</strong>&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 2, 2019</strong></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 3, 2018</strong></td></tr><tr><td style="text-align: left ;  vertical-align: middle; "><strong>CASH FLOWS FROM OPERATING ACTIVITIES</strong></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="max-width:67%; width:67%; min-width:67%;;text-align: left ;  vertical-align: middle; ">&#160; Net Income</td><td class="hugin" style="max-width:1%; width:1%; min-width:1%;">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:13%; width:13%; min-width:13%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,532</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:13%; width:13%; min-width:13%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">13,121</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; "><em><strong>&#160; Adjustments to reconcile net income to net</strong></em></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; "><em><strong>&#160; cash provided by (used in) operating activities:</strong></em></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Depreciation and amortization</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">14,070</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">13,317</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Amortization and write-off of discount on debt and deferred financing fees</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">252</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,959</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Amortization of Intangible</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">20</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">283</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Change in deferred rent</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(280</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Gain on asset dispositions</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(311</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">30</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Noncash lease expense</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">22,132</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Deferred income taxes</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(245</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,194</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; ">&#160; Stock based compensation</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,567</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,435</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 10.0px; "><strong>&#160; Change in assets and liabilities:</strong></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Accounts receivable, net</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(371</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(100</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Operating lease liabilities</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(22,571</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Merchandise inventory</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(42,142</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(98,463</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Prepaid expenses and other</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">165</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(2,195</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Accounts payable</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">70,270</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">55,204</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Accrued expenses</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">3,449</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,277</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 15.0px; ">&#160; Income taxes payable and receivable</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,030</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(4,203</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; "><strong>&#160; Net cash provided by (used in) operating activities</strong></td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">57,847</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(14,421</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; "><strong>CASH FLOWS FROM INVESTING ACTIVITIES:</strong></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Purchase of property and equipment</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(22,914</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(15,183</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Acquisition of intangible asset</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(259</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Acquisition of Field and Stream stores, net of cash acquired</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(19,074</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Proceeds from deemed sales-leaseback transactions</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,717</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Proceeds from sale of property and equipment</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">311</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">226</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; "><strong>&#160; Net cash used in investing activities</strong></td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(41,677</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(13,499</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; "><strong>CASH FLOWS FROM FINANCING ACTIVITIES:</strong></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Net (payments) borrowings on line of credit</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(13,541</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">121,574</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Increase in book overdraft</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">3,756</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">5,424</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Proceeds from issuance of common stock per employee stock purchase plan</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">174</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">202</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Payment of withholdings on restricted stock units</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(369</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(699</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Borrowings on term loan</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">40,000</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Payment of deferred financing costs</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(1,331</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160; Principal payments on long-term debt</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(6,000</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(137,127</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td style="vertical-align: middle;   text-align: left;   padding-left: 20.0px; "><strong>&#160; Net cash (used in) provided by financing activities</strong></td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(15,980</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">28,043</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Net change in cash</td><td class="hugin">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">190</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">123</td><td style="border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Cash at beginning of year</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,547</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,769</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">Cash at end of period</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,737</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,892</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr></table> <p align="justify"><u><br ></u></p> <table style="width:100%; border-collapse:collapse !important;;border-collapse: collapse; "><tr><td colspan="17" style="text-align: center ;  vertical-align: middle; "><strong>SPORTSMAN&#8217;S WAREHOUSE HOLDINGS, INC.</strong><br ></td></tr><tr><td colspan="17" style="text-align: center ;  vertical-align: middle; "><strong>GAAP and Non-GAAP Measures (Unaudited)</strong><br ></td></tr><tr><td colspan="17" style="text-align: center ;  vertical-align: middle; "><strong>(in thousands, except per share data)</strong><br ></td></tr><tr><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: center ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="9" style="text-align: left ;  vertical-align: middle; "><strong>Reconciliation of GAAP income from operations to adjusted income from operations:</strong></td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="7" style="text-align: center ;  vertical-align: middle; "><strong>For the Thirteen Weeks Ended</strong></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="7" style="text-align: center ;  vertical-align: middle; "><strong>For the Thirty-nine Weeks Ended</strong></td></tr><tr><td style="text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 2, 2019</strong></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 3, 2018</strong></td><td class="hugin">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 2, 2019</strong></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>November 3, 2018</strong></td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Income from operations</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">15,874</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">17,511</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">20,279</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">27,051</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Acquisition costs (1)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">387</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">387</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Executive transition costs (2)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">623</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">CEO retirement (3)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,647</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Adjusted income from operations</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">16,261</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">17,511</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">21,289</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">29,698</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="9" style="text-align: left ;  vertical-align: middle; "><strong>Reconciliation of GAAP net income and GAAP dilutive earnings per share</strong></td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="5" style="text-align: left ;  vertical-align: middle; "><strong>to adjusted net income and adjusted diluted earnings per share:</strong></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Numerator:</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin" style="max-width:1%; width:1%; min-width:1%;">&#160;</td><td style="max-width:45%; width:45%; min-width:45%;;text-align: left ;  vertical-align: middle; ">Net income</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,493</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">12,398</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin" style="max-width:2%; width:2%; min-width:2%;">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,532</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">13,121</td><td style="max-width:1%; width:1%; min-width:1%;;padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Acquisition costs (1)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">387</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">387</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Executive transition costs (2)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">623</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">CEO retirement (3)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,647</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Deferred financing fee write-off (4)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,617</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Non-recurring tax benefit (5)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(1,322</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(1,322</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Less tax benefit</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(100</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(262</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(813</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Adjusted net income</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,780</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">11,076</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">11,280</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">15,250</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Denominator:</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Diluted weighted average shares outstanding</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">43,559</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">43,094</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">43,316</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">42,937</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; "><strong>Reconciliation of earnings per share:</strong></td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Dilutive earnings per share</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.24</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.29</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.24</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.31</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Impact of adjustments to numerator and denominator</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.01</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">(0.03</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">)</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.02</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.05</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Adjusted diluted earnings per share</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.25</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.26</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.26</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">0.36</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; "><strong>Reconciliation of net income to adjusted EBITDA:</strong></td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="3" style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Net income</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,493</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">12,398</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,532</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">13,121</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Interest expense</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,094</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,633</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">6,552</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">10,524</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Income tax expense</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">3,287</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,480</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">3,195</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">3,406</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Depreciation and amortization</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">4,832</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">4,438</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">14,090</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">13,600</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Stock-based compensation expense (6)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">619</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">366</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,567</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,348</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Pre-opening expenses (7)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,482</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">320</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,483</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">1,832</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Acquisition costs (1)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">387</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">387</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Executive transition costs (2)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">623</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">CEO retirement (3)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">2,647</td><td style="padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Adjusted EBITDA</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">23,194</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">22,635</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">39,429</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">46,478</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: left ;  vertical-align: middle; ">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td colspan="17" style="text-align: left ;  vertical-align: middle; ">(1) Expenses incurred relating to the acquisition of eight stores.</td></tr><tr><td colspan="17" style="vertical-align: top ; ">(2) Expenses incurred relating to the transition of our CFO (incurred only in Q1 2019) and the recruitment and hiring of various key members of our senior management team. These events are not expected to be recurring.&#160;</td></tr><tr><td colspan="9" style="text-align: left ;  vertical-align: middle; ">(3) Expenses incurred in conjunction with the retirement of our former CEO during Q1 2018.</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td colspan="9" style="text-align: left ;  vertical-align: middle; ">(4) Write-off of deferred financing fees and debt discount relating to our prior term loan.</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr><tr><td colspan="17" style="text-align: left ;  vertical-align: middle; ">(5) Non-recurring tax benefit recognized due to our return to provision adjustments recorded in conjunction with the filing of our 2017 tax return</td></tr><tr><td colspan="17" style="text-align: left ;  vertical-align: middle; ">(6) Stock-based compensation expense represents non-cash expenses related to equity instruments granted to employees under our 2019 Performance&#160;Incentive Plan and employee stock purchase plan.</td></tr><tr><td colspan="17" style="text-align: left ;  vertical-align: middle; ">(7) Pre-opening expenses include expenses incurred in the preparation and opening of a new store location, such as payroll, travel and supplies, but do&#160;not include the cost of the initial inventory or capital expenditures required to open a location.</td></tr><tr><td colspan="9" style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="3">&#160;</td></tr></table> <p align="justify"><u><br > <br ></u></p> <table style="width:100%; border-collapse:collapse !important;;border-collapse: collapse; "><tr><td colspan="13" style="text-align: center ;  vertical-align: middle; "><strong>SPORTSMAN&#8217;S WAREHOUSE HOLDINGS, INC.</strong><br ></td><td class="hugin">&#160;</td></tr><tr><td colspan="13" style="text-align: center ;  vertical-align: middle; "><strong>GAAP and Non-GAAP Measures (Unaudited)</strong><br ></td><td class="hugin">&#160;</td></tr><tr><td colspan="13" style="text-align: center ;  vertical-align: middle; "><strong>(in thousands, except per share data)</strong><br ></td><td class="hugin">&#160;</td></tr><tr><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: center ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; "><strong>Reconciliation of fourth quarter and 2019 full year guidance:</strong></td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td class="hugin">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="5" style="text-align: center ;  vertical-align: middle; "><strong>Estimated Q4 '19</strong><br ></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="5" style="text-align: center ;  vertical-align: middle; "><strong>Estimated FY '19</strong></td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>Low</strong></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>High</strong></td><td class="hugin">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>Low</strong></td><td style="text-align: center ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="border-bottom: solid black 1pt ; text-align: center ;  vertical-align: middle; "><strong>High</strong></td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Numerator:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td></tr><tr><td class="hugin" style="max-width:1%; width:1%; min-width:1%;">&#160;</td><td style="max-width:48%; width:48%; min-width:48%;;text-align: left ;  vertical-align: middle; ">Net income</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">12,374</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">15,100</td><td class="hugin" style="max-width:2%; width:2%; min-width:2%;">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">22,982</td><td style="max-width:2%; width:2%; min-width:2%;;text-align: right ;  vertical-align: middle; ">&#160;</td><td style="max-width:1%; width:1%; min-width:1%;;padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="max-width:10%; width:10%; min-width:10%;;padding-left: 0 ; text-align: right ;  vertical-align: middle; ">25,632</td><td class="hugin" style="max-width:1%; width:1%; min-width:1%;">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Executive transition costs (1)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">462</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">462</td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Acquisition costs (2)</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">223</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">223</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">510</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">510</td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Adjusted net income</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">12,597</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">15,323</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">23,954</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">26,604</td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Denominator:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td><td style="text-align: left ;  vertical-align: middle; ">Diluted weighted average shares outstanding</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,500</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,500</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,500</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">43,500</td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Reconciliation of earnings per share:</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Diluted earnings per share</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.28</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.35</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.53</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.59</td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Impact of adjustments to numerator and denominator</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.01<br ></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">-</td><td class="hugin">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.02</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-right: 0 ; text-align: right ;  vertical-align: middle; ">&#160;</td><td style="padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.02</td><td class="hugin">&#160;</td></tr><tr><td colspan="2" style="text-align: left ;  vertical-align: middle; ">Adjusted diluted earnings per share</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.29</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.35</td><td class="hugin">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.55</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-right: 0 ; text-align: right ;  vertical-align: middle; ">$</td><td style="border-top: solid black 1pt ; border-bottom: solid black 1pt ; padding-left: 0 ; text-align: right ;  vertical-align: middle; ">0.61</td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td><td class="hugin">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td><td class="hugin" colspan="2">&#160;</td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td><td colspan="2" style="text-align: right ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td></tr><tr><td colspan="13" rowspan="2" style="text-align: left ;  vertical-align: middle; ">(1) Expenses incurred relating to the transition of our CFO and the recruitment and hiring of various key members of our senior management team, net of tax. These events are not expected to be recurring.<br >(2) Expenses incurred relating to the acquisition of eight stores.<br ></td><td style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td style="text-align: right ;  vertical-align: middle; ">&#160;</td></tr><tr><td colspan="13" rowspan="2" style="text-align: left ;  vertical-align: middle; ">&#160;</td><td class="hugin">&#160;</td></tr><tr><td class="hugin">&#160;</td></tr></table></p><p ></p></body></html>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
