Rocky Brands Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	481.98	453.77	461.83	615.48	514.23
Revenue Growth (YoY)	6.21%	-1.75%	-24.96%	19.69%	85.44%
Cost of Revenue	284.69	274.76	283.24	390.26	316.19
Gross Profit	197.29	179.01	178.6	225.22	198.04
Selling, General & Admin	157.34	137.35	136.14	181.18	146.66
Amortization of Goodwill & Intangibles	2.77	-	-	-	-
Operating Expenses	160.1	143.94	143.23	181.18	146.66
Operating Income	37.19	35.07	35.37	44.04	51.37
Interest Expense	-10.01	-16.12	-22.9	-18.27	-10.6
Other Non Operating Income (Expenses)	-	0.22	0.35	-	-
EBT Excluding Unusual Items	27.18	19.17	12.81	25.77	40.77
Merger & Restructuring Charges	-	-	-	-	-15.4
Gain (Loss) on Sale of Assets	-	-	1.34	-	-
Asset Writedown	-	-4	-	-	-
Other Unusual Items	-	-1.11	-	-	-
Pretax Income	27.18	14.06	14.15	25.77	25.37
Income Tax Expense	4.91	2.67	3.73	5.3	4.81
Net Income	22.27	11.39	10.43	20.47	20.56
Net Income to Common	22.27	11.39	10.43	20.47	20.56
Net Income Growth	95.61%	9.22%	-49.05%	-0.46%	-1.93%
Shares Outstanding (Basic)	7	7	7	7	7
Shares Outstanding (Diluted)	8	7	7	7	7
Shares Change (YoY)	0.67%	1.34%	0.16%	-0.54%	0.98%
EPS (Basic)	2.98	1.53	1.42	2.80	2.82
EPS (Diluted)	2.96	1.52	1.41	2.78	2.77
EPS Growth	94.74%	7.80%	-49.28%	0.36%	-3.15%
Free Cash Flow	-	48.1	69.66	12.42	-75.93
Free Cash Flow Per Share	-	6.43	9.44	1.69	-10.25
Dividend Per Share	0.620	0.620	0.620	0.620	0.590
Dividend Growth	-	-	-	5.08%	5.36%
Gross Margin	40.93%	39.45%	38.67%	36.59%	38.51%
Operating Margin	7.72%	7.73%	7.66%	7.16%	9.99%
Profit Margin	4.62%	2.51%	2.26%	3.33%	4.00%
Free Cash Flow Margin	-	10.60%	15.08%	2.02%	-14.77%
EBITDA	46.96	45.32	46.31	56.36	62.71
EBITDA Margin	9.74%	9.99%	10.03%	9.16%	12.20%
D&A For EBITDA	9.77	10.25	10.94	12.32	11.34
EBIT	37.19	35.07	35.37	44.04	51.37
EBIT Margin	7.72%	7.73%	7.66%	7.16%	9.99%
Effective Tax Rate	18.05%	19.00%	26.34%	20.58%	18.96%
Advertising Expenses	-	19.9	16.6	15.4	17.9

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q