Saturday, May 25, 2013 Last update: 8:34 AM
Company Tech News as it Breaks

Smith & Wesson Holding Corporation Reports Third Quarter Fiscal 2013 Financial Results

Companies mentioned in this article: Smith & Wesson Holding Corporation

SPRINGFIELD, Mass., March 5, 2013 /PRNewswire/ -- Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC), a leader in firearm manufacturing and design, today announced financial results for the fiscal 2013 third quarter ended January 31, 2013.

Third Quarter Fiscal 2013 Financial Highlights

    --  Net sales from continuing operations for the third quarter were $136.2
        million, up 38.8% from the third quarter last year.  The company
        continued to increase its production capacity during the third quarter
        and has operated its plant at essentially full capacity for the last
        four quarters. Despite these capacity increases, the company was unable
        to meet the ongoing demand across all of its firearm product lines.
    --  Gross profit for the third quarter was $50.1 million, or 36.8% of net
        sales, compared with gross profit of $30.0 million, or 30.6% of net
        sales, for the comparable quarter last year.  Gross profit improved as a
        result of increased sales volume, leveraging of fixed costs, and a
        favorable product mix.
    --  Operating expenses for the third quarter were $22.1 million, or 16.2% of
        net sales, compared with operating expenses of $19.7 million, or 20.1%
        of net sales, for the third quarter last year.  The increase in
        operating expenses was primarily related to higher general and
        administrative costs associated with the ongoing implementation of the
        company's new ERP system and incentive compensation. The decline in
        operating expenses as a percentage of net sales was primarily driven by
        increased sales volume and controlled spending in sales and marketing.
    --  Operating income from continuing operations for the third quarter was
        $28.0 million, or 20.6% percent of net sales, compared with operating
        income from continuing operations of $10.3 million, or 10.5% percent of
        net sales, for the comparable quarter last year.
    --  Income from continuing operations for the third quarter was $17.5
        million, or $0.26 per diluted share, more than triple the net income
        from continuing operations of $5.4 million, or $0.08 per diluted share,
        for the third quarter last year.
    --  Non-GAAP Adjusted EBITDAS from continuing operations for the third
        quarter increased to $33.3 million compared with $14.8 million for the
        third quarter last year. Fiscal year-to-date non-GAAP Adjusted EBITDAS
        was $101.5 million compared with $37.2 million for the comparable prior
        year period.
    --  Operating cash flow of $33.0 million and net capital spending of $12.6
        million for the third quarter resulted in free cash flow of $20.4
        million.
    --  During the third quarter of fiscal 2013, the company's Board of
        Directors approved a program to repurchase up to $35.0 million of Smith
        & Wesson's common stock, subject to certain conditions, in the open
        market or privately negotiated transactions on or prior to June 30,
        2013. The company repurchased 2.1 million shares of its common stock for
        $20.0 million through this program during the third quarter of fiscal
        2013 utilizing cash on hand.

James Debney, Smith & Wesson Holding Corporation President and Chief Executive Officer, stated, "Our success in the third quarter was highlighted by significant year-over-year improvements in net sales, margin expansion, and bottom line profitability as we successfully executed our growth strategy, which is underpinned with a focus on firearms. Performance gains were driven by continued robust consumer demand for firearms as well as increased sales of our M&P® polymer pistols and modern sporting rifles. Based on incremental improvements in expanding our production capacity, which will be further deployed in the fourth quarter, we are increasing our financial guidance for the full fiscal year 2013."

Jeffrey D. Buchanan, Executive Vice President and Chief Financial Officer, stated, "The strength of our balance sheet continues to provide us enhanced flexibility to invest in our core firearm business and fuel our growth initiatives. At the end of the quarter, we had no borrowings under our credit facility and a cash balance of $62.0 million. Robust free cash flow also allowed us to return value to our stockholders by buying back shares of our common stock in the fiscal third quarter for a total of $20.0 million."

Financial Outlook for Continuing Operations

The company expects net sales from continuing operations for the fourth quarter of fiscal 2013 to be between $165.0 million and $170.0 million, which would represent year-over-year growth from continuing operations of 29.0% at the midpoint. The company anticipates GAAP earnings per diluted share from continuing operations of between $0.38 and $0.40 for the fourth quarter of fiscal 2013.

The company is raising its full year fiscal 2013 financial guidance. The company currently anticipates net sales from continuing operations for fiscal 2013 of between $575.0 million and $580.0 million, which would represent year-over-year growth from continuing operations of approximately 40.0% at the midpoint. The company anticipates fiscal 2013 GAAP earnings per diluted share from continuing operations of between $1.17 and $1.19, income from continuing operations of between $78.0 million and $79.5 million, and non-GAAP Adjusted EBITDAS from continuing operations of between $148.4 million and $150.7 million.

Conference Call and Webcast

The company will host a conference call and webcast today, March 5, 2013, to discuss its third quarter fiscal 2013 financial and operational results. Speakers on the conference call will include James Debney, President and CEO, and Jeffrey D. Buchanan, Executive Vice President and CFO. The conference call may include forward-looking statements. The conference call and webcast will begin at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Those interested in listening to the call via telephone may call directly at (866) 804-6928 and reference conference code 35129271. No RSVP is necessary. The conference call audio webcast can also be accessed live and for replay on the company's website at www.smith-wesson.com, under the Investor Relations section. The company will maintain an audio replay of this conference call on its website for a period of time after the call. No other audio replay will be available.

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

In this press release, certain non-GAAP financial measures, including "Adjusted EBITDAS" and "free cash flow" are presented. From time-to-time, the company considers and uses Adjusted EBITDAS and free cash flow as supplemental measures of operating performance in order to provide the reader with an improved understanding of underlying performance trends. Adjusted EBITDAS excludes the effects of interest expense, income taxes, depreciation of tangible fixed assets, amortization of intangible assets, stock-based compensation expense, plant consolidation costs, DOJ and SEC investigation costs, and certain other transactions. See the attached "Reconciliation of GAAP Net Income to Adjusted EBITDAS" for a detailed explanation of the amounts excluded from and included in net income to arrive at Adjusted EBITDAS for the three-month and nine-month periods ended January 31, 2013 and January 31, 2012 and the attached "Reconciliation of Estimated GAAP Income from Continuing Operations to Estimated Adjusted EBITDAS" for a full detailed explanation of the amounts excluded from and included in income from continuing operations to arrive at estimated Adjusted EBITDAS for full year fiscal 2013. Free cash flow is defined as cash flow provided by operating activities less capital expenditures, which include purchases of property, equipment, and software.

Adjusted or non-GAAP financial measures provide investors and the company with supplemental measures of operating performance and trends that facilitate comparisons between periods before, during, and after certain items that would not otherwise be apparent on a GAAP basis. Adjusted financial measures are not, and should not be viewed as, a substitute for GAAP results. The company's definition of these adjusted financial measures may differ from similarly named measures used by others.

About Smith & Wesson

Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC) is a U.S.-based leader in firearm manufacturing and design, delivering a broad portfolio of quality firearms, related products, and training to the global military, law enforcement, and consumer markets. The company's brands include Smith & Wesson®, M&P® and Thompson/Center Arms(TM). Smith & Wesson facilities are located in Massachusetts and Maine. For more information on Smith & Wesson, call (800) 331-0852 or log on to www.smith-wesson.com.

Safe Harbor Statement

Certain statements contained in this press release may be deemed to be forward-looking statements under federal securities laws, and we intend that such forward-looking statements be subject to the safe-harbor created thereby. Such forward-looking statements include our outlook for fiscal 2013 full year net sales from continuing operations; the outcome of the ongoing implementation of our new ERP system; potential future repurchases of our common stock under our stock repurchase program; our belief regarding robust consumer demand for firearms; our belief that our expanded production capacity will be further deployed in the fourth quarter of fiscal 2013; increasing our full year fiscal 2013 financial guidance; our belief regarding our enhanced flexibility to invest in our core firearm business and fuel our growth initiatives; our outlook for net sales from continuing operations, year-over-year growth from continuing operations, and GAAP earnings per diluted share from continuing operations for the fourth quarter of fiscal 2013 and the full 2013 fiscal year; and our outlook for income from continuing operations and non-GAAP Adjusted EBITDAS from continuing operations for the full 2013 fiscal year, including the amounts excluded from and included in net income to arrive at Adjusted EBITDAS for our guidance for full year fiscal 2013. We caution that these statements are qualified by important factors that could cause actual results to differ materially from those reflected by such forward-looking statements. Such factors include the demand for our products; the costs and ultimate conclusion of certain legal matters, including the DOJ and SEC matters; the state of the U.S. economy; general economic conditions, and consumer spending patterns; the potential for increased regulation of firearms and firearm-related products; speculation surrounding fears of terrorism and crime; our growth opportunities; our anticipated growth; our ability to increase demand for our products in various markets, including consumer, law enforcement, and military channels, domestically and internationally; the position of our hunting products in the consumer discretionary marketplace and distribution channel; our penetration rates in new and existing markets; our strategies; our ability to introduce new products; the success of new products; our ability to expand our markets; the potential for cancellation of orders from our backlog; and other risks detailed from time to time in our reports filed with the SEC, including our Form 10-K Report for the fiscal year ended April 30, 2012.

Contact: Liz Sharp, VP Investor Relations
Smith & Wesson Holding Corp.
(413) 747-3304
lsharp@smith-wesson.com



                                                                                               SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

                                                                                            CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

                                                                                                                   (Unaudited)


                                                                                                                 For the Three Months Ended:                                For the Nine Months Ended:
                                                                                                                 ---------------------------                                --------------------------

                                                                                                       January 31, 2013                January 31, 2012               January 31, 2013           January 31, 2012
                                                                                                       ----------------                ----------------               ----------------           ----------------

                                                                                                                                (In thousands, except per share data)

    Net sales                                                                                                                $136,242                                          $98,125                            $408,797  $282,154

    Cost of sales                                                                                                              86,143                                           68,121                             258,882   201,028

    Gross profit                                                                                                               50,099                                           30,004                             149,915    81,126
                                                                                                                               ------                                           ------                             -------    ------

    Operating expenses:

                                               Research and development                                                           942                                              992                               3,363     3,571

                                               Selling and marketing                                                            8,333                                            8,062                              23,203    24,823

                                               General and administrative                                                      12,776                                           10,666                              37,381    33,483


                                               Total operating expenses                                                        22,051                                           19,720                              63,947    61,877


    Operating income from continuing operations                                                                                28,048                                           10,284                              85,968    19,249
                                                                                                                               ------                                           ------                              ------    ------

    Other income/(expense):

                                               Other income/(expense), net                                                          -                                                8                                  39        62

                                               Interest income                                                                     48                                              394                                 750     1,196

                                               Interest expense                                                                (1,240)                                          (1,629)                             (4,571)   (6,044)


                                               Total other income/(expense), net                                               (1,192)                                          (1,227)                             (3,782)   (4,786)


    Income from continuing operations before
     income taxes                                                                                                              26,856                                            9,057                              82,186    14,463

    Income tax expense                                                                                                          9,350                                            3,664                              29,410     5,845
                                                                                                                                -----                                            -----                              ------     -----

    Income from continuing operations                                                                                          17,506                                            5,393                              52,776     8,618

    Discontinued operations:

                                               Loss from operations of discontinued security
                                                solutions division                                                               (601)                                          (1,600)                             (3,150)   (8,306)

                                               Income tax expense/(benefit)                                                     2,329                                             (645)                             (3,921)   (3,326)

                                              Income/(loss) from discontinued operations                                       (2,930)                                            (955)                                771    (4,980)


    Net income/comprehensive income                                                                                           $14,576                                           $4,438                             $53,547    $3,638


    Net income per share:

                                              Basic - continuing operations                                                     $0.27                                            $0.08                               $0.81     $0.13


                                              Basic - net income                                                                $0.22                                            $0.07                               $0.82     $0.06


                                              Diluted - continuing operations                                                   $0.26                                            $0.08                               $0.79     $0.13


                                              Diluted - net income                                                              $0.22                                            $0.07                               $0.80     $0.06


    Weighted average number of common shares
     outstanding:

                                              Basic                                                                            65,149                                           64,874                              65,457    64,700

                                              Diluted                                                                          66,421                                           66,582                              66,909    65,154

                                                                                                                                                        
                                                 SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
                                                                                                                                                        
                                                             CONSOLIDATED BALANCE SHEETS
                                                                                                                                                        
                                                                     (Unaudited)
                                                                                                                                                        
                                                                                                                                                        
                                                                                                                                          
                                                                                                                As of:
                                                                                                                                            
                                                                                            January 31, 2013                April 30, 2012
                                                                                            ----------------                --------------
                                                                                                                                          
                                                                                                 (In thousands, except par value and
                                                                                                              share data)
                                                                                                                                                        
                                                                        ASSETS
                                                                                                                            
     Current assets:
                                                                                                                                                        
                                    Cash and cash
                                    equivalents,
                                    including
                                    restricted cash
                                    of $3,342 on
                                    January 31,
                                    2013 and $3,334
                                    on April 30,
                                    2012                                                             $61,999                                   $56,717
                                                                                                                                                        
                                    Accounts
                                    receivable, net
                                    of allowance
                                    for doubtful
                                    accounts of
                                    $785 on January
                                    31, 2013 and
                                    $1,058 on April
                                    30, 2012                                                          38,871                                    48,313
                                                                                                                                                        
                                   Inventories                                                        69,208                                    55,296
                                                                                                                                                        
                                    Prepaid expenses
                                    and other
                                    current assets                                                     5,689                                     4,139
                                                                                                                                                                   
                                    Assets held for
                                    sale                                                                                -                                  13,490
                                                                                                                                                        
                                    Deferred income
                                    taxes                                                             12,759                                    12,759
                                                                                                                                                        
                                    Income tax
                                    receivable                                                         5,800                                         -
                                                                                                                                                                    
                                                          Total current assets                                     194,326                                 190,714
                                                                                                                   -------                                 -------
                                                                                                                                                                    
     Property, plant, and equipment, net                                                                            77,807                                  60,528
                                                                                                                                                                    
     Intangibles, net                                                                                                4,075                                   4,532
                                                                                                                                                                    
     Other assets                                                                                                    5,333                                   5,900
                                                                                                                                                                    
                                                                                                                  $281,541                                $261,674
                                                                                                                                                                    
                                                                                                                            
                                                                                                                                                                    
                                                                                                                                                        
                                                         LIABILITIES AND STOCKHOLDERS' EQUITY
                                                                                                                            
     Current liabilities:
                                                                                                                                                        
                                    Accounts payable                                                 $24,377                                   $28,618
                                                                                                                                                        
                                    Accrued expenses                                                  13,677                                    20,685
                                                                                                                                                        
                                    Accrued payroll                                                   11,474                                     9,002
                                                                                                                                                                   
                                    Accrued income
                                     taxes                                                                              -                                     291
                                                                                                                                                        
                                    Accrued taxes
                                     other than
                                     income                                                            4,859                                     4,270
                                                                                                                                                        
                                    Accrued profit
                                     sharing                                                           7,131                                     8,040
                                                                                                                                                        
                                    Accrued product/
                                     municipal
                                     liability                                                         1,517                                     1,397
                                                                                                                                                        
                                    Accrued warranty                                                   5,014                                     5,349
                                                                                                                                                                   
                                    Liabilities held
                                    for sale                                                                            -                                   5,693
                                                                                                                                                            -----
                                                                                                                                                                    
                                                          Total current liabilities                                 68,049                                  83,345
                                                                                                                    ------                                  ------
                                                                                                                                                                    
     Deferred income taxes                                                                                           4,537                                   4,537
                                                                                                                     -----                                   -----
                                                                                                                                                                    
     Notes payable, net of current portion                                                                          43,559                                  50,000
                                                                                                                    ------                                  ------
                                                                                                                                                                    
     Other non-current liabilities                                                                                  10,782                                  10,948
                                                                                                                    ------                                  ------
                                                                                                                                                                    
                                                          Total liabilities                                        126,927                                 148,830
                                                                                                                   -------                                 -------
                                                                                                                            
    Commitments and contingencies
                                                                                                                            
     Stockholders' equity:
                                                                                                                                                                   
                                    Preferred stock,
                                    $.001 par value,
                                    20,000,000 shares
                                    authorized, no
                                    shares issued or
                                    outstanding                                                                         -                                       -
                                                                                                                                                        
                                    Common stock, $.001
                                    par value,
                                    100,000,000 shares
                                    authorized,
                                    67,459,468 shares
                                    issued and
                                    64,159,865 shares
                                    outstanding on
                                    January 31, 2013
                                    and 66,512,097
                                    shares issued and
                                    65,312,097 shares
                                    outstanding on
                                    April 30, 2012                                                        67                                        67
                                                                                                                                                        
                                    Additional paid-in
                                    capital                                                          197,602                                   189,379
                                                                                                                                                        
                                   Accumulated deficit                                               (16,732)                                  (70,279)
                                                                                                                                                        
                                    Accumulated other
                                    comprehensive
                                    income                                                                73                                        73
                                                                                                                                                        
                                    Treasury stock, at
                                    cost (3,299,603
                                    common shares on
                                    January 31, 2013
                                    and 1,200,000 on
                                    April 30, 2012)                                                  (26,396)                                   (6,396)
                                                                                                                                                        
                                                                                                                                                                    
                                                          Total stockholders' equity                               154,614                                 112,844
                                                                                                                   -------                                 -------
                                                                                                                                                                    
                                                                                                                  $281,541                                $261,674
                                                                                                                  ========                                ========

                                                                                                                                                                                       
                                                                SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
                                                                                                                                                                                       
                                                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                                                                                                                                                       
                                                                                    (Unaudited)
                                                                                                                                                                      
                                                                                                                                For the Nine Months Ended:
                                                                                                                                --------------------------
                                                                                                                                                                        
                                                                                                                      January 31, 2013                January 31, 2012
                                                                                                                      ----------------                ----------------
                                                                                                                                                                      
                                                                                                                                      (In thousands)
                                                                                                                                                      
     Cash flows from operating activities:
                                                                                                                                                                                       
                                                       Net income                                                              $53,547                                         $3,638
                                                                                                                                                                                                    
                                                       Adjustments to
                                                        reconcile net income
                                                        to net cash provided
                                                        by operating
                                                        activities:
                                                                                                                                                                                       
                                                       Amortization and
                                                       depreciation                                                             12,023                                         11,286
                                                                                                                                                                                       
                                                       Loss on sale of
                                                       business
                                                       including loss on
                                                       sale of
                                                       discontinued
                                                       operations,
                                                       including $45 of
                                                       stock-based
                                                       compensation
                                                       expense                                                                   1,222                                            241
                                                                                                                                                                                       
                                                       Loss on sale/
                                                       disposition of
                                                       assets                                                                      277                                            251
                                                                                                                                                                                       
                                                       Provisions for/
                                                       (recoveries of)
                                                       losses on
                                                       accounts
                                                       receivable                                                                  378                                           (326)
                                                                                                                                                                                       
                                                       Change in disposal
                                                       group assets and
                                                       liabilities                                                              (1,215)                                         5,241
                                                                                                                                                                                       
                                                       Stock-based
                                                       compensation
                                                       expense                                                                   3,086                                          1,797
                                                                                                                                                                        
                                                       Excess book deduction
                                                       of stock-based
                                                       compensation                                                -                                              (266)
                                                                                                                                                                                                    
                                                       Changes in
                                                       operating assets
                                                       and liabilities:
                                                                                                                                                                                       
                                                       Accounts
                                                        receivable                                                               9,064                                         15,555
                                                                                                                                                                                       
                                                       Inventories                                                             (13,912)                                        (9,988)
                                                                                                                                                                                       
                                                       Other current
                                                        assets                                                                  (1,150)                                         1,578
                                                                                                                                                                                       
                                                       Income tax
                                                        receivable/
                                                        payable                                                                 (6,091)                                         1,239
                                                                                                                                                                                       
                                                       Accounts payable                                                         (4,241)                                       (13,519)
                                                                                                                                                                                       
                                                       Accrued payroll                                                           1,867                                          2,785
                                                                                                                                                                                       
                                                       Accrued taxes
                                                        other than income                                                          589                                         (8,000)
                                                                                                                                                                                       
                                                       Accrued profit
                                                        sharing                                                                   (909)                                          (459)
                                                                                                                                                                                       
                                                       Accrued other
                                                        expenses                                                                (7,795)                                        (5,348)
                                                                                                                                                                                       
                                                       Accrued product/
                                                        municipal
                                                        liability                                                                  120                                           (149)
                                                                                                                                                                                       
                                                       Accrued warranty                                                           (335)                                         1,687
                                                                                                                                                                                       
                                                       Other assets                                                                (45)                                           (64)
                                                                                                                                                                                       
                                                       Other non-current
                                                        liabilities                                                                284                                            599
                                                                                                                                                                                                     
                                                                               Net cash provided by operating
                                                                                activities                                                    46,764                                          7,778
                                                                                                                                              ------                                          -----
                                                                                                                                                      
     Cash flows from investing activities:
                                                                                                                                                                                       
                                                       Proceeds from sale of
                                                       business including
                                                       discontinued
                                                       operations                                                                7,500                                            500
                                                                                                                                                                                       
                                                       Receipts from note
                                                        receivable                                                                  55                                              -
                                                                                                                                                                                       
                                                       Payments to acquire
                                                        patents and software                                                       (36)                                          (124)
                                                                                                                                                                                       
                                                       Proceeds from sale of
                                                        property and
                                                        equipment                                                                1,037                                             15
                                                                                                                                                                                       
                                                       Payments to acquire
                                                        property and
                                                        equipment                                                              (28,399)                                       (10,067)
                                                                                                                                                                                       
                                                                                                                                                                                                     
                                                                               Net cash used in investing activities                         (19,843)                                        (9,676)
                                                                                                                                             -------                                         ------
                                                                                                                                                      
     Cash flows from financing activities:
                                                                                                                                                                                       
                                                       Proceeds from loans
                                                       and notes payable                                                         1,753                                          1,532
                                                                                                                                                                                                    
                                                       Cash paid for debt
                                                       issue costs                                                                                -                                         (1,859)
                                                                                                                                                                                                    
                                                       Proceeds from energy
                                                       efficiency incentive
                                                       programs                                                                                   -                                            225
                                                                                                                                                                                       
                                                       Payments on capital
                                                       lease obligation                                                           (450)                                             -
                                                                                                                                                                                                    
                                                       Cash paid for
                                                       redemption of
                                                       convertible notes                                                                          -                                        (30,000)
                                                                                                                                                                                       
                                                       Payments on loans and
                                                       notes payable                                                            (8,034)                                        (1,264)
                                                                                                                                                                                       
                                                       Payments to acquire
                                                       treasury stock                                                          (20,000)                                             -
                                                                                                                                                                                       
                                                       Proceeds from
                                                       exercise of options
                                                       to acquire common
                                                       stock, including
                                                       employee stock
                                                       purchase plan                                                             4,095                                            717
                                                                                                                                                                                       
                                                       Excess tax benefit of
                                                       stock-based
                                                       compensation                                                                997                                              -
                                                                                                                                                                                                     
                                                                               Net cash used in financing activities                         (21,639)                                       (30,649)
                                                                                                                                             -------                                        -------
                                                                                                                                                                                                     
     Net increase/(decrease) in cash and cash equivalents                                                                                      5,282                                        (32,547)
                                                                                                                                                                                                     
     Cash and cash equivalents, beginning of period                                                                                           56,717                                         58,292
                                                                                                                                                                                                     
     Cash and cash equivalents, end of period                                                                                                $61,999                                        $25,745
                                                                                                                                             =======                                        =======
                                                                                                                                                      
    Supplemental disclosure of cash flow information
                                                                                                                                                                                                    
                                                      Cash paid for:
                                                                                                                                                                                       
                                                      Interest                                                                  $5,252                                         $5,745
                                                                                                                                                                                       
                                                      Income taxes                                                              30,976                                          1,524


                                                                                                                SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

                                                                                                         RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDAS (Unaudited)


                                                                                                  For the Three Months Ended January 31, 2013:                               For the Three Months Ended January 31, 2012:
                                                                                                  --------------------------------------------                               --------------------------------------------


                                                                                               GAAP                     Adjustments                  Adjusted                          GAAP                  Adjustments               Adjusted
                                                                                               ----                    -----------                 --------                          ----                -----------              --------

                                                                                                                                               (In thousands)

     Net sales                                                                                $136,242                    $           -                                  $136,242                                  $98,125                 $          -                         $98,125

     Cost of sales                                                                                         86,143                           (3,414)       (8)                         82,729                                68,121                        (3,185) (1)                    64,936
                                                                                                           ------                           ------                                    ------                                ------                        ------                         ------

     Gross profit                                                                   50,099                            3,414                                    53,513                                   30,004                         3,185                           33,189
                                                                                    ------                            -----                                    ------                                   ------                         -----                           ------

     Operating expenses:

                                                     Research and development                                 942                              (29)       (8)                            913                                   992                           (42) (1)                       950

                                                     Selling and marketing                                  8,333                              (44)       (8)                          8,289                                 8,062                           (51) (1)                     8,011

                                                     General and administrative                            12,776                           (1,739)       (2)                         11,037                                10,666                        (1,228) (2)                     9,438


                                                     Total operating expenses                              22,051                           (1,812)                                   20,239                                19,720                        (1,321)                        18,399


     Operating income from continuing operations                                    28,048                            5,226                                    33,274                                   10,284                         4,506                           14,790
                                                                                    ------                            -----                                    ------                                   ------                         -----                           ------

     Other income/(expense):

                                                     Other income/(expense), net                                -                                -                                         -                                     8                             -                              8

                                                     Interest income                                           48                                -        (6)                             48                                   394                          (361) (6)                        33

                                                     Interest expense                                      (1,240)                           1,240        (4)                              -                                (1,629)                        1,629  (4)                         -


                                                     Total other income/(expense), net                     (1,192)                           1,240                                        48                                (1,227)                        1,268                             41


    Income from continuing operations before income
     taxes                                                                          26,856                            6,466                                    33,322                                    9,057                         5,774                           14,831

    Income tax expense                                                               9,350                           (9,350)         (5)                            -                                    3,664                        (3,664)        (5)                    -
                                                                                     -----                           ------                                       ---                                    -----                        ------                              ---

    Income from continuing operations                                               17,506                           15,816                                    33,322                                    5,393                         9,438                           14,831
                                                                                    ------                           ------                                    ------                                    -----                         -----                           ------

    Discontinued operations:

    Loss from operations of discontinued security
     solutions division                                                                                      (601)                             424       (10)                           (177)                               (1,600)                          759  (7)                      (841)

    Income tax expense/(benefit)                                                     2,329                           (2,329)         (5)                            -                                     (645)                          645         (5)                    -
                                                                                                                     ------                                       ---                                     ----                                                            ---

    Loss on discontinued operations                                                 (2,930)                           2,753                                      (177)                                    (955)                          114                             (841)
                                                                                    ------                            -----                                      ----                                     ----                           ---                             ----

    Net income/comprehensive income                                                            $14,576                          $18,569                                   $33,145                                   $4,438                       $9,552                         $13,990



                                                                                                                SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

                                                                                                         RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDAS (Unaudited)


                                                                                                For the Nine Months Ended January 31, 2013:                          For the Nine Months Ended January 31, 2012:
                                                                                                -------------------------------------------                          -------------------------------------------


                                                                                               GAAP                    Adjustments                 Adjusted                          GAAP                Adjustments              Adjusted
                                                                                               ----                    -----------                 --------                          ----                -----------              --------

                                                                                                                                               (In thousands)

     Net sales                                                                                $408,797                    $           -                                  $408,797                                 $282,154                 $          -                        $282,154

     Cost of sales                                                                                        258,882                          (10,211)       (8)                        248,671                               201,028                       (10,815) (1)                   190,213
                                                                                                          -------                          -------                                   -------                               -------                       -------                        -------

     Gross profit                                                                  149,915                           10,211                                   160,126                                   81,126                        10,815                           91,941
                                                                                   -------                           ------                                   -------                                   ------                        ------                           ------

     Operating expenses:

                                                     Research and development                               3,363                              (87)       (8)                          3,276                                 3,571                          (145) (1)                     3,426

                                                     Selling and marketing                                 23,203                             (168)       (8)                         23,035                                24,823                          (225) (1)                    24,598

                                                     General and administrative                            37,381                           (4,874)       (2)                         32,507                                33,483                        (6,578) (3)                    26,905


                                                     Total operating expenses                              63,947                           (5,129)                                   58,818                                61,877                        (6,948)                        54,929


     Operating income from continuing operations                                    85,968                           15,340                                   101,308                                   19,249                        17,763                           37,012
                                                                                    ------                           ------                                   -------                                   ------                        ------                           ------

     Other income/(expense):

                                                     Other income/(expense), net                               39                                -                                        39                                    62                             -                             62

                                                     Interest income                                          750                             (608)       (6)                            142                                 1,196                        (1,043) (6)                       153

                                                     Interest expense                                      (4,571)                           4,571        (4)                              -                                (6,044)                        6,044  (4)                         -


                                                     Total other income/(expense), net                     (3,782)                           3,963                                       181                                (4,786)                        5,001                            215


     Income from continuing operations before income
      taxes                                                                         82,186                           19,303                                   101,489                                   14,463                        22,764                           37,227

     Income tax expense                                                             29,410                         (29,410)          (5)                            -                                    5,845                        (5,845)        (5)                    -
                                                                                    ------                          -------                                       ---                                    -----                        ------                              ---

    Income from continuing operations                                               52,776                           48,713                                   101,489                                    8,618                        28,609                           37,227
                                                                                    ------                           ------                                   -------                                    -----                        ------                           ------

    Discontinued operations:

    Loss from operations of discontinued security
     solutions division                                                                                    (3,150)                           1,808        (9)                         (1,342)                               (8,306)                        2,261  (7)                    (6,045)

    Income tax benefit                                                              (3,921)                           3,921          (5)                            -                                  (3,326)                         3,326         (5)                    -
                                                                                                                      -----                                       ---                                   ------                                                            ---

    Income/(loss) on discontinued operations                                           771                           (2,113)                                  (1,342)                                  (4,980)                        (1,065)                         (6,045)
                                                                                       ---                           ------                                    ------                                   ------                        ------                           ------

     Net income/comprehensive income                                                           $53,547                          $46,600                                  $100,147                                   $3,638                      $27,544                         $31,182



                                                 (1) To exclude depreciation, amortization, and plant consolidation costs.

                                                 (2)  To exclude depreciation, amortization, stock-based compensation expense, and DOJ/SEC costs and related profit sharing impacts
                                                      of DOJ/SEC.

                                                 (3)  To exclude depreciation, amortization, stock-based compensation expense, plant consolidation costs, severance benefits for our
                                                      former President and CEO, and DOJ/SEC costs and related profit sharing impacts of DOJ/SEC.

                                                 (4) To exclude interest expense.

                                                 (5) To exclude income tax expense.

                                                 (6) To exclude intercompany interest income.

                                                 (7) To exclude depreciation, amortization, interest expense, and stock-based compensation expense.

                                                 (8) To exclude depreciation and amortization.

                                                 (9)  To exclude loss on sale of discontinued operations, depreciation, amortization, interest expense, stock-based compensation
                                                      expense.

                                                (10) To exclude loss on sale of discontinued operations.


                 SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

        RECONCILIATION OF ESTIMATED GAAP INCOME FROM CONTINUING OPERATIONS TO
                              ESTIMATED ADJUSTED EBITDAS


                                         For the Year Ended April 30,
                                                     2013:
                                         ----------------------------

                                        Low Range             High Range
                                        ---------             ----------

                                                (In thousands)

    Income
     from
     continuing
     operations                                      $78,000                   $79,500

    Interest expense                                   5,800                     5,800

    Income tax
     expense                                          43,900                    44,700

    Depreciation and
     amortization                                     15,500                    15,500

    Stock-based
     compensation
     expense                                           4,200                     4,200

    DOJ/SEC costs,
     net of profit
     sharing impact                                    1,000                     1,000

     Adjusted
     EBITDAS                                        $148,400                  $150,700
                                                    ========                  ========

SOURCE Smith & Wesson Holding Corporation