Free Trial

Helen of Troy (HELE) Financials

Helen of Troy logo
$27.82 -0.67 (-2.35%)
Closing price 04:00 PM Eastern
Extended Trading
$27.82 0.00 (-0.02%)
As of 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Helen of Troy

Annual Income Statements for Helen of Troy

This table shows Helen of Troy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Net Income / (Loss) Attributable to Common Shareholders
101 141 44 169 152 254 224 143 169 124 -899
Consolidated Net Income / (Loss)
101 141 44 169 152 254 224 143 169 124 -899
Net Income / (Loss) Continuing Operations
93 144 129 174 152 254 224 143 169 124 -899
Total Pre-Tax Income
106 156 155 188 166 269 260 171 209 92 -839
Total Operating Income
116 170 169 199 178 281 273 212 261 143 -782
Total Gross Profit
526 573 611 641 734 927 953 899 949 914 816
Total Revenue
1,393 1,398 1,479 1,564 1,707 2,099 2,223 2,073 2,005 1,908 1,786
Operating Revenue
1,393 1,398 1,479 1,564 1,707 2,099 2,223 2,073 2,005 1,908 1,786
Total Cost of Revenue
867 824 868 923 973 1,171 1,270 1,173 1,056 993 971
Operating Cost of Revenue
867 824 868 923 973 1,171 1,270 1,173 1,056 993 971
Total Operating Expenses
409 404 442 442 556 646 681 688 688 772 1,598
Selling, General & Admin Expense
403 401 425 438 512 637 680 660 669 705 709
Impairment Charge
6.00 2.90 15 0.00 41 8.45 0.00 0.00 0.00 51 886
Restructuring Charge
0.00 0.00 1.86 3.59 3.31 0.35 0.38 27 19 15 3.01
Total Other Income / (Expense), net
-11 -14 -14 -11 -12 -12 -13 -41 -52 -51 -57
Interest Expense
11 14 14 12 13 13 13 41 53 52 58
Other Income / (Expense), net
- - 0.33 0.34 0.39 0.56 0.26 0.25 1.52 0.84 0.98
Income Tax Expense
13 11 27 14 14 15 36 28 40 -32 60
Basic Earnings per Share
$3.58 $5.11 $1.64 $6.46 $6.06 $10.16 $9.27 $5.98 $7.06 $5.38 ($39.08)
Weighted Average Basic Shares Outstanding
28.27M 27.52M 27.08M 26.07M 25.12M 24.99M 24.14M 23.96M 23.87M 23.01M 23.00M
Diluted Earnings per Share
$3.52 $5.04 $1.63 $6.41 $6.02 $10.08 $9.17 $5.95 $7.03 $5.37 ($39.08)
Weighted Average Diluted Shares Outstanding
28.75M 27.89M 27.25M 26.30M 25.32M 25.20M 24.41M 24.09M 23.97M 23.07M 23.00M
Weighted Average Basic & Diluted Shares Outstanding
27.75M - 26.62M 26.10M 25.24M 24.45M 23.84M 24.04M 23.81M 22.94M 23.26M

Quarterly Income Statements for Helen of Troy

This table shows Helen of Troy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026 8/31/2026
Net Income / (Loss) Attributable to Common Shareholders
43 6.20 17 50 51 -451 -309 -84 -56 36 4.63
Consolidated Net Income / (Loss)
43 6.20 17 50 51 -451 -309 -84 -56 36 4.63
Net Income / (Loss) Continuing Operations
43 6.20 17 50 51 -451 -309 -84 -56 36 4.63
Total Pre-Tax Income
55 18 22 63 -12 -421 -330 -24 -65 48 14
Total Operating Income
66 31 35 75 2.02 -407 -316 -8.37 -51 60 23
Total Gross Profit
240 203 216 259 236 175 191 240 210 185 230
Total Revenue
489 417 474 531 486 372 432 513 470 402 441
Operating Revenue
489 417 474 531 486 372 432 513 470 402 441
Total Cost of Revenue
250 214 258 271 250 197 241 272 260 217 211
Operating Cost of Revenue
250 214 258 271 250 197 241 272 260 217 211
Total Operating Expenses
173 172 181 184 234 582 506 249 261 125 207
Selling, General & Admin Expense
170 170 180 181 175 168 177 183 181 125 205
Impairment Charge
- 0.00 0.00 0.00 - 414 326 66 79 0.00 0.00
Restructuring Charge
3.85 1.84 1.53 3.52 7.94 - 3.01 0.00 - - 2.54
Total Other Income / (Expense), net
-11 -12 -13 -12 -14 -14 -14 -16 -14 -12 -9.13
Interest Expense
13 13 13 12 14 14 14 16 14 12 11
Other Income / (Expense), net
1.05 0.10 0.17 0.20 0.37 0.31 0.25 0.21 0.21 0.22 1.76
Income Tax Expense
12 12 4.79 14 -63 30 -21 60 -9.03 13 9.16
Basic Earnings per Share
$1.78 $0.26 $0.75 $2.17 $2.20 ($19.65) ($13.44) ($3.65) ($2.34) $1.54 $0.20
Weighted Average Basic Shares Outstanding
23.87M 23.52M 22.81M 22.85M 23.01M 22.94M 22.96M 23.04M 23.00M 23.27M 23.30M
Diluted Earnings per Share
$1.76 $0.26 $0.74 $2.17 $2.20 ($19.65) ($13.44) ($3.65) ($2.34) $1.51 $0.19
Weighted Average Diluted Shares Outstanding
23.97M 23.63M 22.84M 22.88M 23.07M 22.94M 22.96M 23.04M 23.00M 23.76M 24.15M
Weighted Average Basic & Diluted Shares Outstanding
23.81M 22.81M 22.85M 22.86M 22.94M 22.96M 23.03M 23.07M 23.26M 23.29M 23.39M

Annual Cash Flow Statements for Helen of Troy

This table details how cash moves in and out of Helen of Troy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Net Change in Cash & Equivalents
214 -203 -2.35 -8.87 13 21 -12 -4.31 -11 0.37 0.02
Net Cash From Operating Activities
187 229 224 195 271 314 141 208 306 113 171
Net Cash From Continuing Operating Activities
170 212 219 201 271 314 141 208 306 113 171
Net Income / (Loss) Continuing Operations
93 144 129 174 152 254 224 143 169 124 -899
Consolidated Net Income / (Loss)
101 141 44 169 152 254 224 143 169 124 -899
Depreciation Expense
35 36 34 30 37 38 36 45 51 55 53
Amortization Expense
0.65 0.71 0.89 1.02 1.62 1.02 0.99 1.11 1.24 1.27 1.56
Non-Cash Adjustments To Reconcile Net Income
31 19 32 23 71 44 42 37 18 84 913
Changes in Operating Assets and Liabilities, net
11 12 23 -27 9.02 -23 -162 -18 67 -151 102
Net Cash From Investing Activities
-64 -230 36 -25 -274 -99 -439 -319 5.45 -263 -34
Net Cash From Continuing Investing Activities
-60 -225 -14 -25 -274 -99 -439 -319 5.45 -263 -34
Purchase of Property, Plant & Equipment
-17 -16 -14 -26 -18 -99 -78 -175 -37 -30 -39
Purchase of Investments
- - - - - - 0.00 0.00 -9.61 -4.53 -2.16
Sale of Property, Plant & Equipment
0.01 0.03 0.01 1.14 0.00 0.00 5.31 0.07 51 0.18 0.35
Sale and/or Maturity of Investments
- - - - - - 0.00 0.00 0.62 2.51 2.56
Other Investing Activities, net
- - - - - - - - 0.00 -231 4.04
Net Cash From Financing Activities
91 -201 -262 -179 15 -195 286 107 -322 150 -137
Net Cash From Continuing Financing Activities
91 -201 -262 -179 15 -195 286 107 -322 150 -137
Repayment of Debt
-612 -606 -718 -637 -754 -934 -530 -816 -1,935 -847 -954
Repurchase of Common Equity
-100 -76 -73 -217 -10 -203 -188 -18 -55 -103 -1.92
Issuance of Debt
815 481 529 676 779 943 1,004 941 1,669 1,100 819
Cash Interest Paid
14 9.98 14 11 13 12 12 44 53 50 56
Cash Income Taxes Paid
17 16 6.08 4.28 23 20 23 37 29 41 27

Quarterly Cash Flow Statements for Helen of Troy

This table details how cash moves in and out of Helen of Troy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026 8/31/2026
Net Change in Cash & Equivalents
-6.75 -2.35 3.99 21 -22 3.80 -0.30 4.77 -8.25 2.80 0.90
Net Cash From Operating Activities
74 25 45 8.32 35 58 -10 12 111 -0.64 57
Net Cash From Continuing Operating Activities
74 25 45 8.32 35 58 -10 12 111 -0.64 57
Net Income / (Loss) Continuing Operations
43 6.20 17 50 51 -451 -309 -84 -56 36 4.63
Consolidated Net Income / (Loss)
43 6.20 17 50 51 -451 -309 -84 -56 36 4.63
Depreciation Expense
14 14 14 13 14 14 13 13 14 13 13
Amortization Expense
0.31 0.32 0.32 0.32 0.31 0.37 0.40 0.40 0.41 0.41 0.41
Non-Cash Adjustments To Reconcile Net Income
14 8.77 8.47 6.84 60 417 338 74 84 -44 8.63
Changes in Operating Assets and Liabilities, net
1.64 -3.81 5.00 -62 -90 77 -53 8.83 69 -6.27 30
Net Cash From Investing Activities
-8.56 -9.16 -4.94 -9.48 -240 -9.48 -11 -6.08 -7.38 72 -12
Net Cash From Continuing Investing Activities
-8.56 -9.16 -4.94 -9.48 -238 -9.48 -11 -6.08 -7.38 72 -12
Purchase of Property, Plant & Equipment
-6.96 -9.14 -4.88 -8.13 -7.92 -13 -11 -6.17 -8.22 -5.81 -12
Purchase of Investments
-2.23 -0.68 -0.68 -2.08 -1.09 -0.69 -0.70 -0.71 -0.06 -0.72 -0.73
Sale and/or Maturity of Investments
- 0.63 0.62 0.62 0.64 0.64 0.64 0.64 0.64 0.66 0.66
Other Investing Activities, net
- - - - - 0.00 - - - 0.16 0.16
Net Cash From Financing Activities
-72 -19 -36 22 183 -45 22 -1.10 -112 -69 -44
Net Cash From Continuing Financing Activities
-72 -19 -36 22 183 -45 22 -1.10 -112 -69 -44
Repayment of Debt
-1,100 -232 -231 -218 -166 -427 -164 -135 -228 -323 -242
Repurchase of Common Equity
-0.38 -103 -0.11 -0.03 -0.01 -1.33 -0.15 -0.22 -0.21 -1.22 -0.05
Issuance of Debt
1,029 316 196 239 349 383 186 134 116 259 198

Annual Balance Sheets for Helen of Troy

This table presents Helen of Troy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
Total Assets
1,849 1,813 1,624 1,650 1,904 2,263 2,823 2,914 2,839 3,132 2,116
Total Current Assets
755 556 558 605 683 972 1,082 892 844 932 866
Cash & Equivalents
226 24 21 12 24 45 33 29 19 19 19
Accounts Receivable
218 229 276 280 348 382 458 378 395 428 361
Inventories, net
302 281 252 302 256 482 558 455 396 453 456
Prepaid Expenses
9.78 9.67 9.55 10 9.23 16 26 25 27 26 24
Current Deferred & Refundable Income Taxes
0.36 2.24 0.35 - 0.00 6.72 5.43 5.16 7.87 5.80 5.38
Plant, Property, & Equipment, net
130 127 124 130 132 137 205 352 337 330 308
Total Noncurrent Assets
963 1,131 943 914 1,089 1,155 1,536 1,670 1,658 1,870 942
Goodwill
583 602 602 602 740 740 949 1,066 1,067 1,183 472
Intangible Assets
376 336 303 292 301 357 538 554 537 567 373
Noncurrent Deferred & Refundable Income Taxes
2.48 1.96 17 7.99 15 22 3.63 2.78 3.66 68 4.22
Other Noncurrent Operating Assets
2.10 1.11 21 13 33 36 46 47 51 53 70
Other Noncurrent Nonoperating Assets
- 189 - - - - - - - 0.00 23
Total Liabilities & Shareholders' Equity
1,849 1,813 1,624 1,650 1,904 2,263 2,823 2,914 2,839 3,132 2,116
Total Liabilities
919 792 609 653 742 1,024 1,496 1,425 1,201 1,449 1,317
Total Current Liabilities
268 289 299 312 339 615 603 412 451 466 505
Short-Term Debt
23 24 1.88 1.88 1.88 1.88 1.88 6.06 6.25 9.38 25
Accounts Payable
104 106 129 144 153 335 308 191 245 269 256
Accrued Expenses
141 148 168 165 183 271 272 201 181 161 200
Current Deferred & Payable Income Tax Liabilities
- - 0.00 1.43 1.18 7.02 21 15 18 27 24
Total Noncurrent Liabilities
651 503 310 341 403 409 893 1,013 750 982 812
Long-Term Debt
597 461 288 319 337 342 811 928 659 908 756
Noncurrent Deferred & Payable Income Tax Liabilities
27 20 7.10 5.75 4.22 5.74 22 28 41 29 2.70
Other Noncurrent Operating Liabilities
27 17 15 16 62 62 61 56 50 46 54
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
930 1,021 1,014 997 1,162 1,239 1,327 1,489 1,637 1,683 798
Total Preferred & Common Equity
930 1,021 1,014 997 1,162 1,239 1,327 1,489 1,637 1,683 798
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
930 1,021 1,014 997 1,162 1,239 1,327 1,489 1,637 1,683 798
Common Stock
201 221 233 249 271 286 306 320 351 369 387
Retained Earnings
729 798 780 746 898 965 1,021 1,164 1,284 1,312 413
Accumulated Other Comprehensive Income / (Loss)
0.67 1.17 0.63 1.19 -7.01 -12 0.20 4.95 2.10 2.28 -1.88

Quarterly Balance Sheets for Helen of Troy

This table presents Helen of Troy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027 Q2 2027
Period end date 5/31/2023 8/31/2023 11/30/2023 5/31/2024 8/31/2024 11/30/2024 5/31/2025 8/31/2025 11/30/2025 5/31/2026 8/31/2026
Total Assets
2,873 2,902 2,952 2,821 2,880 2,973 2,652 2,408 2,341 2,080 2,097
Total Current Assets
856 889 956 832 901 996 855 938 1,004 856 876
Cash & Equivalents
39 24 25 16 20 41 23 22 27 22 23
Accounts Receivable
350 387 463 328 366 456 315 350 436 324 328
Inventories, net
434 436 426 445 470 451 484 529 505 467 480
Prepaid Expenses
24 29 30 31 30 36 25 30 28 34 39
Current Deferred & Refundable Income Taxes
9.12 12 12 12 15 12 8.64 6.86 8.09 8.96 7.16
Plant, Property, & Equipment, net
354 336 335 334 331 330 332 336 331 303 306
Total Noncurrent Assets
1,663 1,677 1,661 1,655 1,648 1,647 1,464 1,134 1,005 921 914
Goodwill
1,067 1,067 1,067 1,067 1,067 1,067 862 569 530 472 472
Intangible Assets
549 545 541 532 529 524 466 429 399 369 366
Noncurrent Deferred & Refundable Income Taxes
2.76 3.00 2.97 3.78 3.81 3.26 80 79 3.65 4.10 4.91
Other Noncurrent Operating Assets
44 45 50 52 49 53 56 56 73 75 71
Other Noncurrent Nonoperating Assets
- 17 - - - - - - - 0.00 0.00
Total Liabilities & Shareholders' Equity
2,873 2,902 2,952 2,821 2,880 2,973 2,652 2,408 2,341 2,080 2,097
Total Liabilities
1,358 1,400 1,366 1,271 1,313 1,345 1,424 1,481 1,489 1,237 1,243
Total Current Liabilities
441 472 544 428 509 518 505 550 554 480 531
Short-Term Debt
6.24 6.24 6.24 7.03 7.81 8.59 20 22 23 25 25
Accounts Payable
226 259 293 245 323 315 228 283 284 246 278
Accrued Expenses
193 195 232 164 164 183 183 197 216 189 211
Current Deferred & Payable Income Tax Liabilities
15 12 13 12 14 11 73 48 30 20 17
Total Noncurrent Liabilities
917 927 822 844 804 827 920 931 934 756 712
Long-Term Debt
831 839 729 741 705 725 851 871 869 691 648
Noncurrent Deferred & Payable Income Tax Liabilities
31 35 41 52 49 50 21 13 9.58 7.67 8.89
Other Noncurrent Operating Liabilities
55 54 52 50 49 52 48 47 56 58 55
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,515 1,502 1,586 1,550 1,568 1,628 1,228 926 852 844 854
Total Preferred & Common Equity
1,515 1,502 1,586 1,550 1,568 1,628 1,228 926 852 844 854
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,515 1,502 1,586 1,550 1,568 1,628 1,228 926 852 844 854
Common Stock
327 333 343 352 358 364 370 379 385 394 399
Retained Earnings
1,187 1,166 1,241 1,194 1,211 1,261 861 552 468 449 453
Accumulated Other Comprehensive Income / (Loss)
1.23 3.69 2.06 2.80 -1.52 3.24 -3.48 -5.46 -1.40 1.13 1.71

Annual Metrics And Ratios for Helen of Troy

This table displays calculated financial ratios and metrics derived from Helen of Troy's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 2/29/2016 2/28/2017 2/28/2018 2/28/2019 2/29/2020 2/28/2021 2/28/2022 2/28/2023 2/29/2024 2/28/2025 2/28/2026
DEI Shares Outstanding
- - - - - - - - - - 23,072,103.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 23,072,103.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -38.96
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.64% 0.36% 5.82% 5.77% 9.16% 22.92% 5.93% -6.78% -3.26% -4.86% -6.36%
EBITDA Growth
-25.47% 36.03% -1.23% 13.07% -5.63% 47.37% -3.48% -16.73% 22.11% -36.51% -463.30%
EBIT Growth
-28.32% 45.89% -0.16% 17.91% -10.55% 57.88% -3.28% -22.28% 23.61% -45.22% -643.99%
NOPAT Growth
-29.20% 54.14% -10.85% 31.81% -11.44% 62.14% -11.58% -24.49% 18.64% -8.30% -384.07%
Net Income Growth
-22.82% 38.98% -68.41% 279.21% -9.62% 66.70% -11.89% -35.97% 17.67% -26.60% -826.44%
EPS Growth
-22.12% 43.18% -67.66% 293.25% -6.08% 67.44% -9.03% -35.11% 18.15% -23.61% -827.75%
Operating Cash Flow Growth
4.06% 22.49% -1.88% -12.89% 38.91% 15.78% -55.17% 47.88% 46.98% -63.01% 51.16%
Free Cash Flow Firm Growth
452.39% 76.60% -14.79% 4.70% -104.53% 2,865.74% -264.18% 67.28% 391.73% -132.57% 577.25%
Invested Capital Growth
-0.10% -1.91% -1.18% 1.71% 13.10% 4.15% 37.04% 13.61% -4.58% 12.99% -40.46%
Revenue Q/Q Growth
-9.44% 0.32% 11.33% -0.17% 3.49% 3.30% 3.38% -4.49% 0.23% -0.17% -0.88%
EBITDA Q/Q Growth
-26.95% 27.25% -3.79% 5.31% -15.92% 8.05% 9.10% 1.98% 5.55% -24.57% -7.99%
EBIT Q/Q Growth
-29.12% 35.31% -7.74% 6.84% -20.80% 10.72% 10.45% 1.59% 5.41% -31.11% -7.30%
NOPAT Q/Q Growth
-28.05% 32.32% -18.91% 19.90% -19.86% 10.36% 8.15% 3.38% 1.42% 27.34% -7.27%
Net Income Q/Q Growth
-23.42% 22.79% 121.55% -11.92% -20.97% 11.08% 8.55% -2.46% 4.04% 7.08% -13.44%
EPS Q/Q Growth
-22.98% 22.93% 126.39% -10.47% -20.79% 11.88% 8.39% -2.46% 3.84% 8.92% -13.14%
Operating Cash Flow Q/Q Growth
-1.58% -9.30% 13.82% -11.56% 40.96% -25.15% 137.45% 6.57% -21.76% -25.44% 80.54%
Free Cash Flow Firm Q/Q Growth
-9.29% 1,379.51% -50.07% -14.17% -104.29% 53.93% -608.24% 80.52% -20.62% -182.16% 432.27%
Invested Capital Q/Q Growth
-6.85% -14.99% -7.62% -3.57% 6.51% 2.92% 19.85% -3.93% -0.53% 11.21% -10.51%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
37.75% 41.03% 41.33% 40.99% 43.02% 44.18% 42.87% 43.39% 47.31% 47.93% 45.66%
EBITDA Margin
10.90% 14.78% 13.80% 14.75% 12.75% 15.28% 13.93% 12.44% 15.70% 10.48% -40.66%
Operating Margin
8.35% 12.14% 11.43% 12.75% 10.44% 13.41% 12.26% 10.22% 13.00% 7.48% -43.78%
EBIT Margin
8.35% 12.14% 11.45% 12.77% 10.46% 13.44% 12.27% 10.23% 13.07% 7.53% -43.73%
Profit (Net Income) Margin
7.27% 10.07% 3.01% 10.78% 8.92% 12.10% 10.06% 6.91% 8.41% 6.49% -50.33%
Tax Burden Percent
95.49% 90.35% 28.59% 89.65% 91.80% 94.25% 86.07% 83.64% 80.65% 135.01% 107.17%
Interest Burden Percent
91.16% 91.78% 91.76% 94.13% 92.89% 95.53% 95.29% 80.78% 79.75% 63.84% 107.39%
Effective Tax Rate
12.28% 7.33% 17.08% 7.33% 8.20% 5.75% 13.93% 16.36% 19.35% -35.01% 0.00%
Return on Invested Capital (ROIC)
7.70% 11.99% 10.86% 14.27% 11.76% 17.60% 12.87% 7.87% 8.98% 7.92% -26.59%
ROIC Less NNEP Spread (ROIC-NNEP)
7.51% 7.07% -24.13% 8.66% 8.14% 13.90% 10.86% 3.85% 3.63% -1.01% -69.54%
Return on Net Nonoperating Assets (RNNOA)
3.34% 2.44% -6.49% 2.49% 2.35% 3.55% 4.56% 2.30% 1.80% -0.47% -45.87%
Return on Equity (ROE)
11.04% 14.42% 4.37% 16.76% 14.12% 21.15% 17.44% 10.18% 10.79% 7.45% -72.45%
Cash Return on Invested Capital (CROIC)
7.80% 13.91% 12.04% 12.58% -0.53% 13.54% -18.38% -4.87% 13.67% -4.28% 24.13%
Operating Return on Assets (OROA)
6.64% 9.27% 9.86% 12.20% 10.05% 13.54% 10.73% 7.39% 9.11% 4.81% -29.77%
Return on Assets (ROA)
5.78% 7.68% 2.59% 10.30% 8.57% 12.19% 8.80% 4.99% 5.86% 4.15% -34.26%
Return on Common Equity (ROCE)
11.04% 14.42% 4.37% 16.76% 14.12% 21.15% 17.44% 10.18% 10.79% 7.45% -72.45%
Return on Equity Simple (ROE_SIMPLE)
10.88% 13.78% 4.38% 16.91% 13.11% 20.49% 16.86% 9.62% 10.30% 7.35% 0.00%
Net Operating Profit after Tax (NOPAT)
102 157 140 185 164 265 235 177 210 193 -547
NOPAT Margin
7.33% 11.25% 9.48% 11.81% 9.58% 12.64% 10.55% 8.55% 10.48% 10.10% -30.65%
Net Nonoperating Expense Percent (NNEP)
0.19% 4.92% 34.99% 5.61% 3.62% 3.71% 2.01% 4.02% 5.36% 8.93% 42.95%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - 7.41% -34.67%
Cost of Revenue to Revenue
62.25% 58.97% 58.67% 59.01% 56.98% 55.82% 57.13% 56.61% 52.69% 52.07% 54.34%
SG&A Expenses to Revenue
28.97% 28.68% 28.73% 28.01% 29.98% 30.35% 30.60% 31.85% 33.38% 36.98% 39.69%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
29.40% 28.89% 29.90% 28.24% 32.58% 30.77% 30.61% 33.17% 34.32% 40.45% 89.45%
Earnings before Interest and Taxes (EBIT)
116 170 169 200 179 282 273 212 262 144 -781
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
152 207 204 231 218 321 310 258 315 200 -726
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.90 2.58 2.39 2.88 3.57 4.27 3.74 1.82 1.81 0.75 0.51
Price to Tangible Book Value (P/TBV)
0.00 31.98 22.23 27.92 34.28 37.20 0.00 0.00 87.26 0.00 0.00
Price to Revenue (P/Rev)
1.94 1.89 1.64 1.83 2.43 2.52 2.23 1.30 1.48 0.66 0.23
Price to Earnings (P/E)
26.65 18.74 54.64 17.02 27.20 20.83 22.19 18.87 17.61 10.16 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.75% 5.34% 1.83% 5.87% 3.68% 4.80% 4.51% 5.30% 5.68% 9.84% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.33 2.39 2.10 2.43 3.02 3.63 2.73 1.51 1.58 0.84 0.76
Enterprise Value to Revenue (EV/Rev)
2.22 2.22 1.82 2.03 2.61 2.66 2.58 1.74 1.80 1.13 0.65
Enterprise Value to EBITDA (EV/EBITDA)
20.36 15.00 13.22 13.78 20.48 17.42 18.55 14.00 11.48 10.78 0.00
Enterprise Value to EBIT (EV/EBIT)
26.58 18.26 15.93 15.91 24.95 19.81 21.06 17.02 13.79 15.01 0.00
Enterprise Value to NOPAT (EV/NOPAT)
30.31 19.71 19.24 17.20 27.24 21.06 24.49 20.37 17.20 11.19 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
16.57 13.56 12.03 16.27 16.43 17.79 40.79 17.33 11.81 19.04 6.83
Enterprise Value to Free Cash Flow (EV/FCFF)
29.92 16.98 17.35 19.52 0.00 27.39 0.00 0.00 11.31 0.00 2.35
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.67 0.48 0.29 0.32 0.29 0.28 0.61 0.63 0.41 0.54 0.98
Long-Term Debt to Equity
0.64 0.45 0.28 0.32 0.29 0.28 0.61 0.62 0.40 0.54 0.95
Financial Leverage
0.44 0.34 0.27 0.29 0.29 0.26 0.42 0.60 0.50 0.47 0.66
Leverage Ratio
1.91 1.88 1.69 1.63 1.65 1.74 1.98 2.04 1.84 1.80 2.11
Compound Leverage Factor
1.74 1.72 1.55 1.53 1.53 1.66 1.89 1.65 1.47 1.15 2.27
Debt to Total Capital
40.00% 32.24% 22.22% 24.35% 22.60% 21.71% 37.99% 38.56% 28.90% 35.26% 49.45%
Short-Term Debt to Total Capital
1.46% 1.62% 0.14% 0.14% 0.13% 0.12% 0.09% 0.25% 0.27% 0.36% 1.58%
Long-Term Debt to Total Capital
38.53% 30.62% 22.08% 24.21% 22.48% 21.59% 37.90% 38.31% 28.63% 34.90% 47.87%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
60.00% 67.76% 77.78% 75.65% 77.40% 78.29% 62.01% 61.44% 71.10% 64.74% 50.55%
Debt to EBITDA
4.08 2.35 1.42 1.39 1.56 1.07 2.63 3.62 2.11 4.59 -1.08
Net Debt to EBITDA
2.60 2.24 1.32 1.34 1.45 0.93 2.52 3.51 2.06 4.49 -1.05
Long-Term Debt to EBITDA
3.93 2.23 1.41 1.38 1.55 1.07 2.62 3.60 2.09 4.54 -1.04
Debt to NOPAT
6.08 3.09 2.07 1.74 2.07 1.30 3.47 5.27 3.17 4.76 -1.43
Net Debt to NOPAT
3.86 2.94 1.92 1.67 1.92 1.13 3.32 5.11 3.08 4.66 -1.39
Long-Term Debt to NOPAT
5.86 2.93 2.05 1.73 2.06 1.29 3.46 5.24 3.14 4.71 -1.38
Altman Z-Score
3.59 3.87 4.51 4.83 5.43 5.22 3.81 2.85 3.29 2.05 0.29
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.82 1.92 1.86 1.94 2.01 1.58 1.80 2.16 1.87 2.00 1.71
Quick Ratio
1.66 0.88 0.99 0.94 1.10 0.70 0.81 0.99 0.92 0.96 0.75
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
103 182 155 163 -7.38 204 -335 -110 320 -104 497
Operating Cash Flow to CapEx
1,119.11% 1,476.58% 1,649.55% 773.57% 1,527.89% 318.35% 193.61% 119.14% 0.00% 378.74% 440.20%
Free Cash Flow to Firm to Interest Expense
9.77 12.71 11.15 13.89 -0.58 16.17 -26.08 -2.69 6.02 -2.01 8.61
Operating Cash Flow to Interest Expense
17.63 15.91 16.07 16.67 21.35 24.90 10.96 5.11 5.77 2.18 2.96
Operating Cash Flow Less CapEx to Interest Expense
16.05 14.83 15.10 14.51 19.96 17.08 5.30 0.82 6.04 1.60 2.29
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.80 0.76 0.86 0.96 0.96 1.01 0.87 0.72 0.70 0.64 0.68
Accounts Receivable Turnover
6.33 6.25 5.86 5.63 5.44 5.75 5.29 4.96 5.19 4.64 4.52
Inventory Turnover
2.92 2.83 3.26 3.33 3.48 3.18 2.44 2.32 2.48 2.34 2.14
Fixed Asset Turnover
10.86 10.88 11.83 12.32 13.01 15.63 13.01 7.44 5.82 5.72 5.60
Accounts Payable Turnover
8.57 7.87 7.38 6.76 6.57 4.81 3.95 4.70 4.85 3.86 3.69
Days Sales Outstanding (DSO)
57.67 58.37 62.32 64.85 67.16 63.52 68.96 73.54 70.28 78.72 80.67
Days Inventory Outstanding (DIO)
125.20 128.99 111.98 109.50 104.79 114.96 149.37 157.64 147.10 155.92 170.81
Days Payable Outstanding (DPO)
42.59 46.36 49.43 53.96 55.56 75.94 92.39 77.58 75.31 94.58 98.87
Cash Conversion Cycle (CCC)
140.29 140.99 124.87 120.40 116.38 102.53 125.94 153.60 142.07 140.06 152.62
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,324 1,299 1,284 1,306 1,477 1,538 2,107 2,394 2,285 2,581 1,537
Invested Capital Turnover
1.05 1.07 1.15 1.21 1.23 1.39 1.22 0.92 0.86 0.78 0.87
Increase / (Decrease) in Invested Capital
-1.32 -25 -15 22 171 61 570 287 -110 297 -1,044
Enterprise Value (EV)
3,091 3,098 2,698 3,178 4,458 5,588 5,744 3,609 3,615 2,156 1,169
Market Capitalization
2,697 2,637 2,428 2,869 4,143 5,289 4,964 2,704 2,968 1,258 407
Book Value per Share
$32.88 $37.82 $37.62 $38.94 $46.16 $50.80 $54.99 $62.05 $68.96 $73.66 $34.60
Tangible Book Value per Share
($1.02) $3.05 $4.05 $4.02 $4.80 $5.83 ($6.60) ($5.48) $1.43 ($2.90) ($2.03)
Total Capital
1,550 1,506 1,304 1,317 1,501 1,583 2,141 2,423 2,303 2,600 1,579
Total Debt
620 486 290 321 339 344 813 934 666 917 781
Total Long-Term Debt
597 461 288 319 337 342 811 928 659 908 756
Net Debt
394 462 269 309 315 299 780 905 647 898 762
Capital Expenditures (CapEx)
17 15 14 25 18 99 73 175 -14 30 39
Debt-free, Cash-free Net Working Capital (DFCFNWC)
284 267 239 283 321 314 448 457 381 456 367
Debt-free Net Working Capital (DFNWC)
510 291 260 295 346 359 481 486 399 475 386
Net Working Capital (NWC)
487 267 258 293 344 357 479 480 393 465 361
Net Nonoperating Expense (NNE)
0.78 17 96 16 11 11 11 34 42 69 352
Net Nonoperating Obligations (NNO)
394 278 269 309 315 299 780 905 647 898 739
Total Depreciation and Amortization (D&A)
36 37 35 31 39 39 37 46 53 56 55
Debt-free, Cash-free Net Working Capital to Revenue
20.42% 19.12% 16.19% 18.08% 18.82% 14.95% 20.14% 22.04% 18.99% 23.90% 20.53%
Debt-free Net Working Capital to Revenue
36.63% 20.83% 17.59% 18.84% 20.25% 17.10% 21.65% 23.45% 19.92% 24.89% 21.58%
Net Working Capital to Revenue
35.01% 19.08% 17.46% 18.72% 20.14% 17.01% 21.56% 23.15% 19.61% 24.40% 20.18%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $10.16 $9.27 $5.98 $7.06 $5.38 ($39.08)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 0.00 24.99M 24.14M 23.96M 23.87M 23.01M 23.00M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $10.08 $9.17 $5.95 $7.03 $5.37 ($39.08)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 25.20M 24.41M 24.09M 23.97M 23.07M 23.00M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 24.45M 23.84M 24.04M 23.81M 22.94M 23.26M
Normalized Net Operating Profit after Tax (NOPAT)
107 160 155 188 204 274 235 200 225 146 75
Normalized NOPAT Margin
7.70% 11.44% 10.45% 12.03% 11.97% 13.04% 10.57% 9.65% 11.23% 7.67% 4.18%
Pre Tax Income Margin
7.61% 11.14% 10.51% 12.02% 9.72% 12.84% 11.69% 8.26% 10.43% 4.81% -46.96%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
10.99 11.81 12.14 17.04 14.06 22.35 21.24 5.20 4.94 2.77 -13.53
NOPAT to Interest Expense
9.64 10.95 10.05 15.77 12.88 21.03 18.27 4.35 3.96 3.71 -9.48
EBIT Less CapEx to Interest Expense
9.42 10.74 11.17 14.89 12.66 14.53 15.58 0.91 5.21 2.19 -14.20
NOPAT Less CapEx to Interest Expense
8.07 9.87 9.07 13.61 11.48 13.21 12.60 0.06 4.23 3.14 -10.15
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
98.79% 53.73% 164.36% 129.04% 6.68% 80.05% 84.11% 12.82% 32.75% 83.38% -0.21%

Quarterly Metrics And Ratios for Helen of Troy

This table displays calculated financial ratios and metrics derived from Helen of Troy's official financial filings.

Metric Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027 Q2 2027
Period end date 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026 8/31/2026
DEI Shares Outstanding
- - - - - 22,942,650.00 22,955,346.00 23,028,819.00 23,072,103.00 23,257,705.00 23,292,061.00
DEI Adjusted Shares Outstanding
- - - - - 22,942,650.00 22,955,346.00 23,028,819.00 23,072,103.00 23,257,705.00 23,292,061.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - -19.65 -13.45 -3.65 -2.41 1.54 0.20
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.95% -12.18% -3.53% -3.44% -0.68% -10.84% -8.95% -3.37% -3.27% 8.20% 2.12%
EBITDA Growth
25.29% -13.09% -19.71% -25.86% -79.40% -971.38% -715.08% -94.29% -318.00% 118.95% 112.61%
EBIT Growth
25.01% -24.31% -25.47% -29.68% -96.45% -1,417.86% -1,000.77% -110.83% -2,227.55% 114.89% 107.82%
NOPAT Growth
5.60% -69.66% -29.32% -31.46% -97.27% -2,835.00% -912.71% -109.93% -2,628.83% 115.67% 103.48%
Net Income Growth
18.12% -72.53% -37.86% -34.63% 19.15% -7,364.96% -1,914.05% -269.41% -209.13% 107.93% 101.50%
EPS Growth
17.33% -72.34% -35.09% -31.97% 25.00% -7,657.69% -1,916.22% -268.20% -206.36% 107.68% 101.41%
Operating Cash Flow Growth
-53.62% -79.08% 21.59% -88.87% -52.48% 130.40% -123.48% 43.57% 218.27% -101.09% 645.24%
Free Cash Flow Firm Growth
167.79% -68.71% -72.50% -87.77% -283.27% -289.16% 237.30% 1,636.38% 441.45% 835.48% 24.09%
Invested Capital Growth
-4.58% -1.36% -1.94% 1.07% 12.99% -9.02% -20.50% -26.01% -40.46% -25.92% -16.32%
Revenue Q/Q Growth
-10.99% -14.79% 13.76% 11.91% -8.44% -23.51% 16.18% 18.77% -8.35% -14.45% 9.65%
EBITDA Q/Q Growth
-31.58% -45.10% 9.14% 80.84% -80.99% -2,422.40% 22.96% 101.68% -825.86% 301.91% -48.75%
EBIT Q/Q Growth
-37.23% -54.09% 13.48% 115.05% -96.83% -17,153.67% 22.44% 97.41% -521.91% 219.36% -59.25%
NOPAT Q/Q Growth
-39.99% -79.84% 161.03% 117.03% -97.61% -20,300.40% 22.44% 97.35% -508.79% 225.21% -82.76%
Net Income Q/Q Growth
-43.70% -85.48% 174.24% 191.62% 2.62% -985.20% 31.52% 72.77% 33.90% 164.36% -87.05%
EPS Q/Q Growth
-44.83% -85.23% 184.62% 193.24% 1.38% -993.18% 31.60% 72.84% 35.89% 164.53% -87.42%
Operating Cash Flow Q/Q Growth
-1.50% -65.60% 76.13% -81.34% 320.40% 66.79% -117.95% 214.09% 831.96% -100.57% 9,075.94%
Free Cash Flow Firm Q/Q Growth
-42.76% -74.02% 71.68% -52.12% -958.02% 73.18% 406.14% 146.51% 68.72% -42.24% -48.35%
Invested Capital Q/Q Growth
-0.53% -0.13% -0.92% 2.68% 11.21% -19.58% -13.43% -4.43% -10.51% 0.06% -2.22%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
48.98% 48.72% 45.56% 48.86% 48.56% 47.09% 44.16% 46.87% 44.61% 45.97% 52.19%
EBITDA Margin
16.76% 10.80% 10.36% 16.74% 3.48% -105.55% -69.99% 0.99% -7.83% 18.49% 8.64%
Operating Margin
13.53% 7.38% 7.35% 14.15% 0.41% -109.52% -73.12% -1.63% -10.84% 15.01% 5.20%
EBIT Margin
13.74% 7.40% 7.39% 14.19% 0.49% -109.44% -73.06% -1.59% -10.80% 15.06% 5.60%
Profit (Net Income) Margin
8.74% 1.49% 3.59% 9.35% 10.48% -121.27% -71.48% -16.39% -11.82% 8.89% 1.05%
Tax Burden Percent
78.08% 33.86% 78.02% 78.57% -438.41% 107.18% 93.62% 350.03% 86.02% 74.00% 33.59%
Interest Burden Percent
81.41% 59.36% 62.26% 83.85% -486.96% 103.39% 104.51% 294.33% 127.30% 79.79% 55.87%
Effective Tax Rate
21.92% 66.14% 21.98% 21.43% 0.00% 0.00% 0.00% 0.00% 0.00% 26.00% 66.41%
Return on Invested Capital (ROIC)
9.05% 2.12% 4.85% 9.20% 0.23% -65.53% -45.91% -1.02% -6.58% 11.17% 1.93%
ROIC Less NNEP Spread (ROIC-NNEP)
7.90% 1.57% 3.49% 7.86% 6.64% -86.51% -57.12% -11.06% -9.01% 10.01% 1.53%
Return on Net Nonoperating Assets (RNNOA)
3.92% 0.78% 1.70% 3.43% 3.09% -49.24% -35.82% -6.95% -5.95% 7.46% 1.31%
Return on Equity (ROE)
12.98% 2.90% 6.55% 12.64% 3.32% -114.77% -81.74% -7.97% -12.53% 18.62% 3.24%
Cash Return on Invested Capital (CROIC)
13.67% 9.65% 9.80% 5.49% -4.28% -0.04% 0.57% 4.62% 24.13% 17.58% 18.78%
Operating Return on Assets (OROA)
9.58% 5.06% 4.93% 9.15% 0.31% -74.48% -50.29% -1.08% -7.35% 11.57% 4.54%
Return on Assets (ROA)
6.09% 1.02% 2.40% 6.03% 6.70% -82.54% -49.21% -11.12% -8.05% 6.83% 0.85%
Return on Common Equity (ROCE)
12.98% 2.90% 6.55% 12.64% 3.32% -114.77% -81.74% -7.97% -12.53% 18.62% 3.24%
Return on Equity Simple (ROE_SIMPLE)
0.00% 9.82% 9.05% 7.10% 0.00% -27.14% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
52 10 27 59 1.41 -285 -221 -5.86 -36 45 7.70
NOPAT Margin
10.56% 2.50% 5.73% 11.12% 0.29% -76.66% -51.18% -1.14% -7.59% 11.11% 1.75%
Net Nonoperating Expense Percent (NNEP)
1.15% 0.55% 1.36% 1.34% -6.41% 20.98% 11.21% 10.04% 2.43% 1.15% 0.40%
Return On Investment Capital (ROIC_SIMPLE)
- - - 2.50% 0.05% -13.58% -12.15% -0.34% -2.26% 2.86% 0.50%
Cost of Revenue to Revenue
51.02% 51.28% 54.44% 51.14% 51.44% 52.91% 55.84% 53.13% 55.39% 54.03% 47.81%
SG&A Expenses to Revenue
34.66% 40.90% 37.89% 34.05% 35.92% 45.11% 40.99% 35.65% 38.60% 30.96% 46.42%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
35.45% 41.34% 38.21% 34.71% 48.14% 156.61% 117.28% 48.50% 55.45% 30.96% 46.99%
Earnings before Interest and Taxes (EBIT)
67 31 35 75 2.39 -407 -315 -8.16 -51 61 25
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
82 45 49 89 17 -392 -302 5.07 -37 74 38
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.81 1.64 0.78 1.03 0.75 0.50 0.61 0.51 0.51 0.75 0.82
Price to Tangible Book Value (P/TBV)
87.26 0.00 0.00 44.88 0.00 0.00 0.00 0.00 0.00 257.95 43.71
Price to Revenue (P/Rev)
1.48 1.31 0.63 0.88 0.66 0.33 0.31 0.24 0.23 0.35 0.38
Price to Earnings (P/E)
17.61 16.72 8.58 14.50 10.16 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.68% 5.98% 11.65% 6.90% 9.84% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.58 1.44 0.85 1.02 0.84 0.71 0.80 0.76 0.76 0.86 0.90
Enterprise Value to Revenue (EV/Rev)
1.80 1.68 0.99 1.24 1.13 0.79 0.79 0.72 0.65 0.73 0.74
Enterprise Value to EBITDA (EV/EBITDA)
11.48 10.64 6.46 8.94 10.78 0.00 0.00 0.00 0.00 0.00 16.74
Enterprise Value to EBIT (EV/EBIT)
13.79 12.99 7.95 11.36 15.01 0.00 0.00 0.00 0.00 0.00 51.28
Enterprise Value to NOPAT (EV/NOPAT)
17.20 17.23 10.67 15.65 11.19 0.00 0.00 0.00 0.00 0.00 80.62
Enterprise Value to Operating Cash Flow (EV/OCF)
11.81 15.58 8.76 15.60 19.04 10.02 15.73 13.73 6.83 11.82 7.52
Enterprise Value to Free Cash Flow (EV/FCFF)
11.31 14.78 8.54 18.69 0.00 0.00 123.54 13.94 2.35 4.17 4.36
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.41 0.48 0.46 0.45 0.54 0.71 0.96 1.05 0.98 0.85 0.79
Long-Term Debt to Equity
0.40 0.48 0.45 0.45 0.54 0.69 0.94 1.02 0.95 0.82 0.76
Financial Leverage
0.50 0.50 0.49 0.44 0.47 0.57 0.63 0.63 0.66 0.74 0.85
Leverage Ratio
1.84 1.86 1.88 1.84 1.80 1.97 2.12 2.14 2.11 2.28 2.53
Compound Leverage Factor
1.50 1.10 1.17 1.55 -8.76 2.04 2.22 6.31 2.69 1.82 1.41
Debt to Total Capital
28.90% 32.57% 31.27% 31.07% 35.26% 41.50% 49.09% 51.15% 49.45% 45.92% 44.06%
Short-Term Debt to Total Capital
0.27% 0.31% 0.34% 0.36% 0.36% 0.97% 1.20% 1.34% 1.58% 1.60% 1.64%
Long-Term Debt to Total Capital
28.63% 32.26% 30.93% 30.71% 34.90% 40.53% 47.89% 49.81% 47.87% 44.31% 42.43%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
71.10% 67.43% 68.73% 68.93% 64.74% 58.50% 50.91% 48.85% 50.55% 54.08% 55.94%
Debt to EBITDA
2.11 2.43 2.41 2.77 4.59 -3.67 -1.52 -1.33 -1.08 -2.76 8.33
Net Debt to EBITDA
2.06 2.38 2.34 2.62 4.49 -3.57 -1.48 -1.29 -1.05 -2.68 8.05
Long-Term Debt to EBITDA
2.09 2.41 2.38 2.74 4.54 -3.58 -1.48 -1.29 -1.04 -2.66 8.02
Debt to NOPAT
3.17 3.93 3.98 4.85 4.76 -4.22 -1.98 -1.75 -1.43 -3.25 40.13
Net Debt to NOPAT
3.08 3.85 3.87 4.58 4.66 -4.11 -1.93 -1.70 -1.39 -3.15 38.79
Long-Term Debt to NOPAT
3.14 3.90 3.94 4.79 4.71 -4.12 -1.93 -1.70 -1.38 -3.14 38.64
Altman Z-Score
3.07 2.69 2.02 2.26 1.90 1.07 1.07 1.45 1.43 1.79 1.75
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.87 1.94 1.77 1.92 2.00 1.70 1.71 1.81 1.71 1.78 1.65
Quick Ratio
0.92 0.80 0.76 0.96 0.96 0.67 0.68 0.84 0.75 0.72 0.66
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
161 42 72 34 -295 -79 243 598 1,009 583 301
Operating Cash Flow to CapEx
1,058.80% 278.12% 913.29% 103.70% 443.76% 438.10% -91.63% 198.72% 1,370.47% 0.00% 463.93%
Free Cash Flow to Firm to Interest Expense
12.90 3.34 5.44 2.83 -21.10 -5.74 17.06 37.71 72.81 47.60 27.63
Operating Cash Flow to Interest Expense
5.89 2.02 3.37 0.68 2.50 4.22 -0.74 0.75 8.03 -0.05 5.24
Operating Cash Flow Less CapEx to Interest Expense
5.33 1.29 3.00 0.02 1.94 3.26 -1.54 0.37 7.45 5.86 4.11
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.70 0.68 0.67 0.65 0.64 0.68 0.69 0.68 0.68 0.77 0.81
Accounts Receivable Turnover
5.19 5.75 5.12 4.16 4.64 5.79 5.08 4.04 4.52 5.69 5.39
Inventory Turnover
2.48 2.30 2.23 2.26 2.34 2.10 1.92 2.01 2.14 2.08 1.90
Fixed Asset Turnover
5.82 5.66 5.78 5.75 5.72 5.59 5.46 5.45 5.60 5.72 5.69
Accounts Payable Turnover
4.85 4.29 3.46 3.26 3.86 4.12 3.16 3.20 3.69 4.18 3.43
Days Sales Outstanding (DSO)
70.28 63.53 71.22 87.81 78.72 63.00 71.79 90.35 80.67 64.15 67.77
Days Inventory Outstanding (DIO)
147.10 158.59 164.01 161.15 155.92 173.66 190.00 181.70 170.81 175.19 191.67
Days Payable Outstanding (DPO)
75.31 85.09 105.43 111.83 94.58 88.50 115.39 113.99 98.87 87.29 106.57
Cash Conversion Cycle (CCC)
142.07 137.03 129.81 137.14 140.06 148.16 146.40 158.06 152.62 152.06 152.87
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,285 2,282 2,261 2,321 2,581 2,076 1,797 1,718 1,537 1,538 1,504
Invested Capital Turnover
0.86 0.85 0.85 0.83 0.78 0.85 0.90 0.89 0.87 1.01 1.11
Increase / (Decrease) in Invested Capital
-110 -31 -45 25 297 -206 -464 -604 -1,044 -538 -293
Enterprise Value (EV)
3,615 3,277 1,911 2,369 2,156 1,465 1,434 1,302 1,169 1,326 1,351
Market Capitalization
2,968 2,545 1,218 1,676 1,258 617 564 436 407 631 701
Book Value per Share
$68.96 $65.08 $68.71 $71.25 $73.66 $53.51 $40.35 $37.01 $34.60 $36.27 $36.66
Tangible Book Value per Share
$1.43 ($2.08) ($1.21) $1.63 ($2.90) ($4.37) ($3.13) ($3.32) ($2.03) $0.11 $0.69
Total Capital
2,303 2,298 2,281 2,362 2,600 2,099 1,820 1,745 1,579 1,560 1,526
Total Debt
666 748 713 734 917 871 893 892 781 716 673
Total Long-Term Debt
659 741 705 725 908 851 871 869 756 691 648
Net Debt
647 732 693 693 898 848 871 865 762 694 650
Capital Expenditures (CapEx)
6.95 9.10 4.88 8.02 7.88 13 11 6.01 8.12 -72 12
Debt-free, Cash-free Net Working Capital (DFCFNWC)
381 395 380 446 456 349 388 446 367 379 348
Debt-free Net Working Capital (DFNWC)
399 411 400 487 475 371 410 473 386 401 370
Net Working Capital (NWC)
393 404 392 479 465 351 388 450 361 376 345
Net Nonoperating Expense (NNE)
8.94 4.21 10 9.40 -50 166 88 78 20 8.90 3.07
Net Nonoperating Obligations (NNO)
647 732 693 693 898 848 871 865 739 694 650
Total Depreciation and Amortization (D&A)
15 14 14 14 15 14 13 13 14 14 13
Debt-free, Cash-free Net Working Capital to Revenue
18.99% 20.27% 19.67% 23.36% 23.90% 18.71% 21.30% 24.77% 20.53% 20.88% 19.05%
Debt-free Net Working Capital to Revenue
19.92% 21.10% 20.71% 25.49% 24.89% 19.93% 22.53% 26.27% 21.58% 22.08% 20.28%
Net Working Capital to Revenue
19.61% 20.74% 20.31% 25.04% 24.40% 18.84% 21.33% 24.97% 20.18% 20.70% 18.91%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.78 $0.26 $0.75 $2.17 $2.20 ($19.65) ($13.44) ($3.65) ($2.34) $1.54 $0.20
Adjusted Weighted Average Basic Shares Outstanding
23.87M 23.52M 22.81M 22.85M 23.01M 22.94M 22.96M 23.04M 23.00M 23.27M 23.30M
Adjusted Diluted Earnings per Share
$1.76 $0.26 $0.74 $2.17 $2.20 ($19.65) ($13.44) ($3.65) ($2.34) $1.51 $0.19
Adjusted Weighted Average Diluted Shares Outstanding
23.97M 23.63M 22.84M 22.88M 23.07M 22.94M 22.96M 23.04M 23.00M 23.76M 24.15M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
23.81M 22.81M 22.85M 22.86M 22.94M 22.96M 23.03M 23.07M 23.26M 23.29M 23.39M
Normalized Net Operating Profit after Tax (NOPAT)
55 23 28 62 6.97 5.14 9.58 40 20 45 18
Normalized NOPAT Margin
11.18% 5.47% 5.99% 11.64% 1.43% 1.38% 2.22% 7.85% 4.20% 11.11% 4.04%
Pre Tax Income Margin
11.19% 4.39% 4.60% 11.90% -2.39% -113.15% -76.36% -4.68% -13.74% 12.02% 3.13%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.38 2.46 2.65 6.19 0.17 -29.46 -22.18 -0.51 -3.66 4.95 2.27
NOPAT to Interest Expense
4.13 0.83 2.06 4.85 0.10 -20.63 -15.54 -0.37 -2.57 3.65 0.71
EBIT Less CapEx to Interest Expense
4.82 1.73 2.28 5.53 -0.39 -30.42 -22.99 -0.89 -4.25 10.86 1.14
NOPAT Less CapEx to Interest Expense
3.58 0.10 1.69 4.19 -0.46 -21.60 -16.34 -0.75 -3.16 9.56 -0.42
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
32.75% 101.05% 73.20% 89.61% 83.38% -0.45% -0.23% -0.22% -0.21% -0.44% -1.71%

Financials Breakdown Chart

Key Financial Trends

Helen of Troy’s latest quarter shows a meaningful earnings recovery, but cash generation and leverage remain important concerns. Revenue in Q1 fiscal 2027 increased to $402.1 million from $371.7 million in the year-earlier quarter, while net income improved to $35.8 million from a $450.7 million loss. However, operating cash flow was slightly negative, and the company continues to carry substantial debt and reduced equity following major impairment charges.

  • Profitability rebounded sharply. Q1 fiscal 2027 operating income was $60.3 million, compared with a $407.0 million operating loss in Q1 fiscal 2026. Net income recovered to $35.8 million, or $1.51 per diluted share, from a $450.7 million loss, or negative $19.65 per share.
  • Revenue returned to year-over-year growth. Q1 revenue rose approximately 8% year over year to $402.1 million. This is a positive reversal from the revenue declines recorded in Q2, Q3 and Q4 fiscal 2026.
  • Impairment charges have largely disappeared from the latest quarter. Q1 fiscal 2026 included a $414.4 million impairment charge, while Q2 and Q3 included additional impairment charges of $326.4 million and $65.9 million, respectively. No impairment charge was recorded in Q1 fiscal 2027, allowing reported earnings to better reflect ongoing operations.
  • Helen of Troy reduced reported debt from recent highs. Short- and long-term debt totaled approximately $716.1 million at the end of Q1 fiscal 2027, down from roughly $892.4 million at Q3 fiscal 2026. The quarter included $322.8 million of debt repayment against $259.1 million of new debt issuance.
  • Liquidity improved modestly compared with the prior year. Total current assets of $856.3 million exceeded current liabilities of $480.2 million, implying a current ratio of approximately 1.8. The ratio was stronger than the roughly 1.7 recorded at Q1 fiscal 2026.
  • Gross margin remains relatively healthy but has softened. Q1 fiscal 2027 gross margin was approximately 46.0%, down from 47.1% in Q1 fiscal 2026 and 45.8% in Q1 fiscal 2025. Investors will want to see whether the recent revenue recovery can occur without further margin erosion.
  • The balance sheet is much smaller than it was before the impairment cycle. Total assets declined to $2.08 billion from $2.97 billion at Q3 fiscal 2025, largely reflecting reductions in goodwill and intangible assets. While this lowers the risk of carrying overstated assets, it also leaves the company with a smaller equity base.
  • Operating cash flow was weak in the latest quarter. Helen of Troy generated negative $0.6 million of operating cash flow in Q1 fiscal 2027 despite reporting $35.8 million of net income. This contrasts with $58.3 million of operating cash flow in the year-earlier quarter and suggests that earnings did not yet translate into cash.
  • Cash remains thin relative to the company’s obligations. Cash and equivalents totaled just $21.7 million at Q1 fiscal 2027, while debt exceeded $716 million. Cash increased only $2.8 million during the quarter and was supported by a $78.2 million sale of property, plant and equipment, a source of cash that may not be recurring.
  • Interest expense and leverage continue to limit earnings flexibility. Q1 interest expense was $12.2 million, or about one-fifth of operating income. Although debt has declined from fiscal 2026 highs, the company remains dependent on refinancing and continued debt reduction to strengthen its financial position.

Overall, the statements point to an early operating recovery after a difficult fiscal 2026, with improving revenue, positive reported earnings and lower debt. The more cautious interpretation is that the recovery has not yet produced consistent cash generation, and much of the recent cash flow improvement has come from financing activity, asset sales and noncash adjustments. Retail investors should focus on whether future quarters sustain revenue growth, restore operating cash flow and reduce debt without relying on additional asset sales.

10/13/26 09:18 PM ETAI Generated. May Contain Errors.

Helen of Troy Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Helen of Troy's fiscal year ends in February. Their fiscal year 2026 ended on February 28, 2026.

Helen of Troy's net income appears to be on a downward trend, with a most recent value of -$898.98 million in 2026, compared with $101.23 million in 2016. The previous period was $123.75 million in 2025. Find out what analysts predict for Helen of Troy in the coming months.

Helen of Troy's total operating income in 2026 was -$782.08 million, based on the following breakdown:
  • Total Gross Profit: $815.69 million
  • Total Operating Expenses: $1.60 billion

Over the last 10 years, Helen of Troy's total revenue changed from $1.39 billion in 2016 to $1.79 billion in 2026, a change of 28.3%.

In the past 13 quarters, Helen of Troy's cash and equivalents has ranged from $16.15 million in Q1 2025 to $40.80 million in Q3 2025, and is currently $22.58 million as of their latest financial filing in Q2 2027.

Helen of Troy had total debt of $780.81 million at the end of 2026, a 14.8% decrease from 2025, and a 26.0% increase since 2016.

Over the last 10 years, Helen of Troy's book value per share changed from 32.88 in 2016 to 34.60 in 2026, a change of 5.2%.



Financial statements for NASDAQ:HELE last updated on 10/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners