Free Trial

Spectrum Brands (SPB) Financials

Spectrum Brands logo
$79.48 -0.38 (-0.48%)
Closing price 03:58 PM Eastern
Extended Trading
$78.24 -1.24 (-1.56%)
As of 04:10 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 Spectrum Brands

Annual Income Statements for Spectrum Brands

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-557 -199 106 950 1,036 98 190 72 1,802 125 100
Consolidated Net Income / (Loss)
-512 -34 273 1,055 1,038 99 190 73 1,802 125 100
Net Income / (Loss) Continuing Operations
-220 68 -16 634 -564 -52 15 -77 -234 99 100
Total Pre-Tax Income
-180 9.20 -28 94 -652 -25 -11 -90 -290 164 87
Total Operating Income
179 335 288 527 -300 8.60 97 23 -206 171 125
Total Gross Profit
1,703 1,247 1,336 2,669 1,639 878 1,035 990 924 1,109 1,032
Total Revenue
4,754 3,038 3,707 7,617 4,893 2,622 2,998 3,133 2,919 2,964 2,809
Operating Revenue
4,754 3,038 3,707 7,617 4,893 2,622 2,998 3,133 2,919 2,964 2,809
Total Cost of Revenue
3,051 1,792 2,370 4,949 3,254 1,744 1,964 2,142 1,995 1,855 1,777
Operating Cost of Revenue
3,051 1,792 2,370 4,949 3,254 1,744 1,964 2,142 1,995 1,855 1,777
Total Operating Expenses
1,524 912 1,049 2,142 1,939 870 938 967 1,130 939 907
Selling, General & Admin Expense
1,524 823 933 1,808 1,414 789 908 996 889 953 883
Marketing Expense
- - - - - - - - 0.00 -65 0.00
Impairment Charge
- 13 16 41 303 24 0.00 0.00 243 50 24
Other Special Charges / (Income)
- - - 0.00 0.00 27 0.00 -29 -1.50 0.00 0.00
Total Other Income / (Expense), net
-359 -326 -315 -432 -352 -34 -108 -114 -85 -7.00 -38
Interest Expense
408 335 310 431 265 18 117 99 119 56 30
Interest & Investment Income
39 - - - - - 1.10 0.60 38 58 4.20
Other Income / (Expense), net
10 8.80 -5.00 -1.10 -87 -16 7.20 -15 -3.80 -8.60 -12
Income Tax Expense
40 -58 -12 -540 -88 27 -26 -13 -57 64 -13
Net Income / (Loss) Discontinued Operations
-293 -102 289 421 1,602 151 174 150 2,036 26 0.20
Net Income / (Loss) Attributable to Noncontrolling Interest
44 165 167 105 2.60 0.70 0.00 1.10 0.40 0.00 0.50
Basic Earnings per Share
($2.81) ($6.21) $3.29 $20.79 $9.76 $2.19 $4.44 $1.75 $45.65 $4.12 $3.88
Weighted Average Basic Shares Outstanding
198.14M 32M 32.20M 36.90M 50.70M 44.70M 42.70M 40.90M 39.50M 30.30M 25.70M
Diluted Earnings per Share
($2.81) ($6.21) $3.29 $20.74 $9.76 $2.19 $4.39 $1.75 $45.65 $4.10 $3.86
Weighted Average Diluted Shares Outstanding
198.14M 32M 32.20M 37M 50.70M 44.70M 43.20M 40.90M 39.50M 30.50M 25.90M
Weighted Average Basic & Diluted Shares Outstanding
198.14M 198.37M 32.20M 37M 48.82M 43.08M 41.19M 40.79M 35.31M 28.05M 23.38M
Cash Dividends to Common per Share
$1.27 $1.47 $0.00 $0.42 $1.68 $1.68 $1.68 $1.68 $1.68 $1.68 $1.88

Quarterly Income Statements for Spectrum Brands

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/29/2024 3/30/2025 6/29/2025 9/30/2025 12/28/2025 3/29/2026
Net Income / (Loss) Attributable to Common Shareholders
17 29 61 6.10 29 24 0.90 20 56 28 22
Consolidated Net Income / (Loss)
16 29 61 6.00 29 24 1.20 20 56 28 22
Net Income / (Loss) Continuing Operations
54 18 50 19 13 25 1.80 21 53 29 23
Total Pre-Tax Income
30 30 75 42 17 36 11 22 17 21 37
Total Operating Income
16 25 76 48 22 45 20 31 29 27 44
Total Gross Profit
244 245 273 303 288 258 253 264 257 242 270
Total Revenue
741 692 719 779 774 700 676 700 734 677 709
Operating Revenue
741 692 719 779 774 700 676 700 734 677 709
Total Cost of Revenue
496 447 445 477 486 442 422 436 477 435 439
Operating Cost of Revenue
496 447 445 477 486 442 422 436 477 435 439
Total Operating Expenses
228 220 198 255 266 213 234 233 227 215 227
Selling, General & Admin Expense
230 220 224 250 260 213 218 225 226 215 227
Impairment Charge
- - 39 5.10 - - 16 7.80 - - 0.00
Total Other Income / (Expense), net
14 4.90 -0.50 -6.20 -5.20 -8.30 -8.10 -9.30 -12 -6.60 -6.70
Interest Expense
15 15 17 18 1.90 6.20 7.50 8.40 7.90 6.80 7.30
Interest & Investment Income
33 23 18 13 3.20 2.60 0.40 0.60 0.60 0.60 0.50
Other Income / (Expense), net
-3.70 -4.00 -1.10 -1.70 -6.50 -4.70 -1.00 -1.50 -4.70 -0.40 0.10
Income Tax Expense
-24 12 26 22 4.00 12 9.60 1.50 -36 -8.90 14
Net Income / (Loss) Discontinued Operations
-37 12 11 -13 16 -0.80 -0.60 -0.80 2.40 -1.00 -0.40
Net Income / (Loss) Attributable to Noncontrolling Interest
-0.50 0.10 -0.20 -0.10 0.20 0.30 0.30 -0.20 0.10 0.00 0.00
Basic Earnings per Share
$1.40 $0.85 $2.03 $0.21 $1.03 $0.84 $0.03 $0.80 $2.21 $1.21 $0.95
Weighted Average Basic Shares Outstanding
39.50M 34M 30.20M 28.90M 30.30M 27.90M 26.10M 24.90M 25.70M 23.40M 23.20M
Diluted Earnings per Share
$1.40 $0.85 $2.01 $0.21 $1.03 $0.84 $0.03 $0.80 $2.19 $1.21 $0.94
Weighted Average Diluted Shares Outstanding
39.50M 34.10M 30.40M 29.10M 30.50M 28.10M 26.20M 25M 25.90M 23.50M 23.30M
Weighted Average Basic & Diluted Shares Outstanding
35.31M 30.27M 29.15M 28.03M 28.05M 26.31M 25.00M 24.21M 23.38M 23.20M 23.19M
Cash Dividends to Common per Share
$0.42 $0.42 $0.42 $0.42 $0.42 $0.47 $0.47 $0.47 $0.47 $0.47 $0.47

Annual Cash Flow Statements for Spectrum Brands

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Net Change in Cash & Equivalents
-30 169 -164 321 74 -93 -344 54 510 -383 -243
Net Cash From Operating Activities
317 913 840 343 1.10 290 288 -54 -410 163 204
Net Cash From Continuing Operating Activities
293 274 276 117 -43 202 89 -232 8.00 270 204
Net Income / (Loss) Continuing Operations
-220 68 -16 427 -302 -52 15 -77 -234 99 100
Consolidated Net Income / (Loss)
-512 -34 273 872 496 99 190 73 1,802 125 100
Net Income / (Loss) Discontinued Operations
-293 -102 289 445 798 151 174 150 2,036 26 0.20
Depreciation Expense
171 120 147 125 147 59 52 49 49 57 56
Amortization Expense
22 21 17 20 9.90 62 71 57 49 48 45
Non-Cash Adjustments To Reconcile Net Income
201 95 104 40 246 25 37 19 251 66 45
Changes in Operating Assets and Liabilities, net
118 -30 24 -495 -144 109 -86 -279 -107 -1.50 -43
Net Cash From Discontinued Operating Activities
24 639 564 226 44 89 199 178 -418 -107 -0.50
Net Cash From Investing Activities
-2,141 -891 -1,587 1,273 2,798 108 -424 -360 3,180 1,021 -38
Net Cash From Continuing Investing Activities
-1,070 162 -339 1,475 2,821 125 -401 -336 3,192 1,021 -38
Purchase of Property, Plant & Equipment
-91 -61 -82 -76 - -44 -44 -64 -59 -44 -38
Purchase of Investments
- - - - - - 0.00 0.00 -1,092 -849 0.00
Sale of Property, Plant & Equipment
1.40 20 4.60 4.20 2.10 33 0.10 0.20 8.40 0.00 0.00
Divestitures
- - 0.00 1,547 2,860 151 73 0.00 4,335 -27 0.70
Sale and/or Maturity of Investments
71 35 - - - - - 0.00 0.00 1,941 0.00
Other Investing Activities, net
259 168 28 -0.50 -41 2.30 -0.40 0.00 -0.20 0.10 -0.10
Net Cash From Discontinued Investing Activities
-1,072 -1,053 -1,249 -202 -23 -17 -23 -24 -12 0.00 0.00
Net Cash From Financing Activities
1,731 149 583 -1,295 -2,725 -497 -210 488 -2,264 -1,578 -401
Net Cash From Continuing Financing Activities
777 -727 -288 -1,406 -2,722 -495 -207 491 -2,263 -1,578 -401
Repayment of Debt
-3,095 -1,096 -265 -1,076 -2,653 -146 -900 -20 -1,649 -1,364 -11
Repurchase of Preferred Equity
- - - 0.00 0.00 -125 0.00 0.00 -500 0.00 -9.70
Repurchase of Common Equity
-22 - 0.00 0.00 -269 -240 -126 -134 -35 -483 -326
Payment of Dividends
-31 -37 -13 -29 -94 -272 -72 -71 -67 -51 -50
Issuance of Debt
3,715 487 322 40 300 300 899 740 0.00 350 0.00
Other Financing Activities, net
-71 -81 -333 -341 -5.50 -13 -8.30 -25 -13 -31 -4.50
Net Cash From Discontinued Financing Activities
954 876 871 110 -3.00 -2.00 -3.00 -3.10 -0.80 0.00 0.00
Effect of Exchange Rate Changes
-27 -1.40 - - - 5.10 1.30 - 3.70 11 -8.00
Cash Interest Paid
396 398 324 314 0.00 127 136 146 168 71 26
Cash Income Taxes Paid
54 36 38 54 0.00 42 35 46 475 101 48

Quarterly Cash Flow Statements for Spectrum Brands

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/29/2024 3/30/2025 6/29/2025 9/30/2025 12/28/2025 3/29/2026
Net Change in Cash & Equivalents
-2,177 -309 300 -588 213 -189 -84 27 1.70 2.90 -1.50
Net Cash From Operating Activities
-514 -4.30 3.50 83 81 -72 23 82 171 67 10
Net Cash From Continuing Operating Activities
-65 18 63 98 91 -72 23 82 171 68 10
Net Income / (Loss) Continuing Operations
54 18 50 19 13 25 1.80 21 53 29 23
Consolidated Net Income / (Loss)
16 29 61 5.90 29 24 1.20 20 56 28 22
Net Income / (Loss) Discontinued Operations
-37 12 11 -13 16 -0.80 -0.60 -0.80 2.40 -1.00 -0.40
Depreciation Expense
13 14 14 14 14 14 14 15 14 16 14
Amortization Expense
12 12 12 13 12 11 11 11 11 11 11
Non-Cash Adjustments To Reconcile Net Income
7.70 3.70 31 27 6.40 4.70 21 13 7.00 0.80 10
Changes in Operating Assets and Liabilities, net
-134 -30 -44 26 46 -127 -25 23 86 10 -47
Net Cash From Investing Activities
-1,101 134 411 341 136 -5.90 -9.30 -10 -13 -8.10 -9.30
Net Cash From Continuing Investing Activities
-1,101 134 411 341 136 -5.90 -9.30 -10 -13 -8.10 -9.30
Purchase of Property, Plant & Equipment
-15 -8.40 -13 -10 -13 -5.90 -9.20 -10 -13 -8.10 -9.30
Net Cash From Financing Activities
-557 -440 -114 -1,010 -14 -97 -98 -50 -156 -58 -0.40
Net Cash From Continuing Financing Activities
-557 -440 -114 -1,010 -14 -97 -97 -51 -156 -58 -0.40
Repayment of Debt
-506 -177 -3.80 -1,181 -2.60 -2.70 -2.40 -3.20 -2.60 -3.00 -3.20
Repurchase of Common Equity
-35 -243 -98 -142 - -73 -160 -54 -39 -36 -6.80
Payment of Dividends
-15 -14 -13 -12 -12 -13 -12 -13 -11 -11 -11
Other Financing Activities, net
-1.70 -5.40 - -25 0.10 -4.40 - -0.10 - -8.20 -0.30
Effect of Exchange Rate Changes
- 2.00 - - - -13 0.10 5.50 -0.70 1.20 -2.00
Cash Interest Paid
34 22 14 31 4.30 7.00 4.50 8.80 6.10 7.10 4.30
Cash Income Taxes Paid
429 3.40 74 4.50 20 11 24 14 -1.00 3.80 11

Annual Balance Sheets for Spectrum Brands

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Total Assets
35,032 33,580 35,850 7,799 5,246 10,292 5,340 5,776 5,258 3,842 3,380
Total Current Assets
27,032 28,029 30,036 3,971 1,660 3,533 2,914 3,235 2,926 1,579 1,184
Cash & Equivalents
661 465 270 553 627 1,059 188 244 754 369 124
Accounts Receivable
614 539 286 369 431 773 312 343 562 706 573
Inventories, net
781 741 496 584 548 637 563 781 463 462 446
Prepaid Expenses
- - 55 63 54 62 41 51 44 42 42
Plant, Property, & Equipment, net
510 543 504 500 453 511 260 264 275 267 255
Total Noncurrent Assets
7,490 5,008 5,310 3,328 3,133 6,247 2,167 2,277 2,057 1,997 1,940
Goodwill
2,487 2,478 2,277 1,455 1,328 1,254 867 953 855 865 867
Intangible Assets
2,480 2,373 1,612 1,642 1,507 2,093 1,204 1,202 1,060 990 938
Other Noncurrent Operating Assets
2,465 138 44 232 67 313 95 121 143 142 136
Total Liabilities & Shareholders' Equity
35,032 33,580 35,850 7,799 5,246 10,292 5,340 5,776 5,258 3,842 3,380
Total Liabilities
33,443 31,763 33,903 6,209 3,517 7,611 3,861 4,507 2,740 1,701 1,470
Total Current Liabilities
26,337 25,984 27,645 1,429 1,140 1,887 1,164 1,188 765 687 523
Short-Term Debt
- 258 161 27 137 28 12 12 8.60 9.40 12
Accounts Payable
1,062 983 373 585 457 725 389 453 397 397 284
Current Deferred & Payable Income Tax Liabilities
- - - 0.00 - - - 16 115 25 21
Current Employee Benefit Liabilities
- - 55 55 72 123 67 28 46 79 50
Other Current Liabilities
1,856 - 126 159 445 327 212 188 178 172 152
Other Current Nonoperating Liabilities
23,419 24,554 26,929 603 29 684 484 491 21 4.70 4.50
Total Noncurrent Liabilities
7,107 11,494 6,258 4,781 2,377 5,723 2,697 3,318 1,975 1,014 947
Long-Term Debt
- 10,794 5,544 4,624 2,214 4,811 2,494 3,145 1,547 551 556
Noncurrent Deferred & Payable Income Tax Liabilities
575 546 493 35 51 334 60 60 280 342 317
Other Noncurrent Operating Liabilities
6,440 29 65 121 112 328 144 114 148 120 74
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
1,588 1,817 1,947 1,590 1,729 2,681 1,479 1,269 2,518 2,142 1,910
Total Preferred & Common Equity
587 638 758 1,581 1,721 2,663 1,472 1,263 2,518 2,141 1,910
Total Common Equity
587 638 758 1,581 1,721 2,663 1,472 1,263 2,518 2,141 1,910
Common Stock
1,461 1,449 1,375 1,997 2,032 2,055 2,064 2,033 1,921 1,989 1,999
Retained Earnings
-833 -1,032 -926 -180 224 -370 360 362 2,096 2,169 2,219
Treasury Stock
- - - 0.00 -261 -607 -717 -829 -1,250 -1,813 -2,136
Accumulated Other Comprehensive Income / (Loss)
-41 221 309 -236 -274 -569 -235 -303 -249 -204 -172

Quarterly Balance Sheets for Spectrum Brands

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 1/1/2023 4/2/2023 7/2/2023 12/31/2023 3/31/2024 6/30/2024 12/29/2024 3/30/2025 6/29/2025 12/28/2025 3/29/2026
Total Assets
5,766 5,785 6,354 4,846 4,757 3,755 3,615 3,537 3,542 3,423 3,474
Total Current Assets
3,181 3,171 3,980 2,516 2,461 1,493 1,407 1,343 1,339 1,201 1,272
Cash & Equivalents
228 328 2,930 445 746 158 180 96 122 127 125
Accounts Receivable
391 407 471 611 715 705 680 656 662 575 619
Inventories, net
702 586 528 457 454 440 507 543 508 451 487
Prepaid Expenses
48 52 51 53 46 42 39 49 47 49 40
Plant, Property, & Equipment, net
264 269 275 271 270 267 256 253 250 248 243
Total Noncurrent Assets
2,321 2,345 2,099 2,059 2,026 1,996 1,952 1,941 1,953 1,974 1,960
Goodwill
965 969 859 860 858 858 857 861 869 868 865
Intangible Assets
1,211 1,141 1,079 1,056 1,002 991 963 945 952 929 914
Other Noncurrent Operating Assets
145 236 162 143 166 147 133 135 132 178 180
Total Liabilities & Shareholders' Equity
5,766 5,785 6,354 4,846 4,757 3,755 3,615 3,537 3,542 3,423 3,474
Total Liabilities
4,526 4,596 3,795 2,545 2,499 1,670 1,586 1,652 1,649 1,524 1,573
Total Current Liabilities
1,081 1,177 1,783 749 659 654 587 573 553 542 554
Short-Term Debt
13 13 459 8.80 9.00 9.10 9.20 9.50 11 12 12
Accounts Payable
365 496 461 383 376 369 362 364 338 334 349
Current Deferred & Payable Income Tax Liabilities
- - 607 125 33 41 25 18 14 28 17
Current Employee Benefit Liabilities
26 28 36 33 48 61 32 37 39 30 43
Other Current Liabilities
201 201 186 182 174 170 156 140 147 136 129
Other Current Nonoperating Liabilities
476 439 34 17 19 3.10 3.10 5.20 3.90 3.10 4.90
Total Noncurrent Liabilities
3,445 3,419 2,012 1,795 1,840 1,016 999 1,079 1,095 981 1,019
Long-Term Debt
3,268 3,176 1,619 1,388 1,374 551 550 632 656 554 576
Noncurrent Deferred & Payable Income Tax Liabilities
63 75 140 174 190 175 342 349 352 297 309
Other Noncurrent Operating Liabilities
115 169 253 234 276 289 108 98 87 130 134
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
1,239 1,189 2,560 2,302 2,258 2,085 2,029 1,885 1,894 1,899 1,901
Total Preferred & Common Equity
1,233 1,182 2,559 2,301 2,257 2,085 2,029 1,885 1,894 1,899 1,901
Total Common Equity
1,233 1,182 2,559 2,301 2,257 2,085 2,029 1,885 1,894 1,899 1,901
Common Stock
2,012 2,017 1,920 1,994 1,999 1,984 1,983 1,988 1,993 1,980 1,985
Retained Earnings
324 253 2,094 2,111 2,159 2,153 2,179 2,167 2,175 2,236 2,247
Treasury Stock
-814 -814 -1,217 -1,571 -1,669 -1,813 -1,880 -2,042 -2,097 -2,157 -2,164
Accumulated Other Comprehensive Income / (Loss)
-289 -273 -239 -233 -231 -239 -253 -229 -178 -160 -168

Annual Metrics And Ratios for Spectrum Brands

This table displays calculated financial ratios and metrics derived from Spectrum Brands' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 9/30/2015 9/30/2016 9/30/2017 9/30/2018 9/30/2019 9/30/2020 9/30/2021 9/30/2022 9/30/2023 9/30/2024 9/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.57% -36.09% 21.99% 105.51% -35.77% -46.41% 14.34% 4.48% -6.82% 1.55% -5.23%
EBITDA Growth
-35.71% 26.95% -7.83% 49.89% -134.30% 149.33% 100.09% -49.36% -196.87% 340.52% -19.87%
EBIT Growth
-54.46% 81.66% -17.81% 85.98% -173.68% 98.04% 1,472.37% -91.85% -2,563.53% 177.36% -30.25%
NOPAT Growth
269.19% 1,026.32% -93.26% 2,031.02% -105.94% 102.87% 1,029.07% -76.11% -986.21% 171.95% 38.60%
Net Income Growth
-603.83% 93.38% 905.90% 286.13% -1.56% -90.51% 92.49% -61.66% 2,378.54% -93.07% -19.55%
EPS Growth
-450.98% 93.38% 905.90% 530.40% -52.94% -77.56% 100.46% -60.14% 2,508.57% -91.02% -5.85%
Operating Cash Flow Growth
-55.01% 188.29% -8.00% -59.14% -99.68% 26,290.91% -0.65% -118.65% -661.52% 139.69% 25.22%
Free Cash Flow Firm Growth
-1,321.77% 80.88% -737.26% 209.21% -90.67% -119.44% 355.28% -126.28% 228.92% -99.49% 4,936.00%
Invested Capital Growth
96.53% 915.61% 542.87% -80.99% -48.31% 17.10% -35.09% 15.59% -21.69% 4.52% 0.86%
Revenue Q/Q Growth
101.80% -40.20% 160.75% 0.00% 0.00% -54.09% 1,307.56% -0.26% -0.30% 1.13% -1.41%
EBITDA Q/Q Growth
417.97% -54.37% 81.13% 287.68% -230.70% -83.28% 125.52% 9.01% 2.79% -1.18% 1.37%
EBIT Q/Q Growth
169.03% -61.58% 89.09% 0.00% 0.00% -101.38% 110.59% 219.72% 1.60% -2.99% 4.15%
NOPAT Q/Q Growth
148.87% 153.21% 5.70% 0.00% 0.00% -98.28% 110.28% 700.00% -0.05% -20.70% 77.18%
Net Income Q/Q Growth
-39.35% 82.81% -4.27% 0.00% 0.00% -80.14% -13.39% -32.56% 0.07% 10.93% 36.78%
EPS Q/Q Growth
-41.92% 82.81% -4.27% 0.00% 0.00% -93.61% 124.50% -30.56% 2.33% -8.28% 42.96%
Operating Cash Flow Q/Q Growth
-15.88% 5.38% 11.03% -37.99% 102.99% -38.63% 9.33% -138.13% -316.89% 137.63% 79.86%
Free Cash Flow Firm Q/Q Growth
-2,489.97% 81.03% -46,736.01% 530.48% -2.27% 79.43% -33.81% -130.70% -52.28% 100.52% 735.73%
Invested Capital Q/Q Growth
96.65% 1,362.52% 10,764.00% -6.61% -15.36% -44.54% -39.46% -0.91% 28.40% -0.15% -3.43%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
35.82% 41.03% 36.06% 35.03% 33.50% 33.49% 34.51% 31.62% 31.67% 37.43% 36.74%
EBITDA Margin
8.04% 15.97% 12.07% 8.80% -4.70% 4.32% 7.57% 3.67% -3.81% 9.03% 7.64%
Operating Margin
3.77% 11.02% 7.76% 6.91% -6.13% 0.33% 3.24% 0.74% -7.04% 5.76% 4.45%
EBIT Margin
3.98% 11.31% 7.62% 6.90% -7.91% -0.29% 3.48% 0.27% -7.17% 5.47% 4.02%
Profit (Net Income) Margin
-10.78% -1.12% 7.37% 13.85% 21.22% 3.76% 6.32% 2.32% 61.73% 4.21% 3.57%
Tax Burden Percent
284.51% -368.48% -979.21% 1,117.48% -159.36% -392.43% -1,708.11% -80.51% -620.92% 76.28% 115.14%
Interest Burden Percent
-95.19% 2.68% -9.88% 17.97% 168.33% 330.26% -10.64% -1,062.35% 138.59% 100.99% 77.17%
Effective Tax Rate
-21.99% -634.78% 42.29% -571.50% 0.00% 0.00% 0.00% 0.00% 0.00% 39.30% -14.91%
Return on Invested Capital (ROIC)
0.00% 108.98% 0.87% 17.96% -4.40% 0.17% 2.16% 0.61% -5.65% 4.53% 6.11%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -340.15% 1.49% 4.11% 35.72% 7.15% 13.64% 4.99% 292.19% -45.77% -7.25%
Return on Net Nonoperating Assets (RNNOA)
0.00% -110.97% 13.65% 41.70% 66.99% 4.30% 6.95% 4.68% 100.80% 0.83% -1.16%
Return on Equity (ROE)
-26.65% -1.99% 14.52% 59.66% 62.58% 4.47% 9.12% 5.29% 95.15% 5.36% 4.96%
Cash Return on Invested Capital (CROIC)
0.00% -64.45% -145.29% 154.06% 59.30% -15.58% 44.72% -13.85% 18.68% 0.11% 5.25%
Operating Return on Assets (OROA)
0.58% 1.00% 0.81% 2.41% -5.93% -0.10% 1.33% 0.15% -3.80% 3.56% 3.13%
Return on Assets (ROA)
-1.57% -0.10% 0.79% 4.83% 15.92% 1.27% 2.43% 1.31% 32.66% 2.74% 2.78%
Return on Common Equity (ROCE)
-14.06% -0.72% 5.38% 39.46% 62.28% 4.44% 9.06% 5.27% 94.99% 5.35% 4.96%
Return on Equity Simple (ROE_SIMPLE)
- - - 66.71% 60.34% 3.70% 12.88% 5.76% 71.57% 5.83% 0.00%
Net Operating Profit after Tax (NOPAT)
218 2,461 166 3,535 -210 6.02 68 16 -144 104 144
NOPAT Margin
4.60% 80.99% 4.48% 46.41% -4.29% 0.23% 2.27% 0.52% -4.93% 3.49% 5.11%
Net Nonoperating Expense Percent (NNEP)
-6.45% 449.13% -0.62% 13.84% -40.12% -6.98% -11.48% -4.38% -297.84% 50.30% 13.36%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 5.79%
Cost of Revenue to Revenue
64.18% 58.97% 63.94% 64.97% 66.50% 66.51% 65.49% 68.38% 68.33% 62.57% 63.26%
SG&A Expenses to Revenue
32.05% 27.10% 25.18% 23.73% 28.89% 30.10% 30.28% 31.79% 30.82% 32.34% 31.42%
R&D to Revenue
0.00% 0.89% 1.20% 1.17% 1.31% 1.11% 0.99% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.05% 30.01% 28.30% 28.12% 39.64% 33.16% 31.27% 30.88% 38.71% 31.67% 32.29%
Earnings before Interest and Taxes (EBIT)
189 344 283 525 -387 -7.60 104 8.50 -209 162 113
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
382 485 447 670 -230 113 227 115 -111 268 215
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.80 4.68 3.94 2.18 1.33 0.85 2.60 1.20 1.09 1.25 0.67
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.54 9.34 12.08
Price to Revenue (P/Rev)
0.47 0.98 0.81 0.45 0.47 0.86 1.28 0.49 0.94 0.90 0.45
Price to Earnings (P/E)
0.00 0.00 28.19 3.63 2.21 23.17 20.19 21.23 1.52 21.37 12.73
Dividend Yield
0.00% 0.00% 0.00% 0.65% 3.57% 3.19% 1.87% 4.51% 2.19% 1.77% 3.58%
Earnings Yield
-24.99% -6.66% 3.55% 27.51% 45.16% 4.32% 4.95% 4.71% 65.77% 4.68% 7.86%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.79 0.29 1.20 1.17 1.59 2.49 1.55 1.09 1.22 0.73
Enterprise Value to Revenue (EV/Rev)
0.54 3.04 2.59 0.99 0.78 2.31 2.05 1.42 0.84 0.96 0.61
Enterprise Value to EBITDA (EV/EBITDA)
6.72 19.01 21.49 11.28 0.00 53.48 27.12 38.63 0.00 10.68 8.00
Enterprise Value to EBIT (EV/EBIT)
13.57 26.84 34.02 14.39 0.00 0.00 58.99 522.20 0.00 17.65 15.18
Enterprise Value to NOPAT (EV/NOPAT)
11.75 3.75 57.93 2.14 0.00 1,007.34 90.52 273.32 0.00 27.62 11.96
Enterprise Value to Operating Cash Flow (EV/OCF)
8.11 10.10 11.44 22.02 3,450.15 20.89 21.33 0.00 0.00 17.59 8.43
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.25 1.34 0.00 4.38 0.00 5.13 1,167.74 13.91
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 3.04 2.93 2.93 1.36 1.80 1.69 2.49 0.62 0.26 0.30
Long-Term Debt to Equity
0.00 2.90 2.85 2.91 1.28 1.79 1.69 2.48 0.61 0.26 0.29
Financial Leverage
-5.90 0.33 9.16 10.14 1.88 0.60 0.51 0.94 0.35 -0.02 0.16
Leverage Ratio
16.94 20.15 18.45 12.34 3.93 3.52 3.76 4.05 2.91 1.95 1.78
Compound Leverage Factor
-16.12 0.54 -1.82 2.22 6.62 11.64 -0.40 -42.97 4.04 1.97 1.38
Debt to Total Capital
0.00% 75.25% 74.56% 74.53% 57.63% 64.35% 62.89% 71.33% 38.18% 20.75% 22.92%
Short-Term Debt to Total Capital
0.00% 3.51% 2.11% 0.43% 3.36% 0.37% 0.30% 0.28% 0.21% 0.35% 0.47%
Long-Term Debt to Total Capital
0.00% 71.74% 72.45% 74.10% 54.27% 63.98% 62.59% 71.05% 37.97% 20.40% 22.45%
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
63.06% 16.06% 15.54% 0.13% 0.20% 0.24% 0.18% 0.13% 0.02% 0.03% 0.00%
Common Equity to Total Capital
36.94% 8.69% 9.91% 25.34% 42.18% 35.41% 36.93% 28.54% 61.80% 79.22% 77.08%
Debt to EBITDA
0.00 11.39 12.76 6.94 -10.23 42.67 11.05 27.47 -13.98 2.09 2.65
Net Debt to EBITDA
0.00 10.43 12.15 6.11 -6.50 33.33 10.22 25.35 2.71 0.72 2.07
Long-Term Debt to EBITDA
0.00 10.86 12.40 6.90 -9.63 42.43 10.99 27.37 -13.90 2.06 2.59
Debt to NOPAT
0.00 2.25 34.39 1.32 -11.19 803.82 36.87 194.38 -10.81 5.42 3.96
Net Debt to NOPAT
0.00 2.06 32.76 1.16 -7.11 627.87 34.11 179.38 2.10 1.85 3.10
Long-Term Debt to NOPAT
0.00 2.14 33.41 1.31 -10.54 799.20 36.70 193.63 -10.75 5.33 3.88
Altman Z-Score
0.18 0.21 0.23 1.89 1.26 0.57 1.71 1.26 2.07 2.92 2.61
Noncontrolling Interest Sharing Ratio
47.25% 64.03% 62.91% 33.85% 0.49% 0.59% 0.61% 0.47% 0.17% 0.03% 0.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.03 1.08 1.09 2.78 1.46 1.87 2.50 2.72 3.83 2.30 2.26
Quick Ratio
0.05 0.04 0.02 0.64 0.93 0.97 0.43 0.49 3.16 1.56 1.33
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-17,354 -3,318 -27,777 30,335 2,829 -550 1,404 -369 476 2.45 123
Operating Cash Flow to CapEx
355.16% 2,206.04% 1,088.34% 478.80% 0.00% 2,663.30% 662.99% -84.33% -809.68% 369.55% 531.59%
Free Cash Flow to Firm to Interest Expense
-42.55 -9.92 -89.49 70.38 10.70 -31.43 12.05 -3.71 3.99 0.04 4.11
Operating Cash Flow to Interest Expense
0.78 2.73 2.71 0.80 0.00 16.59 2.48 -0.54 -3.44 2.91 6.79
Operating Cash Flow Less CapEx to Interest Expense
0.56 2.61 2.46 0.63 0.01 15.97 2.10 -1.18 -3.86 2.12 5.51
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.15 0.09 0.11 0.35 0.75 0.34 0.38 0.56 0.53 0.65 0.78
Accounts Receivable Turnover
7.93 5.27 8.99 23.28 12.24 4.35 5.52 9.56 6.45 4.68 4.39
Inventory Turnover
4.31 2.36 3.83 9.17 5.75 2.94 3.27 3.19 3.21 4.01 3.91
Fixed Asset Turnover
6.70 5.77 7.08 15.18 10.27 5.44 7.77 11.96 10.83 10.94 10.77
Accounts Payable Turnover
2.91 1.75 3.49 10.33 6.25 2.95 3.53 5.09 4.69 4.67 5.22
Days Sales Outstanding (DSO)
46.03 69.26 40.61 15.68 29.83 83.82 66.08 38.17 56.57 78.06 83.08
Days Inventory Outstanding (DIO)
84.70 154.97 95.24 39.82 63.50 124.07 111.54 114.45 113.77 91.01 93.27
Days Payable Outstanding (DPO)
125.32 208.32 104.44 35.32 58.42 123.66 103.50 71.71 77.75 78.12 69.94
Cash Conversion Cycle (CCC)
5.41 15.90 31.42 20.18 34.90 84.23 74.12 80.92 92.59 90.95 106.41
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-631 5,147 33,090 6,291 3,252 3,808 2,472 2,857 2,237 2,338 2,359
Invested Capital Turnover
-0.50 1.35 0.19 0.39 1.03 0.74 0.95 1.18 1.15 1.30 1.20
Increase / (Decrease) in Invested Capital
17,572 5,778 27,943 -26,800 -3,039 556 -1,336 385 -620 101 20
Enterprise Value (EV)
2,568 9,226 9,612 7,559 3,795 6,064 6,153 4,439 2,438 2,860 1,716
Market Capitalization
2,228 2,986 2,988 3,452 2,294 2,266 3,827 1,520 2,739 2,667 1,272
Book Value per Share
$2.96 $19.94 $23.54 $29.61 $35.29 $61.84 $34.61 $30.98 $70.57 $76.38 $78.89
Tangible Book Value per Share
($22.11) ($131.65) ($97.24) ($28.37) ($22.85) ($15.91) ($14.09) ($21.88) $16.90 $10.19 $4.35
Total Capital
1,588 7,343 7,652 6,241 4,080 7,520 3,985 4,426 4,074 2,703 2,478
Total Debt
0.00 5,526 5,705 4,651 2,351 4,839 2,506 3,157 1,556 561 568
Total Long-Term Debt
0.00 5,268 5,544 4,624 2,214 4,811 2,494 3,145 1,547 551 556
Net Debt
-661 5,061 5,435 4,099 1,493 3,780 2,318 2,913 -302 192 444
Capital Expenditures (CapEx)
89 41 77 72 -2.10 11 44 64 51 44 38
Debt-free, Cash-free Net Working Capital (DFCFNWC)
35 1,839 2,282 2,016 30 615 1,574 1,816 313 532 549
Debt-free Net Working Capital (DFNWC)
696 2,304 2,553 2,569 657 1,674 1,762 2,060 2,170 901 673
Net Working Capital (NWC)
696 2,046 2,391 2,542 520 1,646 1,750 2,047 2,161 892 661
Net Nonoperating Expense (NNE)
731 2,495 -107 2,481 -1,248 -92 -122 -56 -1,946 -21 43
Net Nonoperating Obligations (NNO)
-2,219 3,330 31,144 4,701 1,523 1,127 993 1,588 -281 197 449
Total Depreciation and Amortization (D&A)
193 142 165 145 157 121 123 106 98 106 102
Debt-free, Cash-free Net Working Capital to Revenue
0.73% 60.51% 61.58% 26.47% 0.61% 23.44% 52.49% 57.97% 10.71% 17.95% 19.55%
Debt-free Net Working Capital to Revenue
14.64% 75.82% 68.87% 33.72% 13.42% 63.83% 58.75% 65.75% 74.34% 30.40% 23.95%
Net Working Capital to Revenue
14.64% 67.33% 64.51% 33.37% 10.62% 62.77% 58.35% 65.35% 74.04% 30.08% 23.53%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($17.43) ($6.21) $3.29 $20.79 $9.31 $2.19 $4.44 $1.75 $45.65 $4.12 $3.88
Adjusted Weighted Average Basic Shares Outstanding
31.95M 32M 32.20M 36.90M 50.70M 44.70M 42.70M 40.90M 39.50M 30.30M 25.70M
Adjusted Diluted Earnings per Share
($17.43) ($6.21) $3.29 $20.74 $9.31 $2.18 $4.39 $1.75 $45.65 $4.10 $3.86
Adjusted Weighted Average Diluted Shares Outstanding
31.95M 32M 32.20M 37M 50.70M 44.90M 43.20M 40.90M 39.50M 30.50M 25.90M
Adjusted Basic & Diluted Earnings per Share
($17.43) ($6.21) $3.29 $0.00 $9.31 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.95M 32M 32.20M 53.43M 48.82M 43.08M 41.19M 40.79M 35.31M 28.05M 23.38M
Normalized Net Operating Profit after Tax (NOPAT)
125 277 207 540 113 42 68 -3.71 17 131 105
Normalized NOPAT Margin
2.64% 9.13% 5.58% 7.09% 2.31% 1.59% 2.27% -0.12% 0.59% 4.42% 3.72%
Pre Tax Income Margin
-3.79% 0.30% -0.75% 1.24% -13.32% -0.96% -0.37% -2.88% -9.94% 5.52% 3.10%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.46 1.03 0.91 1.22 -1.46 -0.43 0.90 0.09 -1.76 2.90 3.77
NOPAT to Interest Expense
0.54 7.36 0.53 8.20 -0.79 0.34 0.58 0.16 -1.21 1.85 4.78
EBIT Less CapEx to Interest Expense
0.25 0.90 0.66 1.05 -1.46 -1.06 0.52 -0.56 -2.18 2.11 2.49
NOPAT Less CapEx to Interest Expense
0.32 7.23 0.29 8.04 -0.79 -0.28 0.21 -0.48 -1.63 1.07 3.51
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 4.61% 2.73% 9.09% 276.35% 37.71% 96.97% 3.69% 40.54% 49.50%
Augmented Payout Ratio
-4.33% 0.00% 4.61% 2.73% 34.95% 519.80% 104.06% 281.29% 5.62% 427.32% 374.60%

Quarterly Metrics And Ratios for Spectrum Brands

This table displays calculated financial ratios and metrics derived from Spectrum Brands' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/29/2024 3/30/2025 6/29/2025 9/30/2025 12/28/2025 3/29/2026
DEI Shares Outstanding
- - - - - - - - - - 23,198,788.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 23,198,788.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.95
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.16% -2.96% -1.47% 5.97% 4.45% 1.16% -5.96% -10.24% -5.21% -3.31% 4.91%
EBITDA Growth
9.41% 722.41% 287.22% 172.38% 12.63% 37.11% -56.68% -22.82% 6.22% -18.35% 56.85%
EBIT Growth
36.96% 211.70% 195.41% 136.86% 23.02% 90.48% -75.27% -35.22% 22.28% -33.25% 135.68%
NOPAT Growth
153.21% 203.48% 193.19% 125.15% -42.34% 106.46% -93.87% 32.85% 437.28% 28.65% 763.82%
Net Income Growth
7.89% 242.44% 213.62% -99.68% 75.00% -18.49% -98.03% 228.33% 94.08% 19.33% 1,741.67%
EPS Growth
288.89% 266.67% 253.44% -99.54% -26.43% -1.18% -98.51% 280.95% 112.62% 44.05% 3,033.33%
Operating Cash Flow Growth
-707.57% 93.30% -98.55% 212.82% 115.70% -1,583.72% 560.00% -1.09% 112.02% 193.09% -55.84%
Free Cash Flow Firm Growth
273.57% 365.81% 53.56% -154.83% -113.00% -109.29% -105.76% 87.67% 182.83% 277.66% 603.16%
Invested Capital Growth
-21.69% -21.53% -10.23% 34.41% 4.52% 3.91% 0.90% 4.29% 0.86% -2.85% -2.78%
Revenue Q/Q Growth
0.72% -6.56% 3.80% 8.48% -0.72% -9.51% -3.50% 3.54% 4.85% -7.70% 4.71%
EBITDA Q/Q Growth
137.09% 28.23% 94.05% -28.19% -42.29% 56.09% -33.03% 27.40% -11.29% 7.88% 28.65%
EBIT Q/Q Growth
110.10% 66.67% 191.05% -38.50% -66.30% 158.06% -53.75% 61.08% -17.11% 8.10% 63.30%
NOPAT Q/Q Growth
133.30% -49.66% 243.29% -56.29% -23.65% 80.23% -89.81% 847.27% 208.78% -56.84% -31.57%
Net Income Q/Q Growth
-99.12% 78.05% 108.56% -90.15% 378.33% -17.07% -94.96% 1,541.67% 182.74% -49.01% -22.18%
EPS Q/Q Growth
-96.96% -39.29% 136.47% -89.55% 390.48% -18.45% -96.43% 2,566.67% 173.75% -44.75% -22.31%
Operating Cash Flow Q/Q Growth
-601.23% 99.16% 181.40% 2,262.86% -2.42% -189.72% 131.91% 254.11% 109.17% -60.61% -84.87%
Free Cash Flow Firm Q/Q Growth
-38.42% 0.41% -50.07% -277.58% 85.40% 28.28% 69.05% -280.50% 198.07% 53.83% -12.35%
Invested Capital Q/Q Growth
28.40% 3.70% 4.06% -2.99% -0.15% 3.09% 1.05% 0.26% -3.43% -0.70% 1.13%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
32.99% 35.38% 38.05% 38.85% 37.24% 36.82% 37.50% 37.75% 34.98% 35.69% 38.13%
EBITDA Margin
5.02% 6.89% 14.07% 9.31% 5.41% 9.34% 6.48% 7.98% 6.75% 7.89% 9.69%
Operating Margin
2.20% 3.61% 10.56% 6.12% 2.84% 6.38% 2.89% 4.47% 4.01% 4.00% 6.14%
EBIT Margin
1.70% 3.03% 10.41% 5.90% 2.00% 5.71% 2.74% 4.26% 3.37% 3.94% 6.15%
Profit (Net Income) Margin
2.21% 4.22% 8.48% 0.77% 3.71% 3.40% 0.18% 2.82% 7.59% 4.20% 3.12%
Tax Burden Percent
54.67% 97.66% 80.77% 14.46% 170.83% 65.38% 10.53% 89.55% 320.11% 138.54% 60.05%
Interest Burden Percent
238.10% 142.38% 100.80% 90.22% 108.39% 91.00% 61.62% 73.83% 70.45% 76.78% 84.40%
Effective Tax Rate
-78.33% 41.47% 33.82% 53.98% 23.81% 32.42% 84.21% 6.82% -206.32% -43.41% 38.86%
Return on Invested Capital (ROIC)
4.50% 2.32% 7.91% 4.04% 2.81% 5.42% 0.55% 4.97% 14.69% 6.73% 4.40%
ROIC Less NNEP Spread (ROIC-NNEP)
2.56% 4.00% 9.20% 9.73% -25.45% 2.22% 0.02% 2.61% 4.04% 4.19% 3.52%
Return on Net Nonoperating Assets (RNNOA)
0.88% 1.96% 4.42% -1.17% 0.46% 0.21% 0.00% 0.53% 0.64% 0.88% 0.95%
Return on Equity (ROE)
5.38% 4.28% 12.33% 2.87% 3.27% 5.63% 0.55% 5.50% 15.33% 7.61% 5.35%
Cash Return on Invested Capital (CROIC)
18.68% 19.88% 10.57% -22.96% 0.11% 1.20% 2.14% -0.81% 5.25% 9.54% 9.92%
Operating Return on Assets (OROA)
0.90% 1.66% 5.70% 3.42% 1.30% 4.01% 1.93% 3.33% 2.62% 3.12% 4.95%
Return on Assets (ROA)
1.17% 2.30% 4.64% 0.45% 2.42% 2.39% 0.13% 2.20% 5.91% 3.32% 2.51%
Return on Common Equity (ROCE)
5.37% 4.27% 12.30% 2.87% 3.27% 5.62% 0.55% 5.49% 15.33% 7.61% 5.35%
Return on Equity Simple (ROE_SIMPLE)
0.00% 80.48% 87.12% 5.40% 0.00% 5.89% 3.17% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
29 15 50 22 17 30 3.08 29 90 39 27
NOPAT Margin
3.92% 2.11% 6.99% 2.82% 2.17% 4.31% 0.46% 4.17% 12.28% 5.74% 3.75%
Net Nonoperating Expense Percent (NNEP)
1.94% -1.68% -1.29% -5.69% 28.26% 3.20% 0.53% 2.35% 10.65% 2.54% 0.88%
Return On Investment Capital (ROIC_SIMPLE)
- 0.40% - - - 1.17% 0.12% 1.14% 3.63% 1.58% 1.07%
Cost of Revenue to Revenue
67.01% 64.62% 61.95% 61.15% 62.76% 63.18% 62.50% 62.25% 65.02% 64.31% 61.87%
SG&A Expenses to Revenue
30.99% 31.77% 31.11% 32.73% 33.60% 30.43% 32.29% 32.16% 30.85% 31.68% 31.99%
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
30.79% 31.77% 27.49% 32.73% 34.40% 30.43% 34.62% 33.28% 30.97% 31.68% 31.99%
Earnings before Interest and Taxes (EBIT)
13 21 75 46 16 40 19 30 25 27 44
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
37 48 101 73 42 65 44 56 50 53 69
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.09 1.21 1.19 1.20 1.25 1.17 0.99 0.70 0.67 0.74 0.90
Price to Tangible Book Value (P/TBV)
4.54 7.26 6.77 10.62 9.34 11.30 23.72 18.13 12.08 13.66 14.11
Price to Revenue (P/Rev)
0.94 0.96 0.93 0.85 0.90 0.80 0.64 0.46 0.45 0.50 0.61
Price to Earnings (P/E)
1.52 1.51 1.36 22.13 21.37 19.83 31.67 18.15 12.73 13.40 13.55
Dividend Yield
2.19% 2.15% 1.90% 1.96% 1.77% 2.05% 2.51% 3.46% 3.58% 3.13% 2.55%
Earnings Yield
65.77% 66.32% 73.31% 4.52% 4.68% 5.04% 3.16% 5.51% 7.86% 7.46% 7.38%
Enterprise Value to Invested Capital (EV/IC)
1.09 1.20 1.17 1.18 1.22 1.14 0.99 0.76 0.73 0.79 0.92
Enterprise Value to Revenue (EV/Rev)
0.84 0.96 0.98 0.94 0.96 0.92 0.82 0.65 0.61 0.66 0.77
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 28.78 10.19 10.68 9.61 10.59 8.82 8.00 9.10 9.54
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 16.52 17.65 15.15 19.37 17.20 15.18 18.49 17.39
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 21.13 27.62 23.04 32.82 23.04 11.96 11.67 12.72
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 17.59 29.02 21.16 16.48 8.43 5.37 6.57
Enterprise Value to Free Cash Flow (EV/FCFF)
5.13 5.33 10.46 0.00 1,167.74 96.78 46.64 0.00 13.91 8.14 9.11
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.62 0.61 0.61 0.27 0.26 0.28 0.34 0.35 0.30 0.30 0.31
Long-Term Debt to Equity
0.61 0.60 0.61 0.26 0.26 0.27 0.34 0.35 0.29 0.29 0.30
Financial Leverage
0.35 0.49 0.48 -0.12 -0.02 0.09 0.17 0.20 0.16 0.21 0.27
Leverage Ratio
2.91 3.00 3.06 2.18 1.95 1.95 2.00 1.83 1.78 1.79 1.85
Compound Leverage Factor
6.94 4.27 3.08 1.96 2.12 1.78 1.23 1.35 1.26 1.38 1.56
Debt to Total Capital
38.18% 37.76% 38.00% 21.19% 20.75% 21.60% 25.39% 26.04% 22.92% 22.96% 23.62%
Short-Term Debt to Total Capital
0.21% 0.24% 0.25% 0.34% 0.35% 0.36% 0.38% 0.42% 0.47% 0.48% 0.48%
Long-Term Debt to Total Capital
37.97% 37.53% 37.75% 20.84% 20.40% 21.24% 25.01% 25.62% 22.45% 22.48% 23.14%
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
0.02% 0.02% 0.02% 0.02% 0.03% 0.00% 0.02% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
61.80% 62.21% 61.99% 78.80% 79.22% 78.40% 74.59% 73.97% 77.08% 77.04% 76.38%
Debt to EBITDA
-13.98 -20.12 14.12 2.07 2.09 1.96 2.81 3.15 2.65 2.80 2.59
Net Debt to EBITDA
2.71 -0.02 1.41 0.94 0.72 1.33 2.39 2.57 2.07 2.17 2.04
Long-Term Debt to EBITDA
-13.90 -20.00 14.02 2.04 2.06 1.93 2.77 3.10 2.59 2.74 2.53
Debt to NOPAT
-10.81 -12.44 -263.50 4.29 5.42 4.69 8.72 8.23 3.96 3.58 3.44
Net Debt to NOPAT
2.10 -0.01 -26.23 1.94 1.85 3.18 7.41 6.72 3.10 2.78 2.71
Long-Term Debt to NOPAT
-10.75 -12.36 -261.79 4.22 5.33 4.62 8.59 8.10 3.88 3.51 3.37
Altman Z-Score
2.21 2.32 2.39 2.79 2.79 2.87 2.64 2.44 2.53 2.54 2.66
Noncontrolling Interest Sharing Ratio
0.17% 0.21% 0.22% 0.04% 0.03% 0.02% 0.03% 0.01% 0.02% 0.00% 0.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.83 3.36 3.73 2.28 2.30 2.40 2.34 2.42 2.26 2.21 2.29
Quick Ratio
3.16 2.68 2.98 1.55 1.56 1.46 1.31 1.42 1.33 1.29 1.34
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
649 651 325 -578 -84 -60 -19 -71 70 107 94
Operating Cash Flow to CapEx
-5,526.88% -51.19% 28.00% 818.81% 620.77% -1,227.12% 251.09% 818.00% 1,296.21% 832.10% 109.68%
Free Cash Flow to Firm to Interest Expense
42.68 44.92 19.24 -32.27 -44.39 -9.76 -2.50 -8.48 8.84 15.80 12.90
Operating Cash Flow to Interest Expense
-33.82 -0.30 0.21 4.62 42.47 -11.68 3.08 9.74 21.66 9.91 1.40
Operating Cash Flow Less CapEx to Interest Expense
-34.43 -0.88 -0.53 4.06 35.63 -12.63 1.85 8.55 19.99 8.72 0.12
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.53 0.55 0.55 0.58 0.65 0.70 0.71 0.78 0.78 0.79 0.80
Accounts Receivable Turnover
6.45 5.79 5.15 4.99 4.68 4.60 4.28 4.17 4.39 4.44 4.42
Inventory Turnover
3.21 3.33 3.58 3.85 4.01 3.84 3.67 3.77 3.91 3.69 3.47
Fixed Asset Turnover
10.83 10.82 10.73 10.83 10.94 11.28 11.21 11.03 10.77 11.06 11.37
Accounts Payable Turnover
4.69 5.16 4.27 4.49 4.67 4.97 4.94 5.05 5.22 5.09 5.02
Days Sales Outstanding (DSO)
56.57 63.08 70.90 73.20 78.06 79.27 85.38 87.54 83.08 82.19 82.54
Days Inventory Outstanding (DIO)
113.77 109.60 101.99 94.68 91.01 95.15 99.59 96.82 93.27 98.79 105.19
Days Payable Outstanding (DPO)
77.75 70.71 85.46 81.20 78.12 73.44 73.84 72.25 69.94 71.72 72.78
Cash Conversion Cycle (CCC)
92.59 101.98 87.43 86.68 90.95 100.98 111.12 112.11 106.41 109.26 114.95
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,237 2,320 2,414 2,342 2,338 2,411 2,436 2,442 2,359 2,342 2,368
Invested Capital Turnover
1.15 1.10 1.13 1.44 1.30 1.26 1.21 1.19 1.20 1.17 1.17
Increase / (Decrease) in Invested Capital
-620 -637 -275 600 101 91 22 100 20 -69 -68
Enterprise Value (EV)
2,438 2,794 2,821 2,759 2,860 2,742 2,415 1,866 1,716 1,844 2,170
Market Capitalization
2,739 2,792 2,682 2,505 2,667 2,363 1,869 1,321 1,272 1,404 1,707
Book Value per Share
$70.57 $67.67 $74.56 $71.51 $76.38 $72.31 $71.62 $75.74 $78.89 $81.25 $81.93
Tangible Book Value per Share
$16.90 $11.31 $13.09 $8.09 $10.19 $7.45 $2.99 $2.92 $4.35 $4.40 $5.22
Total Capital
4,074 3,698 3,641 2,646 2,703 2,587 2,527 2,560 2,478 2,466 2,489
Total Debt
1,556 1,397 1,383 561 561 559 642 667 568 566 588
Total Long-Term Debt
1,547 1,388 1,374 551 551 550 632 656 556 554 576
Net Debt
-302 1.20 138 254 192 379 546 545 444 440 463
Capital Expenditures (CapEx)
9.30 8.40 13 10 13 5.90 9.20 10 13 8.10 9.30
Debt-free, Cash-free Net Working Capital (DFCFNWC)
313 380 565 541 532 649 683 675 549 544 605
Debt-free Net Working Capital (DFNWC)
2,170 1,775 1,811 848 901 829 779 797 673 671 730
Net Working Capital (NWC)
2,161 1,766 1,802 839 892 820 770 786 661 659 718
Net Nonoperating Expense (NNE)
13 -15 -11 16 -12 6.41 1.88 9.47 34 10 4.50
Net Nonoperating Obligations (NNO)
-281 18 157 257 197 382 551 549 449 443 468
Total Depreciation and Amortization (D&A)
25 27 26 27 26 25 25 26 25 27 25
Debt-free, Cash-free Net Working Capital to Revenue
10.71% 13.11% 19.57% 18.47% 17.95% 21.83% 23.32% 23.67% 19.55% 19.52% 21.44%
Debt-free Net Working Capital to Revenue
74.34% 61.26% 62.72% 28.93% 30.40% 27.88% 26.60% 27.95% 23.95% 24.07% 25.88%
Net Working Capital to Revenue
74.04% 60.96% 62.41% 28.62% 30.08% 27.58% 26.28% 27.58% 23.53% 23.64% 25.46%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.40 $0.85 $2.03 $0.21 $1.03 $0.84 $0.03 $0.80 $2.21 $1.21 $0.95
Adjusted Weighted Average Basic Shares Outstanding
39.50M 34M 30.20M 28.90M 30.30M 27.90M 26.10M 24.90M 25.70M 23.40M 23.20M
Adjusted Diluted Earnings per Share
$1.40 $0.85 $2.01 $0.21 $1.03 $0.84 $0.03 $0.80 $2.19 $1.21 $0.94
Adjusted Weighted Average Diluted Shares Outstanding
39.50M 34.10M 30.40M 29.10M 30.50M 28.10M 26.20M 25M 25.90M 23.50M 23.30M
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
35.31M 30.27M 29.15M 28.03M 28.05M 26.31M 25.00M 24.21M 23.38M 23.20M 23.19M
Normalized Net Operating Profit after Tax (NOPAT)
11 15 76 33 17 30 25 36 21 19 27
Normalized NOPAT Margin
1.54% 2.11% 10.58% 4.28% 2.17% 4.31% 3.65% 5.21% 2.81% 2.80% 3.75%
Pre Tax Income Margin
4.05% 4.32% 10.49% 5.32% 2.17% 5.20% 1.69% 3.14% 2.37% 3.03% 5.19%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.83 1.45 4.43 2.57 8.16 6.45 2.47 3.55 3.13 3.93 5.97
NOPAT to Interest Expense
1.91 1.01 2.97 1.23 8.82 4.87 0.41 3.47 11.40 5.72 3.64
EBIT Less CapEx to Interest Expense
0.22 0.87 3.69 2.01 1.32 5.50 1.24 2.36 1.46 2.74 4.70
NOPAT Less CapEx to Interest Expense
1.30 0.43 2.23 0.66 1.98 3.92 -0.82 2.28 9.73 4.52 2.37
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
3.69% 3.43% 3.00% 47.73% 40.54% 41.62% 82.24% 68.26% 49.50% 45.14% 36.14%
Augmented Payout Ratio
5.62% 18.43% 22.08% 507.64% 427.32% 303.43% 710.39% 459.54% 374.60% 320.38% 144.08%

Financials Breakdown Chart

Key Financial Trends

Spectrum Brands (NYSE: SPB) is showing a mixed picture in Q2 2026. Revenue and earnings improved from the prior quarter and last year’s weak period, but cash flow remains soft, leverage is still meaningful, and the company continues to return a lot of cash to shareholders through buybacks and dividends.

Quarterly highlights: Q2 2026 revenue came in at $708.9 million, up slightly from $677.0 million in Q1 2026, while consolidated net income rose to $22.1 million from $28.4 million in Q1 but improved sharply versus the same period a year ago, when earnings were much weaker. Operating income was $43.5 million, up from $27.1 million in Q1. However, operating cash flow was only $10.2 million, and the company ended the quarter with a net cash outflow of $1.5 million.

What looks good:

  • Revenue grew sequentially in Q2 2026, suggesting demand improved modestly after a softer Q1.
  • Gross profit increased to $270.3 million, and gross margin remained healthy at roughly 38.1%.
  • Operating income improved to $43.5 million, up from $27.1 million in Q1 2026.
  • Net income of $22.1 million was much better than the weak quarter a year ago, when profitability was under significant pressure.
  • The company continues to generate cash from core operations, with $10.2 million in operating cash flow in Q2 2026.
  • Cash and equivalents increased from $96.0 million in Q2 2025 to $125.1 million in Q2 2026, giving the balance sheet a bit more breathing room than last year.

Neutral items to watch:

  • Selling, general and administrative expense stayed elevated at $226.8 million, still a large share of revenue.
  • The company continued to spend on capex, with $9.3 million invested in property, plant and equipment during the quarter.
  • Diluted EPS of $0.94 was close to basic EPS of $0.95, so dilution was limited in the period.
  • The company still carries a large amount of goodwill and intangible assets, which adds accounting and impairment risk over time.

What looks concerning:

  • Operating cash flow dropped sharply from $67.4 million in Q1 2026 to $10.2 million in Q2 2026.
  • Changes in operating assets and liabilities were a major drag, reducing operating cash flow by $46.9 million in the quarter.
  • The company spent $6.8 million on share repurchases and paid $10.9 million in dividends, which consumed cash despite modest operating cash generation.
  • Net cash and equivalents declined by $1.5 million in Q2 2026, indicating the quarter was not strongly cash generative overall.
  • Long-term debt rose to $575.9 million from $554.3 million in Q1 2026, while total liabilities increased to $1.57 billion.
  • The balance sheet remains highly leveraged relative to equity, with common equity at $1.90 billion versus total liabilities of $1.57 billion.
  • Interest expense remains significant at $7.3 million for the quarter, limiting pre-tax earnings growth.
  • Revenue is still below the levels seen a year ago in some recent quarters, showing that top-line growth has not yet become consistent.

Longer-term trend: Over the past several years, Spectrum Brands has undergone a major balance-sheet and business transition, including heavy use of cash for divestitures, debt changes, and share repurchases. That has helped reshape the company, but it has also produced uneven earnings, volatile operating cash flow, and a still-leveraged capital structure. The recent quarter suggests the business is stabilizing, but investors should keep an eye on cash conversion, debt levels, and whether revenue growth can stay positive without margin pressure.

06/03/26 05:36 PM ETAI Generated. May Contain Errors.

Spectrum Brands Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Spectrum Brands' fiscal year ends in September. Their fiscal year 2025 ended on September 30, 2025.

Spectrum Brands' net income appears to be on an upward trend, with a most recent value of $100.40 million in 2025, falling from -$512.40 million in 2015. The previous period was $124.80 million in 2024. Check out Spectrum Brands' forecast to explore projected trends and price targets.

Spectrum Brands' total operating income in 2025 was $124.90 million, based on the following breakdown:
  • Total Gross Profit: $1.03 billion
  • Total Operating Expenses: $907 million

Over the last 10 years, Spectrum Brands' total revenue changed from $4.75 billion in 2015 to $2.81 billion in 2025, a change of -40.9%.

Spectrum Brands' total liabilities were at $1.47 billion at the end of 2025, a 13.6% decrease from 2024, and a 95.6% decrease since 2015.

In the past 10 years, Spectrum Brands' cash and equivalents has ranged from $123.60 million in 2025 to $1.06 billion in 2020, and is currently $123.60 million as of their latest financial filing in 2025.

Over the last 10 years, Spectrum Brands' book value per share changed from 2.96 in 2015 to 78.89 in 2025, a change of 2,564.3%.



Financial statements for NYSE:SPB last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners