Free Trial

Vestis (VSTS) Financials

Vestis logo
$4.82 -0.37 (-7.03%)
Closing price 08/8/2025 03:59 PM Eastern
Extended Trading
$4.84 +0.02 (+0.41%)
As of 08/8/2025 07:59 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 Polygon.io. Learn more.
Annual Income Statements for Vestis

Annual Income Statements for Vestis

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

Metric 2022 2023 2024
Period end date 9/30/2022 9/29/2023 9/27/2024
Net Income / (Loss) Attributable to Common Shareholders
142 213 21
Consolidated Net Income / (Loss)
142 213 21
Net Income / (Loss) Continuing Operations
142 213 21
Total Pre-Tax Income
190 270 32
Total Operating Income
192 218 158
Total Gross Profit
2,687 855 2,806
Total Revenue
2,687 2,825 2,806
Operating Revenue
2,687 2,825 2,806
Total Cost of Revenue
0.00 1,970 0.00
Total Operating Expenses
2,495 637 2,648
Selling, General & Admin Expense
451 501 517
Depreciation Expense
134 137 141
Other Operating Expenses / (Income)
1,910 - 1,990
Total Other Income / (Expense), net
-2.28 52 -126
Interest Expense
4.55 2.11 127
Interest & Investment Income
0.00 52 0.00
Other Income / (Expense), net
2.26 2.10 0.64
Income Tax Expense
48 57 11
Basic Earnings per Share
$1.08 $1.63 $0.16
Weighted Average Basic Shares Outstanding
130.73M 130.73M 131.51M
Diluted Earnings per Share
$1.08 $1.63 $0.16
Weighted Average Diluted Shares Outstanding
130.73M 130.73M 131.79M
Weighted Average Basic & Diluted Shares Outstanding
- - 131.53M

Quarterly Income Statements for Vestis

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

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/30/2022 3/31/2023 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025
Net Income / (Loss) Attributable to Common Shareholders
33 37 49 94 12 5.97 5.04 -2.30 0.83 -28 -0.68
Consolidated Net Income / (Loss)
33 37 49 94 12 5.97 5.04 -2.30 0.83 -28 -0.68
Net Income / (Loss) Continuing Operations
33 37 49 94 12 5.97 5.04 -2.30 0.83 -28 -0.68
Total Pre-Tax Income
45 50 66 109 17 8.34 8.14 -1.27 1.54 -34 -0.75
Total Operating Income
44 49 66 58 48 43 38 30 30 -8.57 25
Total Gross Profit
701 699 709 -1,254 718 201 698 1,187 684 665 182
Total Revenue
701 699 709 716 718 705 698 684 684 665 674
Operating Revenue
701 699 709 716 718 705 698 684 684 665 674
Total Cost of Revenue
0.00 0.00 0.00 1,970 0.00 504 0.00 -502 0.00 0.00 492
Operating Cost of Revenue
- - - - - 504 - - - - 492
Total Operating Expenses
656 650 643 -1,312 670 158 661 1,157 653 674 157
Selling, General & Admin Expense
126 117 124 133 133 123 130 132 121 148 122
Depreciation Expense
34 34 34 35 35 35 35 35 37 36 35
Total Other Income / (Expense), net
0.19 0.16 -0.08 52 -31 -35 -29 -31 -29 -26 -26
Interest & Investment Income
- - - - -32 -35 -30 - -23 -22 -22
Other Income / (Expense), net
0.19 0.16 -0.08 1.83 0.76 0.61 0.47 96 -5.76 -3.29 -3.22
Income Tax Expense
11 13 17 15 4.56 2.38 3.10 1.03 0.71 -6.36 -0.07
Basic Earnings per Share
$0.26 $0.28 $0.37 $0.72 $0.09 $0.05 $0.04 ($0.02) $0.01 ($0.21) ($0.01)
Weighted Average Basic Shares Outstanding
130.73M 130.73M 130.73M 130.73M 131.39M 131.52M 131.54M 131.51M 131.59M 131.75M 131.81M
Diluted Earnings per Share
$0.26 $0.28 $0.37 $0.72 $0.09 $0.05 $0.04 ($0.02) $0.01 ($0.21) ($0.01)
Weighted Average Diluted Shares Outstanding
130.73M 130.73M 130.73M 130.73M 131.74M 131.89M 131.83M 131.79M 132.12M 131.75M 131.81M
Weighted Average Basic & Diluted Shares Outstanding
- - - 0.00 131.44M 131.45M 131.48M 131.53M 131.75M 131.78M 131.84M

Annual Cash Flow Statements for Vestis

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

Metric 2022 2023 2024
Period end date 9/30/2022 9/29/2023 9/27/2024
Net Change in Cash & Equivalents
-17 12 -5.04
Net Cash From Operating Activities
233 257 472
Net Cash From Continuing Operating Activities
233 257 472
Net Income / (Loss) Continuing Operations
142 213 21
Consolidated Net Income / (Loss)
142 213 21
Depreciation Expense
134 137 141
Amortization Expense
0.00 0.00 4.68
Non-Cash Adjustments To Reconcile Net Income
44 -30 22
Changes in Operating Assets and Liabilities, net
-87 -63 283
Net Cash From Investing Activities
-86 -15 -74
Net Cash From Continuing Investing Activities
-86 -15 -74
Purchase of Property, Plant & Equipment
-76 -78 -79
Acquisitions
-17 0.00 0.00
Sale of Property, Plant & Equipment
7.32 11 5.27
Divestitures
0.00 52 0.00
Other Investing Activities, net
0.20 0.08 0.00
Net Cash From Financing Activities
-163 -230 -403
Net Cash From Continuing Financing Activities
-163 -230 -403
Repayment of Debt
0.00 -14 -1,151
Payment of Dividends
-135 -1,689 -20
Issuance of Debt
0.00 1,500 798
Other Financing Activities, net
-28 -28 -31
Effect of Exchange Rate Changes
-1.54 0.35 -0.22

Quarterly Cash Flow Statements for Vestis

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

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/30/2022 3/31/2023 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025
Net Change in Cash & Equivalents
-6.91 -6.33 3.76 22 13 -18 -1.56 1.91 -12 10 -5.06
Net Cash From Operating Activities
7.97 61 75 113 52 76 49 296 3.78 6.66 23
Net Cash From Continuing Operating Activities
7.97 61 75 113 52 76 49 296 3.78 6.66 23
Net Income / (Loss) Continuing Operations
33 37 49 94 12 5.97 5.04 -2.30 0.83 -28 -0.68
Consolidated Net Income / (Loss)
33 37 49 94 12 5.97 5.04 -2.30 0.83 -28 -0.68
Depreciation Expense
34 34 34 35 35 35 35 35 37 36 35
Amortization Expense
- - - - 1.00 - 0.68 3.21 0.85 0.93 0.89
Non-Cash Adjustments To Reconcile Net Income
9.62 6.03 3.63 -49 4.72 9.63 4.44 3.46 7.33 6.86 -1.57
Changes in Operating Assets and Liabilities, net
-69 -16 -12 33 -1.83 24 3.58 256 -42 -9.18 -11
Net Cash From Investing Activities
-13 -8.76 -20 27 -17 -13 -21 -23 18 -8.65 -15
Net Cash From Continuing Investing Activities
-13 -8.76 -20 27 -17 -13 -21 -23 18 -8.65 -15
Purchase of Property, Plant & Equipment
-14 -19 -20 -25 -17 -13 -21 -28 -15 -14 -15
Sale of Property, Plant & Equipment
0.72 9.93 0.32 0.21 0.00 - - 5.27 0.34 4.85 0.17
Other Investing Activities, net
- - - - 0.00 - - - -4.55 0.00 -0.03
Net Cash From Financing Activities
-2.31 -58 -52 -118 -22 -82 -29 -271 -35 12 -13
Net Cash From Continuing Financing Activities
-2.31 -58 -52 -118 -22 -82 -29 -271 -35 12 -13
Repayment of Debt
0.00 - - -14 -10 -865 -17 -258 -22 -10 -57
Issuance of Debt
- - - 1,500 - - - - - - 53
Other Financing Activities, net
-6.89 -6.96 -6.95 -6.80 -7.61 -7.54 -7.42 -8.04 -8.30 -8.52 -8.81
Effect of Exchange Rate Changes
0.36 0.12 0.20 -0.33 -0.11 0.16 -0.11 -0.16 0.53 0.07 -0.53

Annual Balance Sheets for Vestis

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

Metric 2023 2024
Period end date 9/29/2023 9/27/2024
Total Assets
3,157 2,932
Total Current Assets
1,020 787
Cash & Equivalents
36 31
Accounts Receivable
393 177
Inventories, net
175 165
Other Current Assets
416 414
Plant, Property, & Equipment, net
665 671
Plant, Property & Equipment, gross
1,697 1,759
Accumulated Depreciation
1,032 1,088
Total Noncurrent Assets
1,473 1,474
Goodwill
964 964
Intangible Assets
239 213
Other Noncurrent Operating Assets
270 298
Total Liabilities & Shareholders' Equity
3,157 2,932
Total Liabilities
2,280 2,029
Total Current Liabilities
396 456
Accounts Payable
134 163
Accrued Expenses
73 145
Current Employee Benefit Liabilities
114 97
Other Current Liabilities
48 51
Total Noncurrent Liabilities
1,884 1,573
Long-Term Debt
1,463 1,148
Capital Lease Obligations
105 115
Noncurrent Deferred & Payable Income Tax Liabilities
218 191
Other Noncurrent Operating Liabilities
99 119
Commitments & Contingencies
0.00 0.00
Total Equity & Noncontrolling Interests
877 903
Total Preferred & Common Equity
877 903
Total Common Equity
877 903
Common Stock
0.00 929
Retained Earnings
0.00 2.57
Accumulated Other Comprehensive Income / (Loss)
-31 -29

Quarterly Balance Sheets for Vestis

This table presents Vestis' 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
Period end date 12/29/2023 3/29/2024 6/28/2024 12/27/2024 3/28/2025 6/27/2025
Total Assets
3,162 3,122 3,146 2,897 2,899 2,908
Total Current Assets
1,028 1,005 1,020 810 817 821
Cash & Equivalents
49 31 29 19 29 24
Accounts Receivable
403 406 410 187 162 176
Inventories, net
150 141 154 170 200 187
Other Current Assets
426 427 427 434 426 434
Plant, Property, & Equipment, net
661 655 656 658 650 652
Plant, Property & Equipment, gross
1,707 1,719 1,737 1,732 1,726 1,745
Accumulated Depreciation
1,046 1,063 1,081 1,074 1,076 1,092
Total Noncurrent Assets
1,473 1,462 1,470 1,430 1,431 1,435
Goodwill
965 964 963 960 960 963
Intangible Assets
233 226 219 209 202 196
Other Noncurrent Operating Assets
275 272 288 261 269 276
Total Liabilities & Shareholders' Equity
3,162 3,122 3,146 2,897 2,899 2,908
Total Liabilities
2,258 2,221 2,244 1,998 2,023 2,026
Total Current Liabilities
394 400 430 449 437 446
Accounts Payable
130 147 151 165 151 157
Accrued Expenses
91 103 117 145 142 138
Current Employee Benefit Liabilities
98 95 105 87 92 97
Other Current Liabilities
49 47 50 52 52 53
Total Noncurrent Liabilities
1,864 1,821 1,815 1,549 1,586 1,580
Long-Term Debt
1,455 1,411 1,395 1,128 1,159 1,156
Capital Lease Obligations
107 111 112 118 119 119
Noncurrent Deferred & Payable Income Tax Liabilities
208 205 200 187 183 175
Other Noncurrent Operating Liabilities
94 94 108 116 124 129
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
904 901 901 900 876 882
Total Preferred & Common Equity
904 901 901 900 876 882
Total Common Equity
904 901 901 900 876 882
Common Stock
921 923 926 933 941 938
Retained Earnings
7.67 9.03 9.47 -1.21 -34 -34
Accumulated Other Comprehensive Income / (Loss)
-25 -31 -35 -32 -31 -22

Annual Metrics And Ratios for Vestis

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

Metric 2022 2023 2024
Period end date 9/30/2022 9/29/2023 9/27/2024
Growth Metrics
- - -
Revenue Growth
0.00% 5.15% -0.69%
EBITDA Growth
0.00% 8.41% -14.71%
EBIT Growth
0.00% 13.11% -27.91%
NOPAT Growth
0.00% 20.10% -39.95%
Net Income Growth
0.00% 50.45% -90.16%
EPS Growth
0.00% 50.93% -90.18%
Operating Cash Flow Growth
0.00% 10.36% 83.59%
Free Cash Flow Firm Growth
0.00% 0.00% 117.84%
Invested Capital Growth
0.00% 0.00% -12.33%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% 0.00%
EBIT Q/Q Growth
0.00% 0.00% 0.00%
NOPAT Q/Q Growth
0.00% 0.00% 0.00%
Net Income Q/Q Growth
0.00% 0.00% 0.00%
EPS Q/Q Growth
0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% -10.54%
Profitability Metrics
- - -
Gross Margin
100.00% 30.26% 100.00%
EBITDA Margin
12.24% 12.62% 10.84%
Operating Margin
7.15% 7.71% 5.63%
EBIT Margin
7.24% 7.79% 5.65%
Profit (Net Income) Margin
5.27% 7.54% 0.75%
Tax Burden Percent
74.58% 79.03% 65.47%
Interest Burden Percent
97.66% 122.60% 20.20%
Effective Tax Rate
25.42% 20.97% 34.53%
Return on Invested Capital (ROIC)
0.00% 14.14% 4.53%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 19.40% -1.38%
Return on Net Nonoperating Assets (RNNOA)
0.00% 34.45% -2.17%
Return on Equity (ROE)
0.00% 48.59% 2.36%
Cash Return on Invested Capital (CROIC)
0.00% -185.86% 17.67%
Operating Return on Assets (OROA)
0.00% 6.97% 5.21%
Return on Assets (ROA)
0.00% 6.75% 0.69%
Return on Common Equity (ROCE)
0.00% 48.59% 2.36%
Return on Equity Simple (ROE_SIMPLE)
0.00% 24.30% 2.32%
Net Operating Profit after Tax (NOPAT)
143 172 103
NOPAT Margin
5.34% 6.10% 3.69%
Net Nonoperating Expense Percent (NNEP)
0.00% -5.26% 5.91%
Cost of Revenue to Revenue
0.00% 69.74% 0.00%
SG&A Expenses to Revenue
16.77% 17.72% 18.43%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
92.85% 22.55% 94.37%
Earnings before Interest and Taxes (EBIT)
195 220 159
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
329 357 304
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 0.00 2.20
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.71
Price to Earnings (P/E)
0.00 0.00 94.74
Dividend Yield
0.00% 0.00% 0.93%
Earnings Yield
0.00% 0.00% 1.06%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 1.51
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 1.15
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 10.59
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 20.30
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 31.13
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 6.82
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 7.97
Leverage & Solvency
- - -
Debt to Equity
0.00 1.82 1.40
Long-Term Debt to Equity
0.00 1.79 1.40
Financial Leverage
0.00 1.78 1.57
Leverage Ratio
0.00 3.60 3.42
Compound Leverage Factor
0.00 4.41 0.69
Debt to Total Capital
0.00% 64.50% 58.31%
Short-Term Debt to Total Capital
0.00% 1.06% 0.00%
Long-Term Debt to Total Capital
0.00% 63.44% 58.31%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 35.50% 41.69%
Debt to EBITDA
0.00 4.47 4.15
Net Debt to EBITDA
0.00 4.37 4.05
Long-Term Debt to EBITDA
0.00 4.40 4.15
Debt to NOPAT
0.00 9.26 12.21
Net Debt to NOPAT
0.00 9.05 11.91
Long-Term Debt to NOPAT
0.00 9.10 12.21
Altman Z-Score
0.00 0.00 1.86
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00%
Liquidity Ratios
- - -
Current Ratio
0.00 2.58 1.73
Quick Ratio
0.00 1.08 0.46
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -2,263 404
Operating Cash Flow to CapEx
336.81% 385.33% 640.70%
Free Cash Flow to Firm to Interest Expense
0.00 -1,073.15 3.19
Operating Cash Flow to Interest Expense
51.20 121.85 3.73
Operating Cash Flow Less CapEx to Interest Expense
36.00 90.23 3.15
Efficiency Ratios
- - -
Asset Turnover
0.00 0.89 0.92
Accounts Receivable Turnover
0.00 7.19 9.84
Inventory Turnover
0.00 11.28 0.00
Fixed Asset Turnover
0.00 4.25 4.20
Accounts Payable Turnover
0.00 14.65 0.00
Days Sales Outstanding (DSO)
0.00 50.76 37.09
Days Inventory Outstanding (DIO)
0.00 32.37 0.00
Days Payable Outstanding (DPO)
0.00 24.92 0.00
Cash Conversion Cycle (CCC)
0.00 58.21 37.09
Capital & Investment Metrics
- - -
Invested Capital
0.00 2,435 2,135
Invested Capital Turnover
0.00 2.32 1.23
Increase / (Decrease) in Invested Capital
0.00 2,435 -300
Enterprise Value (EV)
0.00 0.00 3,219
Market Capitalization
0.00 0.00 1,987
Book Value per Share
$0.00 $6.71 $6.87
Tangible Book Value per Share
$0.00 ($2.48) ($2.08)
Total Capital
0.00 2,472 2,166
Total Debt
0.00 1,594 1,263
Total Long-Term Debt
0.00 1,568 1,263
Net Debt
0.00 1,558 1,232
Capital Expenditures (CapEx)
69 67 74
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 615 300
Debt-free Net Working Capital (DFNWC)
0.00 651 331
Net Working Capital (NWC)
0.00 624 331
Net Nonoperating Expense (NNE)
1.70 -41 82
Net Nonoperating Obligations (NNO)
0.00 1,558 1,232
Total Depreciation and Amortization (D&A)
134 137 145
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 21.75% 10.70%
Debt-free Net Working Capital to Revenue
0.00% 23.03% 11.81%
Net Working Capital to Revenue
0.00% 22.10% 11.81%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.16
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 131.51M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.16
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 131.79M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 131.53M
Normalized Net Operating Profit after Tax (NOPAT)
143 172 103
Normalized NOPAT Margin
5.34% 6.10% 3.69%
Pre Tax Income Margin
7.07% 9.55% 1.14%
Debt Service Ratios
- - -
EBIT to Interest Expense
42.77 104.32 1.25
NOPAT to Interest Expense
31.53 81.65 0.82
EBIT Less CapEx to Interest Expense
27.57 72.70 0.67
NOPAT Less CapEx to Interest Expense
16.33 50.03 0.24
Payout Ratios
- - -
Dividend Payout Ratio
94.93% 792.33% 94.67%
Augmented Payout Ratio
94.93% 792.33% 94.67%

Quarterly Metrics And Ratios for Vestis

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

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 12/30/2022 3/31/2023 6/30/2023 9/29/2023 12/29/2023 3/29/2024 6/28/2024 9/27/2024 12/27/2024 3/28/2025 6/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 2.46% 0.87% -1.57% -4.42% -4.76% -5.69% -3.50%
EBITDA Growth
0.00% 0.00% 0.00% 0.00% 7.98% -47.64% -56.47% 73.50% -26.32% -68.30% -21.88%
EBIT Growth
0.00% 0.00% 0.00% 0.00% 8.51% -83.17% -87.72% 110.20% -49.05% -127.17% -42.76%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% 4.14% -16.18% -52.52% -58.03% -52.68% -119.48% -24.78%
Net Income Growth
0.00% 0.00% 0.00% 0.00% -63.35% -83.82% -89.69% -102.45% -93.22% -566.55% -113.42%
EPS Growth
0.00% 0.00% 0.00% 0.00% -65.38% -82.14% -89.19% -102.78% -88.89% -520.00% -125.00%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 545.99% 25.08% -35.27% 161.49% -92.66% -91.24% -53.01%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 113.79% 111.30% 111.43%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -12.33% -12.92% -11.41% -10.58%
Revenue Q/Q Growth
0.00% -0.20% 1.44% 0.92% 0.28% -1.75% -1.01% -2.00% -0.07% -2.71% 1.29%
EBITDA Q/Q Growth
0.00% 6.02% 20.82% -6.06% -10.26% -16.54% 0.43% 274.43% -61.89% -60.04% 130.49%
EBIT Q/Q Growth
0.00% 11.20% 33.76% -10.07% -18.88% -50.42% -2.45% 1,439.78% -80.34% -148.15% 283.31%
NOPAT Q/Q Growth
0.00% 10.23% 33.18% 1.50% -30.12% -11.28% -24.56% -10.27% -21.21% -136.53% 391.26%
Net Income Q/Q Growth
0.00% 10.12% 32.58% 92.32% -86.95% -51.37% -15.56% -145.62% 136.21% -3,444.95% 97.57%
EPS Q/Q Growth
0.00% 7.69% 32.14% 94.59% -87.50% -44.44% -20.00% -150.00% 150.00% -2,200.00% 95.24%
Operating Cash Flow Q/Q Growth
0.00% 662.47% 23.65% 50.38% -54.44% 47.63% -36.01% 507.48% -98.72% 76.14% 243.41%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 1.64% 0.23% 113.59% 3.41% -19.39% 0.86%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.31% -1.78% -0.54% -10.54% -0.37% -0.07% 0.38%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% -175.21% 100.00% 100.00% 100.00% 173.42% 100.00% 100.00% 27.03%
EBITDA Margin
11.20% 11.89% 14.17% 13.19% 11.80% 6.17% 6.26% 23.93% 9.13% 3.75% 8.53%
Operating Margin
6.33% 7.06% 9.36% 8.07% 6.63% 6.10% 5.37% 4.35% 4.45% -1.29% 3.70%
EBIT Margin
6.36% 7.09% 9.34% 8.33% 6.74% 1.18% 1.17% 18.31% 3.60% -1.78% 3.23%
Profit (Net Income) Margin
4.78% 5.27% 6.89% 13.13% 1.71% 0.85% 0.72% -0.34% 0.12% -4.18% -0.10%
Tax Burden Percent
75.10% 74.37% 73.72% 85.95% 72.91% 71.51% 61.90% 180.80% 54.03% 81.39% 90.25%
Interest Burden Percent
100.00% 100.00% 100.00% 183.42% 34.79% 100.00% 100.00% -1.01% 6.25% 288.22% -3.44%
Effective Tax Rate
24.90% 25.63% 26.28% 14.05% 27.09% 28.49% 38.10% 0.00% 45.97% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 8.05% 11.25% 0.00% 0.00% 3.74% 2.91% -1.09% 3.11%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 10.89% 8.33% 0.00% 0.00% 2.08% 1.79% -2.68% 1.78%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 19.34% 14.18% 0.00% 0.00% 3.26% 2.74% -4.14% 2.73%
Return on Equity (ROE)
0.00% 0.00% 0.00% 27.39% 25.43% 0.00% 0.00% 7.00% 5.65% -5.23% 5.84%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -92.93% 0.00% 0.00% 0.00% 17.67% 17.32% 14.86% 13.55%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 7.45% 6.06% 0.00% 0.00% 16.87% 3.30% -1.62% 2.89%
Return on Assets (ROA)
0.00% 0.00% 0.00% 11.75% 1.54% 0.00% 0.00% -0.31% 0.11% -3.80% -0.09%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 27.39% 25.43% 0.00% 0.00% 7.00% 5.65% -5.23% 5.84%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 21.23% 0.00% 0.00% 0.00% 1.06% -2.77% 0.00%
Net Operating Profit after Tax (NOPAT)
33 37 49 50 35 31 23 21 16 -6.00 17
NOPAT Margin
4.76% 5.25% 6.90% 6.94% 4.83% 4.37% 3.33% 3.05% 2.40% -0.90% 2.59%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -2.84% 2.92% 3.31% 2.45% 1.66% 1.13% 1.59% 1.33%
Return On Investment Capital (ROIC_SIMPLE)
- - - - 1.39% - - - 0.77% -0.28% 0.81%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 275.21% 0.00% 0.00% 0.00% -73.42% 0.00% 0.00% 72.97%
SG&A Expenses to Revenue
18.03% 16.71% 17.51% 18.61% 18.47% 17.39% 18.62% 19.28% 17.72% 22.24% 18.15%
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
93.67% 92.94% 90.64% -183.28% 93.37% 93.90% 94.63% 169.07% 95.55% 101.29% 23.32%
Earnings before Interest and Taxes (EBIT)
45 50 66 60 48 8.34 8.14 125 25 -12 22
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
78 83 100 94 85 44 44 164 62 25 57
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 2.80 1.78 2.20 2.25 1.51 0.91
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.71 0.73 0.49 0.30
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 94.74 211.86 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.17% 0.36% 0.86% 0.93% 0.91% 1.74% 2.86%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.06% 0.47% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 1.68 1.30 1.51 1.53 1.21 0.96
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.15 1.17 0.94 0.76
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 10.59 11.53 11.30 9.71
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.30 24.08 32.47 32.60
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 31.13 40.53 41.29 38.38
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.82 7.66 7.26 6.25
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.97 8.20 7.66 6.72
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 1.82 1.76 1.70 1.68 1.40 1.39 1.46 1.45
Long-Term Debt to Equity
0.00 0.00 0.00 1.79 1.73 1.69 1.67 1.40 1.39 1.46 1.45
Financial Leverage
0.00 0.00 0.00 1.78 1.70 1.66 1.65 1.57 1.53 1.55 1.53
Leverage Ratio
0.00 0.00 0.00 3.60 3.50 3.47 3.49 3.42 3.36 3.39 3.39
Compound Leverage Factor
0.00 0.00 0.00 6.60 1.22 3.47 3.49 -0.03 0.21 9.77 -0.12
Debt to Total Capital
0.00% 0.00% 0.00% 64.50% 63.72% 62.94% 62.69% 58.31% 58.08% 59.33% 59.11%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 1.06% 1.05% 0.33% 0.33% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 63.44% 62.66% 62.61% 62.36% 58.31% 58.08% 59.33% 59.11%
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
0.00% 0.00% 0.00% 35.50% 36.28% 37.06% 37.31% 41.69% 41.92% 40.67% 40.89%
Debt to EBITDA
0.00 0.00 0.00 4.47 4.39 0.00 0.00 4.15 4.42 5.61 6.02
Net Debt to EBITDA
0.00 0.00 0.00 4.37 4.25 0.00 0.00 4.05 4.36 5.48 5.91
Long-Term Debt to EBITDA
0.00 0.00 0.00 4.40 4.32 0.00 0.00 4.15 4.42 5.61 6.02
Debt to NOPAT
0.00 0.00 0.00 9.26 9.05 0.00 0.00 12.21 15.55 20.49 23.80
Net Debt to NOPAT
0.00 0.00 0.00 9.05 8.77 0.00 0.00 11.91 15.32 20.03 23.35
Long-Term Debt to NOPAT
0.00 0.00 0.00 9.10 8.90 0.00 0.00 12.21 15.55 20.49 23.80
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 0.93 0.67 1.82 1.74 1.46 1.33
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
0.00 0.00 0.00 2.58 2.61 2.51 2.37 1.73 1.80 1.87 1.84
Quick Ratio
0.00 0.00 0.00 1.08 1.15 1.09 1.02 0.46 0.46 0.44 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 0.00 -2,408 -2,369 -2,363 321 332 268 270
Operating Cash Flow to CapEx
61.63% 694.21% 376.24% 451.85% 303.88% 590.53% 232.12% 1,293.66% 26.27% 76.92% 155.61%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.89 0.90 0.00 0.00 0.92 0.91 0.91 0.89
Accounts Receivable Turnover
0.00 0.00 0.00 7.19 7.05 0.00 0.00 9.84 9.39 9.61 9.24
Inventory Turnover
0.00 0.00 0.00 11.28 13.14 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 4.25 4.30 0.00 0.00 4.20 4.20 4.18 4.14
Accounts Payable Turnover
0.00 0.00 0.00 14.65 15.16 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 50.76 51.78 0.00 0.00 37.09 38.88 37.97 39.49
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 32.37 27.78 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 24.92 24.08 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 58.21 55.47 0.00 0.00 37.09 38.88 37.97 39.49
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 0.00 0.00 2,435 2,443 2,400 2,387 2,135 2,127 2,126 2,134
Invested Capital Turnover
0.00 0.00 0.00 1.16 2.33 0.00 0.00 1.23 1.21 1.21 1.20
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 2,443 2,400 2,387 -300 -316 -274 -253
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 4,024 3,093 3,219 3,248 2,576 2,057
Market Capitalization
0.00 0.00 0.00 0.00 0.00 2,526 1,608 1,987 2,020 1,327 805
Book Value per Share
$0.00 $0.00 $0.00 $6.71 $6.88 $6.85 $6.86 $6.87 $6.84 $6.65 $6.69
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($2.48) ($2.24) ($2.20) ($2.14) ($2.08) ($2.04) ($2.17) ($2.10)
Total Capital
0.00 0.00 0.00 2,472 2,492 2,430 2,416 2,166 2,146 2,155 2,158
Total Debt
0.00 0.00 0.00 1,594 1,588 1,530 1,514 1,263 1,246 1,278 1,275
Total Long-Term Debt
0.00 0.00 0.00 1,568 1,561 1,522 1,506 1,263 1,246 1,278 1,275
Net Debt
0.00 0.00 0.00 1,558 1,539 1,499 1,485 1,232 1,228 1,250 1,252
Capital Expenditures (CapEx)
13 8.76 20 25 17 13 21 23 14 8.66 15
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 615 611 582 569 300 342 351 351
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 651 660 613 598 331 361 380 375
Net Working Capital (NWC)
0.00 0.00 0.00 624 634 605 590 331 361 380 375
Net Nonoperating Expense (NNE)
-0.14 -0.12 0.06 -44 22 25 18 23 16 22 18
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 1,558 1,539 1,499 1,485 1,232 1,228 1,250 1,252
Total Depreciation and Amortization (D&A)
34 34 34 35 36 35 36 38 38 37 36
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 21.75% 21.50% 0.00% 0.00% 10.70% 12.35% 12.86% 12.97%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 23.03% 23.22% 0.00% 0.00% 11.81% 13.02% 13.92% 13.84%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 22.10% 22.30% 0.00% 0.00% 11.81% 13.02% 13.92% 13.84%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.72 $0.09 $0.05 $0.04 ($0.02) $0.01 ($0.21) ($0.01)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 130.73M 131.39M 131.52M 131.54M 131.51M 131.59M 131.75M 131.81M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.72 $0.09 $0.05 $0.04 ($0.02) $0.01 ($0.21) ($0.01)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 130.73M 131.74M 131.89M 131.83M 131.79M 132.12M 131.75M 131.81M
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 0.00 131.44M 131.45M 131.48M 131.53M 131.75M 131.78M 131.84M
Normalized Net Operating Profit after Tax (NOPAT)
33 37 49 50 35 31 23 21 16 -6.00 17
Normalized NOPAT Margin
4.76% 5.25% 6.90% 6.94% 4.83% 4.37% 3.33% 3.05% 2.40% -0.90% 2.59%
Pre Tax Income Margin
6.36% 7.09% 9.34% 15.27% 2.34% 1.18% 1.17% -0.19% 0.23% -5.14% -0.11%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 792.33% 884.09% 0.00% 0.00% 94.67% 218.96% -94.91% -61.47%
Augmented Payout Ratio
0.00% 0.00% 0.00% 792.33% 884.09% 0.00% 0.00% 94.67% 218.96% -94.91% -61.47%

Key Financial Trends

Vestis Corp (NYSE: VSTS) has displayed mixed financial results over the past four years, with key trends observed through the quarterly financial statements ending Q3 2025.

Positive trends:

  • Operating revenue has remained relatively stable, with Q3 2025 reporting $673.8 million, close to levels in prior quarters over the past year.
  • Despite slight net losses recently, the company consistently generated significant operating income historically, e.g., Q3 2024 operating income was $37.5 million and Q1 2025 posted $30.4 million.
  • Strong cash flow from operations in recent quarters, with $22.9 million in Q3 2025, showing an improvement from a lower $6.7 million in Q2 2025 which may indicate better working capital management.
  • Stable interest and investment income expenses, roughly around -$22 million in Q3 2025, improving slightly from prior quarters which helps bottom-line stability.
  • Total equity has remained fairly stable around $880-900 million, supporting a sound capital base despite market pressures.
  • The company has demonstrated disciplined capital expenditure with purchases of property, plant, and equipment roughly in the $13-15 million range per quarter, alongside active divestitures supporting asset optimization.

Neutral observations:

  • Gross profit margins fluctuated due to variable cost of revenue recognition and reported amounts, e.g. inconsistencies in cost of revenue reported across quarters suggest potential accounting adjustments or product mix effects.
  • Depreciation and amortization expenses remain high but consistent, reflecting the capital-intensive nature of Vestis's operations and aging asset base.
  • The company pays a steady quarterly dividend of $0.035 per share, signaling commitment to shareholder returns despite recent losses.

Negative factors:

  • The company recorded a net loss for Q3 2025 of approximately $0.7 million, a sharp decline from profits in prior quarters and years, signaling profitability challenges in the near term.
  • The balance sheet shows a significant increase in long-term debt from approximately $1.45 billion in early 2023 to about $1.16 billion by Q3 2025, combined with large repayments and issuances causing financing activity swings, which could pressure interest coverage ratios.
  • Operating expenses, particularly other operating expenses and SG&A, remain elevated and increased sharply in some recent quarters, eroding operating income margins.
  • Volatile cash flow from financing activities, including large repayments and issuances of debt, as well as significant dividend payments, may constrain liquidity and financial flexibility.
  • Inventories have fluctuated, peaking at nearly $200 million and declining to about $187 million in Q3 2025, raising concerns about inventory management and potential write-down risks.

Summary: Vestis has shown resilience in maintaining steady revenue and generating operational cash flow amid a challenging environment. However, the recent downward trend in net income and ongoing elevated expenses, combined with notable debt activities, suggest the company is navigating near-term profitability pressures and financial leverage risks. Investors should watch for improvements in profitability and expense control, as well as the company's ability to manage debt levels as indicators for future performance.

08/09/25 08:38 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Vestis' Financials

When does Vestis' fiscal year end?

According to the most recent income statement we have on file, Vestis' financial year ends in September. Their financial year 2024 ended on September 27, 2024.

How has Vestis' net income changed over the last 2 years?

Vestis' net income appears to be on a downward trend, with a most recent value of $20.97 million in 2024, falling from $141.68 million in 2022. The previous period was $213.16 million in 2023. See where experts think Vestis is headed by visiting Vestis' forecast page.

What is Vestis' operating income?
Vestis' total operating income in 2024 was $157.95 million, based on the following breakdown:
  • Total Gross Profit: $2.81 billion
  • Total Operating Expenses: $2.65 billion
How has Vestis' revenue changed over the last 2 years?

Over the last 2 years, Vestis' total revenue changed from $2.69 billion in 2022 to $2.81 billion in 2024, a change of 4.4%.

How much debt does Vestis have?

Vestis' total liabilities were at $2.03 billion at the end of 2024, a 11.0% decrease from 2023, and a 11.0% decrease since 2023.

How much cash does Vestis have?

In the past 1 years, Vestis' cash and equivalents has ranged from $31.01 million in 2024 to $36.05 million in 2023, and is currently $31.01 million as of their latest financial filing in 2024.

How has Vestis' book value per share changed over the last 2 years?

Over the last 2 years, Vestis' book value per share changed from 0.00 in 2022 to 6.87 in 2024, a change of 686.8%.



This page (NYSE:VSTS) was last updated on 8/9/2025 by MarketBeat.com Staff
From Our Partners