Victoria's Secret & Co. (VSXY) Financials

Victoria's Secret & Co. logo
$80.69 -1.29 (-1.57%)
As of 03:58 PM Eastern
Annual Income Statements for Victoria's Secret & Co.

Annual Income Statements for Victoria's Secret & Co.

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-897 -72 646 348 109 165 161
Consolidated Net Income / (Loss)
-897 -72 646 338 116 169 189
Net Income / (Loss) Continuing Operations
-897 -72 646 338 116 169 189
Total Pre-Tax Income
-899 -106 843 417 147 221 208
Total Operating Income
-892 -101 870 478 246 310 271
Total Gross Profit
2,063 1,571 2,760 2,258 2,242 2,284 2,384
Total Revenue
7,509 5,413 6,785 6,344 6,182 6,230 6,553
Operating Revenue
7,509 5,413 6,785 6,344 6,182 6,230 6,553
Total Cost of Revenue
5,446 3,842 4,025 4,086 3,940 3,946 4,169
Operating Cost of Revenue
5,446 3,842 4,025 4,086 3,940 3,946 4,169
Total Operating Expenses
2,955 1,672 1,890 1,780 1,996 1,974 2,113
Selling, General & Admin Expense
2,235 1,672 1,890 1,780 1,996 1,974 2,113
Total Other Income / (Expense), net
-7.00 -5.00 -27 -61 -99 -89 -63
Interest Expense
8.00 6.00 27 60 99 86 70
Other Income / (Expense), net
1.00 1.00 0.00 -1.00 0.00 -3.00 7.00
Income Tax Expense
-2.00 -34 197 79 31 52 19
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 0.00 -10 7.00 4.00 28
Basic Earnings per Share
($10.16) ($0.82) $7.34 $4.24 $1.41 $2.11 $2.00
Weighted Average Basic Shares Outstanding
- - 84.31M 77.75M 77.58M 78.89M 80.47M
Diluted Earnings per Share
($10.16) ($0.82) $7.18 $4.14 $1.39 $2.05 $1.93
Weighted Average Diluted Shares Outstanding
- - 84.31M 77.75M 77.58M 78.89M 80.47M
Weighted Average Basic & Diluted Shares Outstanding
- - 84.31M 77.75M 77.58M 78.89M 80.47M

Quarterly Income Statements for Victoria's Secret & Co.

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Income / (Loss) Attributable to Common Shareholders
-71 180 -4.00 32 -56 193 -2.00 16 -37 184 48
Consolidated Net Income / (Loss)
-71 184 -3.00 32 -55 195 3.00 18 -31 199 57
Net Income / (Loss) Continuing Operations
-71 184 -3.00 32 -55 195 3.00 18 -31 199 57
Total Pre-Tax Income
-93 232 5.00 41 -70 245 6.00 24 -37 215 64
Total Operating Income
-67 259 26 62 -47 269 20 41 -19 229 76
Total Gross Profit
427 826 501 501 468 814 474 519 536 855 585
Total Revenue
1,265 2,083 1,359 1,417 1,347 2,107 1,353 1,459 1,472 2,269 1,560
Operating Revenue
1,265 2,083 1,359 1,417 1,347 2,107 1,353 1,459 1,472 2,269 1,560
Total Cost of Revenue
838 1,257 858 916 879 1,293 879 940 936 1,414 975
Operating Cost of Revenue
838 1,257 858 916 879 1,293 879 940 936 1,414 975
Total Operating Expenses
494 567 475 439 515 545 454 478 555 626 509
Selling, General & Admin Expense
494 567 475 439 515 545 454 478 555 626 509
Total Other Income / (Expense), net
-26 -27 -21 -21 -23 -24 -14 -17 -18 -14 -12
Interest Expense
26 27 22 21 22 21 17 18 18 17 15
Other Income / (Expense), net
0.00 - 1.00 0.00 -1.00 -3.00 3.00 1.00 0.00 3.00 3.00
Income Tax Expense
-22 48 8.00 9.00 -15 50 3.00 6.00 -6.00 16 7.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 4.00 1.00 0.00 1.00 2.00 5.00 2.00 6.00 15 9.00
Basic Earnings per Share
($0.92) $2.34 ($0.05) $0.41 ($0.71) $2.46 ($0.02) $0.20 ($0.46) $2.28 $0.59
Weighted Average Basic Shares Outstanding
77.43M 77.58M 78.30M 78.53M 78.62M 78.89M 79.85M 80.16M 80.27M 80.47M 79.49M
Diluted Earnings per Share
($0.92) $2.32 ($0.05) $0.40 ($0.71) $2.41 ($0.02) $0.20 ($0.46) $2.21 $0.56
Weighted Average Diluted Shares Outstanding
77.43M 77.58M 78.30M 78.53M 78.62M 78.89M 79.85M 80.16M 80.27M 80.47M 79.49M
Weighted Average Basic & Diluted Shares Outstanding
77.43M 77.58M 78.30M 78.53M 78.62M 78.89M 79.85M 80.16M 80.27M 80.47M 79.49M

Annual Cash Flow Statements for Victoria's Secret & Co.

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Change in Cash & Equivalents
-124 90 155 -63 -157 -43 291
Net Cash From Operating Activities
315 674 851 437 389 425 499
Net Cash From Continuing Operating Activities
315 674 851 437 389 425 500
Net Income / (Loss) Continuing Operations
-897 -72 646 338 116 169 189
Consolidated Net Income / (Loss)
-897 -72 646 338 116 169 189
Depreciation Expense
411 326 303 274 284 258 238
Amortization Expense
- - 0.00 0.00 29 0.00 0.00
Non-Cash Adjustments To Reconcile Net Income
1,021 186 33 48 56 33 175
Changes in Operating Assets and Liabilities, net
-220 234 -131 -223 -96 -35 -102
Net Cash From Investing Activities
-243 -123 -169 -555 -254 -153 -184
Net Cash From Continuing Investing Activities
-243 -123 -169 -555 -254 -153 -184
Purchase of Property, Plant & Equipment
-225 -127 -169 -164 -256 -178 -187
Acquisitions
- 0.00 0.00 -387 1.00 0.00 0.00
Sale of Property, Plant & Equipment
- - - 0.00 0.00 25 0.00
Other Investing Activities, net
-18 4.00 0.00 -4.00 1.00 0.00 3.00
Net Cash From Financing Activities
-192 -465 -527 58 -291 -315 -24
Net Cash From Continuing Financing Activities
-192 -465 -527 58 -291 -315 -24
Repayment of Debt
-162 -189 975 -5.00 -622 -609 -554
Repurchase of Common Equity
0.00 0.00 -250 -250 -125 0.00 0.00
Issuance of Debt
167 34 0.00 295 465 460 545
Other Financing Activities, net
-197 -310 -1,252 -37 -9.00 -166 -15
Effect of Exchange Rate Changes
-4.00 - 0.00 -3.00 -1.00 0.00 0.00

Quarterly Cash Flow Statements for Victoria's Secret & Co.

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
Net Change in Cash & Equivalents
-7.00 146 -165 64 -8.00 66 -89 50 61 269 -311
Net Cash From Operating Activities
-181 589 -116 115 -248 674 -150 156 -180 673 -137
Net Cash From Continuing Operating Activities
-181 589 -116 115 -248 674 -150 156 -180 674 -137
Net Income / (Loss) Continuing Operations
-71 184 -3.00 33 -55 194 3.00 18 -32 200 57
Consolidated Net Income / (Loss)
-71 184 -3.00 33 -55 194 3.00 18 -32 200 57
Depreciation Expense
71 68 65 64 63 66 62 63 60 53 54
Non-Cash Adjustments To Reconcile Net Income
14 15 16 10 13 -6.00 14 15 12 134 13
Changes in Operating Assets and Liabilities, net
-202 315 -194 8.00 -269 420 -229 60 -220 287 -261
Net Cash From Investing Activities
-80 -31 -39 -44 -50 -20 -43 -68 -52 -21 -54
Net Cash From Continuing Investing Activities
-80 -31 -39 -44 -50 -20 -43 -68 -52 -21 -54
Purchase of Property, Plant & Equipment
-80 -32 -39 -60 -51 -28 -43 -68 -52 -24 -54
Net Cash From Financing Activities
255 -413 -10 -7.00 289 -587 106 -39 293 -384 -121
Net Cash From Continuing Financing Activities
255 -413 -10 -7.00 289 -587 106 -39 293 -384 -121
Repayment of Debt
-34 -471 -77 -61 -25 -446 -44 -125 -5.00 -380 -41
Repurchase of Common Equity
- - - - - - 0.00 - - - -100
Payment of Dividends
- - - - - - 0.00 - - - -7.00
Issuance of Debt
290 60 90 55 315 - 160 85 300 - 55
Other Financing Activities, net
-1.00 -2.00 -23 -1.00 -1.00 -141 -10 1.00 -2.00 -4.00 -28
Effect of Exchange Rate Changes
-1.00 1.00 0.00 - 1.00 - -2.00 1.00 - 1.00 1.00

Annual Balance Sheets for Victoria's Secret & Co.

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
4,229 4,344 4,711 4,600 4,532 5,013
Total Current Assets
1,239 1,691 1,737 1,533 1,441 1,883
Cash & Equivalents
335 490 427 270 227 518
Accounts Receivable
121 162 141 152 159 186
Inventories, net
701 949 1,052 985 955 1,071
Other Current Assets
82 90 117 126 100 108
Plant, Property, & Equipment, net
1,078 957 846 843 774 731
Total Noncurrent Assets
1,912 1,696 2,128 2,224 2,317 2,399
Goodwill
- 0.00 365 367 367 367
Intangible Assets
246 246 426 400 376 246
Noncurrent Deferred & Refundable Income Taxes
20 17 18 20 22 65
Other Noncurrent Operating Assets
1,646 1,433 1,319 1,437 1,552 1,721
Total Liabilities & Shareholders' Equity
4,229 4,344 4,711 4,600 4,532 5,013
Total Liabilities
3,338 4,087 4,310 4,162 3,868 4,103
Total Current Liabilities
1,556 1,698 1,579 1,614 1,375 1,507
Short-Term Debt
0.00 4.00 4.00 4.00 4.00 4.00
Accounts Payable
338 538 481 513 419 493
Accrued Expenses
782 714 737 810 633 673
Current Deferred & Payable Income Tax Liabilities
15 102 47 20 32 42
Other Current Liabilities
421 340 310 267 287 295
Total Noncurrent Liabilities
1,782 2,389 2,731 2,548 2,493 2,596
Long-Term Debt
97 978 1,271 1,120 973 971
Noncurrent Deferred & Payable Income Tax Liabilities
19 58 53 37 11 5.00
Other Noncurrent Operating Liabilities
1,666 1,353 1,407 1,391 1,509 1,620
Total Equity & Noncontrolling Interests
891 257 401 438 664 910
Total Preferred & Common Equity
891 257 383 417 640 856
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
891 257 383 417 640 856
Common Stock
0.00 126 196 239 298 346
Retained Earnings
0.00 126 186 178 343 504
Accumulated Other Comprehensive Income / (Loss)
4.00 5.00 1.00 0.00 -1.00 6.00
Noncontrolling Interest
- 0.00 18 21 24 54

Quarterly Balance Sheets for Victoria's Secret & Co.

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 10/29/2022 4/29/2023 7/29/2023 10/28/2023 5/4/2024 8/3/2024 11/2/2024 5/3/2025 8/2/2025 11/1/2025 5/2/2026
Total Assets
4,142 4,405 4,525 4,687 4,384 4,635 4,921 4,580 4,755 5,134 4,770
Total Current Assets
1,709 1,435 1,478 1,636 1,393 1,488 1,786 1,455 1,539 1,945 1,626
Cash & Equivalents
126 132 131 124 105 169 161 138 188 249 207
Accounts Receivable
184 126 140 139 152 158 163 153 166 190 185
Inventories, net
1,242 1,041 1,040 1,211 987 1,019 1,290 1,043 1,058 1,377 1,098
Other Current Assets
157 136 167 162 149 142 172 121 127 129 136
Plant, Property, & Equipment, net
855 834 855 871 805 810 806 763 777 766 736
Total Noncurrent Assets
1,578 2,136 2,192 2,180 2,186 2,337 2,329 2,362 2,439 2,423 2,408
Goodwill
0.00 368 365 365 367 367 367 367 367 367 367
Intangible Assets
246 420 413 407 394 388 381 369 363 357 246
Noncurrent Deferred & Refundable Income Taxes
20 16 16 15 20 19 19 23 22 22 54
Other Noncurrent Operating Assets
1,312 1,332 1,398 1,393 1,405 1,563 1,562 1,603 1,687 1,677 1,741
Total Liabilities & Shareholders' Equity
4,142 4,405 4,525 4,687 4,384 4,635 4,921 4,580 4,755 5,134 4,770
Total Liabilities
3,890 4,118 4,225 4,449 3,939 4,141 4,468 3,907 4,045 4,445 3,925
Total Current Liabilities
1,332 1,369 1,407 1,368 1,435 1,494 1,526 1,256 1,345 1,491 1,286
Short-Term Debt
4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00 4.00
Accounts Payable
397 388 529 449 412 475 464 423 480 546 412
Accrued Expenses
618 649 578 625 755 752 801 543 600 646 573
Current Deferred & Payable Income Tax Liabilities
8.00 30 3.00 2.00 18 6.00 5.00 26 3.00 11 33
Other Current Liabilities
305 298 293 288 246 257 252 260 258 284 264
Total Noncurrent Liabilities
2,558 2,749 2,818 3,081 2,504 2,647 2,942 2,651 2,700 2,954 2,639
Long-Term Debt
1,244 1,271 1,270 1,530 1,119 1,119 1,414 1,078 1,048 1,347 986
Noncurrent Deferred & Payable Income Tax Liabilities
59 62 61 60 42 40 38 16 14 13 5.00
Other Noncurrent Operating Liabilities
1,255 1,416 1,487 1,491 1,343 1,488 1,490 1,557 1,638 1,594 1,648
Total Equity & Noncontrolling Interests
252 287 300 238 445 494 453 673 710 689 845
Total Preferred & Common Equity
235 265 279 220 423 472 429 645 680 653 790
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
235 265 279 220 423 472 429 645 680 653 790
Common Stock
188 174 211 224 249 266 279 303 321 331 323
Retained Earnings
47 92 68 -3.00 174 206 150 341 357 320 461
Accumulated Other Comprehensive Income / (Loss)
0.00 -1.00 0.00 -1.00 0.00 0.00 0.00 1.00 2.00 2.00 6.00
Noncontrolling Interest
17 22 21 18 22 22 24 28 30 36 55

Annual Metrics And Ratios for Victoria's Secret & Co.

This table displays calculated financial ratios and metrics derived from Victoria's Secret & Co.'s official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
DEI Shares Outstanding
- - - - - - 80,268,924.00
DEI Adjusted Shares Outstanding
- - - - - - 80,268,924.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 2.01
Growth Metrics
- - - - - - -
Profitability Metrics
- - - - - - -
Net Operating Profit after Tax (NOPAT)
-624 -71 667 387 194 237 246
Return On Investment Capital (ROIC_SIMPLE)
- - - 23.12% 12.43% 14.45% 13.06%
Earnings before Interest and Taxes (EBIT)
-891 -100 870 477 246 307 278
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-480 226 1,173 751 559 565 516
Valuation Ratios
- - - - - - -
Leverage & Solvency
- - - - - - -
Liquidity Ratios
- - - - - - -
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -724 571 -113 151 115 293
Efficiency Ratios
- - - - - - -
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 653 749 1,249 1,292 1,414 1,367
Increase / (Decrease) in Invested Capital
0.00 653 96 500 43 122 -47
Book Value per Share
$0.00 $0.00 $2.90 $4.74 $5.39 $8.14 $10.66
Tangible Book Value per Share
$0.00 $0.00 $0.12 ($5.05) ($4.52) ($1.31) $3.03
Total Capital
0.00 988 1,239 1,676 1,562 1,641 1,885
Total Debt
0.00 97 982 1,275 1,124 977 975
Total Long-Term Debt
0.00 97 978 1,271 1,120 973 971
Net Debt
0.00 -238 492 848 854 750 457
Capital Expenditures (CapEx)
225 127 169 164 256 153 187
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -652 -493 -265 -347 -157 -138
Debt-free Net Working Capital (DFNWC)
0.00 -317 -3.00 162 -77 70 380
Net Working Capital (NWC)
0.00 -317 -7.00 158 -81 66 376
Net Nonoperating Expense (NNE)
273 1.30 21 49 78 68 57
Net Nonoperating Obligations (NNO)
0.00 -238 492 848 854 750 457
Total Depreciation and Amortization (D&A)
411 326 303 274 313 258 238
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $7.34 $4.24 $1.41 $2.11 $2.00
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 84.31M 77.75M 77.58M 78.89M 80.47M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $7.18 $4.14 $1.39 $2.05 $1.93
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 84.31M 77.75M 77.58M 78.89M 80.47M
Adjusted Basic & Diluted Earnings per Share
$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 84.31M 77.75M 77.58M 78.89M 80.47M
Normalized Net Operating Profit after Tax (NOPAT)
-120 -71 667 387 194 237 246
Debt Service Ratios
- - - - - - -
Payout Ratios
- - - - - - -

Quarterly Metrics And Ratios for Victoria's Secret & Co.

This table displays calculated financial ratios and metrics derived from Victoria's Secret & Co.'s official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 10/28/2023 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026
DEI Shares Outstanding
- - - - - - - - - 80,268,924.00 80,467,012.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 80,268,924.00 80,467,012.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.29 0.60
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-4.02% 3.07% -3.41% -0.70% 6.48% 1.15% -0.44% 2.96% 9.28% - 15.30%
EBITDA Growth
-90.27% 7.05% -16.36% 21.15% 36.36% -0.60% -7.61% -16.67% 173.33% - 56.47%
EBIT Growth
-248.89% 5.28% -3.57% 138.46% 28.36% 2.70% -14.81% -32.26% 60.42% - 243.48%
NOPAT Growth
-248.73% 10.43% -183.57% 472.23% 29.85% 4.23% 164.10% -36.45% 59.57% - 576.88%
Net Income Growth
-422.73% 6.36% -175.00% 3,300.00% 22.54% 5.98% 200.00% -43.75% 43.64% - 1,800.00%
EPS Growth
-417.24% 11.00% -600.00% 2,100.00% 22.83% 3.88% 60.00% -50.00% 35.21% - 2,900.00%
Operating Cash Flow Growth
20.61% -17.74% -7.41% 29.21% -37.02% 14.43% -29.31% 35.65% 27.42% - 8.67%
Free Cash Flow Firm Growth
26.98% 151.73% 87.32% 110.66% 70.43% -43.29% -196.30% -319.52% 0.63% - 139.37%
Invested Capital Growth
19.94% 3.44% 2.31% 0.35% 3.76% 9.44% 10.53% 8.70% 4.74% - 0.68%
Revenue Q/Q Growth
-11.35% 64.66% -34.76% 4.27% -4.94% 56.42% -35.79% 7.83% 0.89% - -31.25%
EBITDA Q/Q Growth
-89.42% 2,936.36% -72.46% 36.96% -88.10% 2,113.33% -74.40% 23.53% -60.95% - -53.33%
EBIT Q/Q Growth
-357.69% 486.57% -89.58% 129.63% -177.42% 654.17% -91.35% 82.61% -145.24% - -65.95%
NOPAT Q/Q Growth
-260.77% 537.98% -107.59% 410.19% -167.99% 750.77% -95.33% 207.50% -143.25% - -68.07%
Net Income Q/Q Growth
-7,000.00% 359.15% -101.63% 1,166.67% -271.88% 454.55% -98.46% 500.00% -272.22% - -71.36%
EPS Q/Q Growth
-4,500.00% 352.17% -102.16% 900.00% -277.50% 439.44% -100.83% 1,100.00% -330.00% - -74.66%
Operating Cash Flow Q/Q Growth
-303.37% 425.41% -119.69% 199.14% -315.65% 371.77% -122.26% 204.00% -215.38% - -120.36%
Free Cash Flow Firm Q/Q Growth
21.15% 150.61% -129.92% 189.28% -318.71% 197.05% -256.35% 33.85% 1.00% - -78.11%
Invested Capital Q/Q Growth
14.21% -21.60% 13.24% -1.03% 18.09% -17.31% 14.36% -2.66% 13.79% - 19.09%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.75% 39.65% 36.87% 35.36% 34.74% 38.63% 35.03% 35.57% 36.41% - 37.50%
EBITDA Margin
0.87% 16.03% 6.77% 8.89% 1.11% 15.76% 6.28% 7.20% 2.79% - 8.53%
Operating Margin
-5.30% 12.43% 1.91% 4.38% -3.49% 12.77% 1.48% 2.81% -1.29% - 4.87%
EBIT Margin
-5.30% 12.43% 1.99% 4.38% -3.56% 12.62% 1.70% 2.88% -1.29% - 5.06%
Profit (Net Income) Margin
-5.61% 8.83% -0.22% 2.26% -4.08% 9.25% 0.22% 1.23% -2.11% - 3.65%
Tax Burden Percent
76.34% 79.31% -60.00% 78.05% 78.57% 79.59% 50.00% 75.00% 83.78% - 89.06%
Interest Burden Percent
138.81% 89.58% 18.52% 66.13% 145.83% 92.11% 26.09% 57.14% 194.74% - 81.01%
Effective Tax Rate
0.00% 20.69% 160.00% 21.95% 0.00% 20.41% 50.00% 25.00% 0.00% - 10.94%
Return on Invested Capital (ROIC)
-15.02% 47.98% -4.87% 14.47% -9.03% 46.79% 2.99% 8.74% -3.30% - 18.08%
ROIC Less NNEP Spread (ROIC-NNEP)
-16.92% 45.47% -3.70% 12.90% -10.69% 44.41% 2.27% 7.34% -4.80% - 16.84%
Return on Net Nonoperating Assets (RNNOA)
-87.43% 92.24% -10.93% 34.08% -41.24% 64.64% 3.99% 11.08% -9.91% - 19.16%
Return on Equity (ROE)
-102.45% 140.22% -15.80% 48.55% -50.27% 111.43% 6.98% 19.82% -13.21% - 37.24%
Cash Return on Invested Capital (CROIC)
-6.80% 11.89% 10.31% 14.52% 9.88% 8.50% 5.56% 6.37% 9.18% - 17.73%
Operating Return on Assets (OROA)
-7.34% 16.51% 2.77% 5.85% -4.60% 17.23% 2.36% 3.84% -1.64% - 7.32%
Return on Assets (ROA)
-7.78% 11.73% -0.31% 3.02% -5.27% 12.63% 0.31% 1.65% -2.68% - 5.28%
Return on Common Equity (ROCE)
-95.13% 133.70% -14.85% 45.92% -47.21% 106.88% 6.67% 18.96% -12.52% - 35.20%
Return on Equity Simple (ROE_SIMPLE)
47.73% 0.00% 25.77% 30.08% 36.83% 0.00% 27.13% 0.00% 0.00% - 0.00%
Net Operating Profit after Tax (NOPAT)
-47 205 -16 48 -33 214 10 31 -13 212 68
NOPAT Margin
-3.71% 9.86% -1.15% 3.42% -2.44% 10.16% 0.74% 2.11% -0.90% - 4.34%
Net Nonoperating Expense Percent (NNEP)
1.90% 2.52% -1.17% 1.56% 1.66% 2.38% 0.71% 1.40% 1.50% - 1.24%
Return On Investment Capital (ROIC_SIMPLE)
- 13.15% - - - 13.05% 0.57% 1.75% -0.65% 11.24% 3.69%
Cost of Revenue to Revenue
66.25% 60.35% 63.13% 64.64% 65.26% 61.37% 64.97% 64.43% 63.59% - 62.50%
SG&A Expenses to Revenue
39.05% 27.22% 34.95% 30.98% 38.23% 25.87% 33.56% 32.76% 37.70% - 32.63%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Operating Expenses to Revenue
39.05% 27.22% 34.95% 30.98% 38.23% 25.87% 33.56% 32.76% 37.70% - 32.63%
Earnings before Interest and Taxes (EBIT)
-67 259 27 62 -48 266 23 42 -19 232 79
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
11 334 92 126 15 332 85 105 41 285 133
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.51 5.02 3.22 2.68 5.77 4.47 2.40 2.20 4.33 - 5.33
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 - 23.80
Price to Revenue (P/Rev)
0.23 0.34 0.22 0.21 0.40 0.46 0.25 0.24 0.44 - 0.62
Price to Earnings (P/E)
14.03 19.20 13.09 9.24 16.28 17.33 9.25 9.90 16.62 - 19.97
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00%
Earnings Yield
7.13% 5.21% 7.64% 10.82% 6.14% 5.77% 10.81% 10.10% 6.02% - 5.01%
Enterprise Value to Invested Capital (EV/IC)
1.73 2.30 1.64 1.55 2.20 2.57 1.56 1.52 2.21 - 3.10
Enterprise Value to Revenue (EV/Rev)
0.47 0.48 0.39 0.37 0.61 0.58 0.40 0.38 0.62 - 0.75
Enterprise Value to EBITDA (EV/EBITDA)
5.32 5.31 4.44 3.98 6.62 6.43 4.51 4.45 7.04 - 8.96
Enterprise Value to EBIT (EV/EBIT)
12.27 12.06 9.80 7.98 12.52 11.83 8.31 8.44 12.70 - 15.12
Enterprise Value to NOPAT (EV/NOPAT)
16.69 15.29 13.18 10.43 16.48 15.32 10.51 10.75 16.40 - 16.91
Enterprise Value to Operating Cash Flow (EV/OCF)
5.54 7.63 6.30 5.51 11.05 8.55 6.44 5.53 7.93 - 9.87
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 19.64 16.10 10.68 22.64 31.57 29.40 24.82 24.66 - 17.56
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
6.45 2.57 2.52 2.27 3.13 1.47 1.61 1.48 1.96 - 1.17
Long-Term Debt to Equity
6.43 2.56 2.51 2.27 3.12 1.47 1.60 1.48 1.96 - 1.17
Financial Leverage
5.17 2.03 2.95 2.64 3.86 1.46 1.75 1.51 2.07 - 1.14
Leverage Ratio
18.02 11.10 12.01 11.54 13.90 8.29 8.02 7.80 8.80 - 6.16
Compound Leverage Factor
25.01 9.94 2.22 7.63 20.28 7.63 2.09 4.46 17.15 - 4.99
Debt to Total Capital
86.57% 71.96% 71.62% 69.45% 75.79% 59.54% 61.65% 59.70% 66.23% - 53.95%
Short-Term Debt to Total Capital
0.23% 0.26% 0.26% 0.25% 0.21% 0.24% 0.23% 0.23% 0.20% - 0.22%
Long-Term Debt to Total Capital
86.34% 71.70% 71.36% 69.20% 75.57% 59.29% 61.42% 59.48% 66.03% - 53.73%
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%
Noncontrolling Interests to Total Capital
1.02% 1.34% 1.40% 1.36% 1.28% 1.46% 1.60% 1.70% 1.76% - 3.00%
Common Equity to Total Capital
12.42% 26.70% 26.98% 29.19% 22.93% 39.00% 36.75% 38.59% 32.01% - 43.05%
Debt to EBITDA
2.86 2.01 2.08 1.99 2.50 1.73 1.94 1.96 2.40 - 1.76
Net Debt to EBITDA
2.63 1.53 1.88 1.69 2.22 1.33 1.69 1.61 1.96 - 1.39
Long-Term Debt to EBITDA
2.85 2.00 2.07 1.99 2.49 1.72 1.93 1.95 2.39 - 1.75
Debt to NOPAT
8.96 5.79 6.16 5.23 6.22 4.12 4.52 4.73 5.59 - 3.31
Net Debt to NOPAT
8.23 4.40 5.59 4.44 5.52 3.16 3.94 3.89 4.56 - 2.62
Long-Term Debt to NOPAT
8.93 5.77 6.14 5.21 6.20 4.10 4.50 4.72 5.57 - 3.30
Altman Z-Score
1.52 1.86 1.67 1.61 1.67 2.14 1.77 1.72 1.81 - 2.34
Noncontrolling Interest Sharing Ratio
7.14% 4.65% 6.01% 5.42% 6.08% 4.08% 4.47% 4.32% 5.25% - 5.47%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.20 0.95 0.97 1.00 1.17 1.05 1.16 1.14 1.30 - 1.26
Quick Ratio
0.19 0.26 0.18 0.22 0.21 0.28 0.23 0.26 0.29 - 0.30
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-321 162 -49 43 -95 92 -144 -95 -94 259 57
Operating Cash Flow to CapEx
-226.25% 1,840.63% -297.44% 191.67% -486.27% 3,547.37% -348.84% 229.41% -346.15% - -253.70%
Free Cash Flow to Firm to Interest Expense
-12.34 6.02 -2.21 2.07 -4.31 4.39 -8.47 -5.29 -5.24 - 3.78
Operating Cash Flow to Interest Expense
-6.96 21.81 -5.27 5.48 -11.27 32.10 -8.82 8.67 -10.00 - -9.13
Operating Cash Flow Less CapEx to Interest Expense
-10.04 20.63 -7.05 2.62 -13.59 31.19 -11.35 4.89 -12.89 - -12.73
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.39 1.33 1.40 1.34 1.29 1.36 1.39 1.33 1.27 - 1.45
Accounts Receivable Turnover
37.89 42.20 44.13 41.10 41.10 40.06 40.81 38.68 36.21 - 40.00
Inventory Turnover
3.23 3.87 3.84 3.76 3.13 4.07 3.91 3.84 3.04 - 3.98
Fixed Asset Turnover
7.09 7.32 7.49 7.36 7.40 7.71 7.94 7.90 8.13 - 9.02
Accounts Payable Turnover
9.36 7.93 9.73 7.71 8.57 8.47 9.50 8.36 8.02 - 10.22
Days Sales Outstanding (DSO)
9.63 8.65 8.27 8.88 8.88 9.11 8.94 9.44 10.08 - 9.13
Days Inventory Outstanding (DIO)
113.05 94.35 95.07 97.12 116.73 89.72 93.39 94.98 120.24 - 91.61
Days Payable Outstanding (DPO)
38.99 46.04 37.50 47.36 42.61 43.10 38.41 43.67 45.53 - 35.73
Cash Conversion Cycle (CCC)
83.69 56.96 65.84 58.64 83.00 55.73 63.92 60.74 84.78 - 65.01
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,648 1,292 1,463 1,448 1,710 1,414 1,617 1,574 1,791 1,367 1,628
Invested Capital Turnover
4.05 4.87 4.24 4.24 3.70 4.60 4.04 4.15 3.65 - 4.17
Increase / (Decrease) in Invested Capital
274 43 33 5.00 62 122 154 126 81 -47 11
Enterprise Value (EV)
2,859 2,967 2,401 2,242 3,755 3,633 2,517 2,389 3,964 - 5,051
Market Capitalization
1,431 2,092 1,361 1,266 2,474 2,859 1,545 1,495 2,826 - 4,213
Book Value per Share
$2.85 $5.39 $5.45 $6.03 $5.46 $8.14 $8.18 $8.52 $8.15 $10.66 $9.82
Tangible Book Value per Share
($7.14) ($4.52) ($4.36) ($3.61) ($4.06) ($1.31) ($1.15) ($0.63) ($0.89) $3.03 $2.20
Total Capital
1,772 1,562 1,568 1,617 1,871 1,641 1,755 1,762 2,040 1,885 1,835
Total Debt
1,534 1,124 1,123 1,123 1,418 977 1,082 1,052 1,351 975 990
Total Long-Term Debt
1,530 1,120 1,119 1,119 1,414 973 1,078 1,048 1,347 971 986
Net Debt
1,410 854 1,018 954 1,257 750 944 864 1,102 457 783
Capital Expenditures (CapEx)
80 32 39 60 51 19 43 68 52 24 54
Debt-free, Cash-free Net Working Capital (DFCFNWC)
148 -347 -143 -171 103 -157 65 10 209 -138 137
Debt-free Net Working Capital (DFNWC)
272 -77 -38 -2.00 264 70 203 198 458 380 344
Net Working Capital (NWC)
268 -81 -42 -6.00 260 66 199 194 454 376 340
Net Nonoperating Expense (NNE)
24 21 -13 16 22 19 7.00 13 18 13 11
Net Nonoperating Obligations (NNO)
1,410 854 1,018 954 1,257 750 944 864 1,102 457 783
Total Depreciation and Amortization (D&A)
78 75 65 64 63 66 62 63 60 53 54
Debt-free, Cash-free Net Working Capital to Revenue
2.42% -5.61% -2.33% -2.79% 1.66% -2.52% 1.04% 0.16% 3.27% - 2.03%
Debt-free Net Working Capital to Revenue
4.44% -1.25% -0.62% -0.03% 4.25% 1.12% 3.26% 3.16% 7.17% - 5.09%
Net Working Capital to Revenue
4.38% -1.31% -0.68% -0.10% 4.19% 1.06% 3.20% 3.10% 7.10% - 5.03%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.92) $2.34 ($0.05) $0.41 ($0.71) $2.46 ($0.02) $0.20 ($0.46) $2.28 $0.59
Adjusted Weighted Average Basic Shares Outstanding
77.43M 77.58M 78.30M 78.53M 78.62M 78.89M 79.85M 80.16M 80.27M 80.47M 79.49M
Adjusted Diluted Earnings per Share
($0.92) $2.32 ($0.05) $0.40 ($0.71) $2.41 ($0.02) $0.20 ($0.46) $2.21 $0.56
Adjusted Weighted Average Diluted Shares Outstanding
77.43M 77.58M 78.30M 78.53M 78.62M 78.89M 79.85M 80.16M 80.27M 80.47M 79.49M
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
77.43M 77.58M 78.30M 78.53M 78.62M 78.89M 79.85M 80.16M 80.27M 80.47M 79.49M
Normalized Net Operating Profit after Tax (NOPAT)
-47 205 18 48 -33 214 10 31 -13 212 68
Normalized NOPAT Margin
-3.71% 9.86% 1.34% 3.42% -2.44% 10.16% 0.74% 2.11% -0.90% - 4.34%
Pre Tax Income Margin
-7.35% 11.14% 0.37% 2.89% -5.20% 11.63% 0.44% 1.65% -2.51% - 4.10%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-2.58 9.59 1.23 2.95 -2.18 12.67 1.35 2.33 -1.06 - 5.27
NOPAT to Interest Expense
-1.80 7.61 -0.71 2.30 -1.50 10.20 0.59 1.71 -0.74 - 4.51
EBIT Less CapEx to Interest Expense
-5.65 8.41 -0.55 0.10 -4.50 11.76 -1.18 -1.44 -3.94 - 1.67
NOPAT Less CapEx to Interest Expense
-4.88 6.42 -2.48 -0.55 -3.81 9.29 -1.94 -2.07 -3.63 - 0.91
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%
Augmented Payout Ratio
153.33% 107.76% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 41.15%

Financials Breakdown Chart

Key Financial Trends

Victoria’s Secret & Co. (NYSE:VSXY) shows a sharp rebound in profitability in early 2026, but the cash flow picture remains weak. In Q1 2026, revenue rose modestly year over year, margins improved from the prior-year loss, and the company returned to positive net income. However, operating cash flow was still deeply negative, inventory remained very large, and the balance sheet continues to carry significant debt and liabilities.

  • Profitability improved meaningfully in Q1 2026. Revenue increased to $1.56 billion from $1.35 billion a year ago, and the company posted net income of $57 million versus a $3 million loss in Q1 2025.
  • Gross margin held up well. Q1 2026 gross profit was $585 million, or about 37.5% of revenue, compared with about 35.0% in Q1 2025.
  • Operating income turned positive again after last year’s loss. VSXY reported $76 million of operating income in Q1 2026, versus a $20 million operating loss in Q1 2025.
  • Quarterly earnings improved sharply year over year. Diluted EPS came in at $0.56, up from a diluted loss per share of $0.02 in Q1 2025.
  • The company continues to invest in the business. Capital spending was $54 million in Q1 2026, signaling ongoing store, logistics, or infrastructure investment.
  • Cash on hand was still positive at quarter-end. Victoria’s Secret ended Q1 2026 with $207 million in cash and equivalents.
  • Share repurchases continued. The company bought back $100 million of common equity in Q1 2026, which can support EPS but also uses cash.
  • Debt remains material. Total debt stood at roughly $990 million of long-term debt plus $4 million short-term debt at the end of Q1 2026, with total liabilities of $3.925 billion.
  • Operating cash flow was a major concern in Q1 2026. Net cash from operating activities was negative $137 million, a sharp deterioration from positive $674 million in Q4 2025 and negative $150 million in Q1 2025.
  • Inventory remained very high relative to the business. Inventories were $1.099 billion at the end of Q1 2026, which can pressure cash flow if demand slows or markdowns rise.

Looking at the broader trend over the last four years, VSXY has been volatile but has recently stabilized at the income statement level. In 2023, the company swung between small profits and meaningful losses, with especially weak quarters in Q2 and Q3. 2024 ended on a stronger note, and 2025 showed a mixed pattern: Q2 and Q4 were profitable, while Q3 was a loss. The latest quarter suggests the business can still generate solid earnings when sales and margins cooperate.

The main issue for investors is cash conversion. Even when profits improved, operating cash flow often lagged or turned negative because of working-capital swings. That pattern is evident again in Q1 2026, where working-capital use was the biggest drag on cash. For a retailer, that usually means investors should watch inventory levels, accounts payable, and accruals closely.

Balance sheet leverage is still another key risk. Total liabilities have stayed elevated across the period, and equity remains thin relative to liabilities. While the company is no longer in the severe distress shown in some earlier quarters, the capital structure still looks leveraged enough that execution matters a lot.

Bottom line: Victoria’s Secret is showing a real earnings recovery, but the weak operating cash flow and heavy inventory make this a “show me” story rather than a clean turnaround. Investors may want to see a few more quarters of positive operating cash flow before treating the rebound as durable.

06/22/26 10:02 PM ETAI Generated. May Contain Errors.

Victoria's Secret & Co. Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Victoria's Secret & Co.'s fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Victoria's Secret & Co.'s net income appears to be on an upward trend, with a most recent value of $189 million in 2025, falling from -$897 million in 2019. The previous period was $169 million in 2024. Check out Victoria's Secret & Co.'s forecast to explore projected trends and price targets.

Victoria's Secret & Co.'s total operating income in 2025 was $271 million, based on the following breakdown:
  • Total Gross Profit: $2.38 billion
  • Total Operating Expenses: $2.11 billion

Over the last 6 years, Victoria's Secret & Co.'s total revenue changed from $7.51 billion in 2019 to $6.55 billion in 2025, a change of -12.7%.

Victoria's Secret & Co.'s total liabilities were at $4.10 billion at the end of 2025, a 6.1% increase from 2024, and a 22.9% increase since 2020.

In the past 5 years, Victoria's Secret & Co.'s cash and equivalents has ranged from $227 million in 2024 to $518 million in 2025, and is currently $518 million as of their latest financial filing in 2025.

Over the last 6 years, Victoria's Secret & Co.'s book value per share changed from 0.00 in 2019 to 10.66 in 2025, a change of 1,066.4%.



Financial statements for NYSE:VSXY last updated on 6/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners