Leslie's, Inc.
Consumer CyclicalNASDAQ:LESL · NASDAQ Global Select
+$0.03 today
Vol 0.65M · Avg 1.02M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$1.2B of revenue converted into -$276.6M of net income for the selected period. Gross margin is 31.3% and net margin is -30.6%, showing how much revenue survives after costs and taxes. EPS is $-29.75, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B -6.6% | $1.3B -8.3% | $1.5B -7.1% | $1.6B +16.3% | $1.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $802.3M -6.0% | $853.3M -5.5% | $903.0M +1.6% | $888.4M +18.8% | $747.8M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $439.6M -7.8% | $476.8M -13.0% | $548.2M -18.6% | $673.7M +13.2% | $595.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 35.4% -0.4pp | 35.8% -1.9pp | 37.8% -5.4pp | 43.1% -1.2pp | 44.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $418.0M +2.0% | $409.7M -8.1% | $446.0M +2.5% | $435.0M +12.7% | $386.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $418.0M -0.4% | $419.7M -5.9% | $446.0M +2.5% | $435.0M +12.7% | $386.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $33.5M +1.2% | $33.1M -3.1% | $34.1M +11.0% | $30.8M +15.9% | $26.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $55.1M -38.9% | $90.2M -33.8% | $136.3M -49.3% | $269.1M +20.1% | $224.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 4.4% -2.3pp | 6.8% -2.6pp | 9.4% -7.8pp | 17.2% +0.5pp | 16.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | $21.6M -62.1% | $57.1M -44.1% | $102.2M -57.2% | $238.8M +14.2% | $209.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 1.7% -2.6pp | 4.3% -2.7pp | 7.0% -8.2pp | 15.3% -0.3pp | 15.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $62.9M -10.6% | $70.4M +7.6% | $65.4M +116.4% | $30.2M -12.1% | $34.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$254.4M -261.4% | -$70.4M -7.6% | -$65.4M -113.6% | -$30.6M +33.3% | -$46.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$232.8M -1653.1% | -$13.3M -136.1% | $36.7M -82.3% | $208.1M +27.6% | $163.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -18.7% -17.7pp | -1.0% -3.5pp | 2.5% -10.8pp | 13.3% +1.2pp | 12.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.2M -58.5% | $10.1M +6.3% | $9.5M -80.6% | $49.1M +34.5% | $36.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$237.0M -913.6% | -$23.4M -185.8% | $27.2M -82.9% | $159.0M +25.6% | $126.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | -19.1% -17.3pp | -1.8% -3.6pp | 1.9% -8.3pp | 10.2% +0.8pp | 9.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$26 -908.3% | -$3 -185.5% | $3 -82.8% | $17 +26.5% | $14 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$26 -881.2% | -$3 -187.8% | $3 -82.6% | $17 +26.9% | $13 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $9.3M +0.6% | $9.2M +0.5% | $9.2M -0.3% | $9.2M -0.6% | $9.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $9.3M +0.6% | $9.2M -0.0% | $9.2M -0.8% | $9.3M -2.0% | $9.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Codere Online Luxembourg, S.A.
NASDAQ:CDRO
$444.24M
Noodles & Company
NASDAQ:NDLS
$84.08M
Inspirato Incorporated
ISPO
$53.54M
Pinnacle Food Group Limited Class A Common Shares
PFAI
$44.01M
Natuzzi S.p.A.
NTZ
$24.45M
The Brand House Collective, Inc.
TBHC
$21.11M
Tuniu Corporation
TOUR
$16.91M
FAT Brands Inc.
FAT
$3.02M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does LESL generate?
Leslie's, Inc. (LESL) reported $1.24B of revenue in fiscal 2025.
Is LESL profitable?
Leslie's, Inc. (LESL) reported -$236,970,000.00 of net income, with a net margin of -19.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.