Bath & Body Works, Inc.
NYSE:BBWI · New York Stock Exchange
+$0.25 today
Vol 6.11M · Avg 6.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:BBWI · Revenue to Net Income
Key Ratios
Analysis
$7.2B of revenue converted into $727.0M of net income for the selected period. Gross margin is 42.7% and net margin is 9.3%, showing how much revenue survives after costs and taxes. EPS is $3.47, 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 | $7.3B -0.2% | $7.3B -1.6% | $7.4B -1.7% | $7.6B -4.1% | $7.9B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.1B +0.7% | $4.1B -2.9% | $4.2B -2.6% | $4.3B +6.9% | $4.0B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.2B -1.4% | $3.2B -0.1% | $3.2B -0.6% | $3.3B -15.6% | $3.9B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 43.7% -0.5pp | 44.3% +0.7pp | 43.6% +0.5pp | 43.1% -5.9pp | 48.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $2.1B +4.8% | $2.0B +0.9% | $2.0B +3.8% | $1.9B +1.8% | $1.8B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.1B +4.8% | $2.0B +0.9% | $2.0B +3.8% | $1.9B +1.8% | $1.8B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $254.0M -9.9% | $282.0M +4.8% | $269.0M +21.7% | $221.0M -39.1% | $363.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.4B -12.9% | $1.6B -0.8% | $1.6B +1.3% | $1.6B -25.8% | $2.2B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 19.4% -2.8pp | 22.2% +0.2pp | 22.0% +0.7pp | 21.3% -6.2pp | 27.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.1B -11.1% | $1.3B -1.5% | $1.3B -6.6% | $1.4B -31.5% | $2.0B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 15.4% -1.9pp | 17.3% +0.0pp | 17.3% -0.9pp | 18.2% -7.3pp | 25.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $276.0M -11.5% | $312.0M -9.6% | $345.0M -0.9% | $348.0M -10.3% | $388.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$244.0M -2.5% | -$238.0M +9.8% | -$264.0M +20.2% | -$331.0M +43.5% | -$586.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $882.0M -14.2% | $1.0B +0.7% | $1.0B -2.3% | $1.0B -26.6% | $1.4B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.1% -2.0pp | 14.1% +0.3pp | 13.7% -0.1pp | 13.8% -4.2pp | 18.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $233.0M +1.3% | $230.0M +60.8% | $143.0M -43.0% | $251.0M -27.9% | $348.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $649.0M -18.7% | $798.0M -9.1% | $878.0M +9.8% | $800.0M -40.0% | $1.3B | $4.9B | $4.8B | $4.7B |
| Net Margin | 8.9% -2.0pp | 10.9% -0.9pp | 11.8% +1.2pp | 10.6% -6.3pp | 16.9% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $3 -15.2% | $4 -6.9% | $4 +12.8% | $3 -30.4% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $3 -15.0% | $4 -5.7% | $4 +11.7% | $3 -29.7% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $211.6M -3.8% | $220.0M -2.6% | $225.9M -2.6% | $232.0M -13.8% | $269.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $211.6M -4.2% | $221.0M -3.5% | $229.0M -1.7% | $233.0M -14.7% | $273.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Etsy, Inc.
NYSE:ETSY
$7.07B
Taylor Morrison Home Corporation
NYSE:TMHC
$6.71B
Macy's, Inc.
NYSE:M
$6.44B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.41B
Gentex Corporation
NASDAQ:GNTX
$5.44B
Meritage Homes Corporation
NYSE:MTH
$5.04B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.97B
Group 1 Automotive, Inc.
NYSE:GPI
$3.71B
Lucid Group, Inc.
NASDAQ:LCID
$1.63B
Bed Bath & Beyond Inc.
NYSE:BBBY
$446.59M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does BBWI generate?
Bath & Body Works, Inc. (BBWI) reported $7.29B of revenue in fiscal 2025.
Is BBWI profitable?
Bath & Body Works, Inc. (BBWI) reported $649.00M of net income, with a net margin of 8.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.