Herbalife Nutrition Ltd.
NYSE:HLF · New York Stock Exchange
+$0.23 today
Vol 1.14M · Avg 1.40M
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:HLF · Revenue to Net Income
Key Ratios
Analysis
$5.1B of revenue converted into $239.8M of net income for the selected period. Gross margin is 75.9% and net margin is 4.7%, showing how much revenue survives after costs and taxes. EPS is $2.28, 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 | $5.0B +0.9% | $5.0B -1.4% | $5.1B -2.7% | $5.2B -10.3% | $5.8B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B +11.3% | $1.1B -7.3% | $1.2B +1.5% | $1.2B -5.3% | $1.2B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $3.8B -2.1% | $3.9B +0.4% | $3.9B -4.0% | $4.0B -11.7% | $4.6B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 75.6% -2.3pp | 77.9% +1.4pp | 76.5% -1.0pp | 77.4% -1.2pp | 78.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.4B -1.8% | $3.5B -0.5% | $3.5B +94.7% | $1.8B -10.0% | $2.0B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.4B -3.9% | $3.5B -0.3% | $3.5B +0.8% | $3.5B -9.0% | $3.8B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $121.2M -0.2% | $121.4M +7.1% | $113.3M -1.8% | $115.4M +7.2% | $107.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $610.7M +20.0% | $509.1M +5.6% | $482.2M -29.0% | $679.5M -17.3% | $821.5M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 12.1% +1.9pp | 10.2% +0.7pp | 9.5% -3.5pp | 13.1% -1.1pp | 14.2% | 5.6% | 46.3% | 42.0% |
| Operating Income | $441.5M +14.4% | $385.9M +8.3% | $356.4M -34.6% | $545.2M -25.7% | $734.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 8.8% +1.0pp | 7.7% +0.7pp | 7.0% -3.4pp | 10.5% -2.2pp | 12.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $8.5M -30.9% | $12.3M +7.0% | $11.5M +88.5% | $6.1M +38.6% | $4.4M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $214.4M -1.8% | $218.3M +31.6% | $165.9M +19.1% | $139.3M -9.0% | $153.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$166.4M +23.1% | -$216.5M -41.1% | -$153.4M -27.4% | -$120.4M +30.5% | -$173.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $275.1M +62.4% | $169.4M -16.6% | $203.0M -52.2% | $424.8M -24.3% | $560.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 5.5% +2.1pp | 3.4% -0.6pp | 4.0% -4.2pp | 8.2% -1.5pp | 9.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $46.8M +155.1% | -$84.9M -239.6% | $60.8M -41.3% | $103.5M -8.9% | $113.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | $228.3M -10.2% | $254.3M +78.8% | $142.2M -55.7% | $321.3M -28.2% | $447.2M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.5% -0.6pp | 5.1% +2.3pp | 2.8% -3.4pp | 6.2% -1.5pp | 7.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 -12.3% | $3 +75.7% | $1 -55.8% | $3 -22.7% | $4 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 -12.0% | $3 +76.1% | $1 -56.0% | $3 -21.8% | $4 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $102.8M +2.2% | $100.6M +1.6% | $99.0M +0.5% | $98.5M -7.0% | $105.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $103.6M +2.0% | $101.6M +1.4% | $100.2M +0.7% | $99.5M -8.1% | $108.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
TreeHouse Foods, Inc.
THS
$1.23B
Edgewell Personal Care Company
NYSE:EPC
$1.10B
Seneca Foods Corporation
NASDAQ:SENEA
$1.05B
John B. Sanfilippo & Son, Inc.
NASDAQ:JBSS
$911.55M
Mission Produce, Inc.
NASDAQ:AVO
$815.04M
SunOpta Inc.
STKL
$769.42M
Natural Grocers by Vitamin Cottage, Inc.
NYSE:NGVC
$694.10M
Udemy, Inc.
UDMY
$677.28M
Utz Brands, Inc.
NYSE:UTZ
$620.20M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HLF generate?
Herbalife Nutrition Ltd. (HLF) reported $5.04B of revenue in fiscal 2025.
Is HLF profitable?
Herbalife Nutrition Ltd. (HLF) reported $228.30M of net income, with a net margin of 4.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.