Victoria's Secret & Co. (BMV:VSCO)

Victoria's Secret & Co. Income Statement

Financials in millions USD. Fiscal year is March - February.

Fiscal Year	FY 2025	FY 2025	FY 2025	FY 2025	FY 2025
Period Ending	Feb 1, 2025	Feb 3, 2024	Jan 28, 2023	Jan 29, 2022	Jan 30, 2021
Revenue	6,230	6,182	6,344	5,589	5,413
Revenue Growth (YoY)	0.78%	-2.55%	13.51%	3.25%	-27.91%
Cost of Revenue	3,946	3,940	4,086	3,593	3,842
Gross Profit	2,284	2,242	2,258	1,996	1,571
Selling, General & Admin	1,974	1,996	1,780	1,846	1,672
Operating Income	310	246	478	150	-101
Interest Expense	-86	-99	-60	-78	-6
Other Non-Operating Income (Expense)	3	-	1	4	1
Total Non-Operating Income (Expense)	-83	-99	-59	-74	-5
Pretax Income	227	147	419	76	-106
Provision for Income Taxes	52	31	79	25	-34
Net Income	165	109	348	42	-72
Minority Interest in Earnings	4	7	-10	9	-
Net Income to Common	165	109	348	42	-72
Net Income Growth	51.38%	-68.68%	728.57%	-	-
Shares Outstanding (Basic)	79	78	82	88	88
Shares Outstanding (Diluted)	81	79	84	90	88
Shares Change (YoY)	2.53%	-5.95%	-6.67%	2.27%	-
EPS (Basic)	2.11	1.41	4.24	0.18	-0.82
EPS (Diluted)	2.05	1.39	4.14	0.18	-0.82
EPS Growth	47.48%	-66.42%	2200.00%	-	-
Free Cash Flow	247	133	273	-105	547
Free Cash Flow Growth	85.71%	-51.28%	-	-	507.78%
Free Cash Flow Per Share	3.05	1.68	3.25	-1.17	6.22
Gross Margin	36.66%	36.27%	35.59%	35.71%	29.02%
Operating Margin	4.98%	3.98%	7.53%	2.68%	-1.87%
Profit Margin	2.81%	1.88%	5.36%	0.91%	-1.33%
FCF Margin	3.96%	2.15%	4.30%	-1.88%	10.11%
EBITDA	568	530	752	275	225
EBITDA Margin	9.12%	8.57%	11.85%	4.92%	4.16%
EBIT	310	246	478	150	-101
EBIT Margin	4.98%	3.98%	7.53%	2.68%	-1.87%
Effective Tax Rate	22.91%	21.09%	18.85%	32.89%	32.08%

Updated Feb 1, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.