Luvu Brands, Inc. (LUVU)

Luvu Brands Balance Sheet

Financials in millions USD. Fiscal year is July - June.

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Cash & Equivalents	1.23	0.74	1.03	1.04	0.86	0.98
Cash & Short-Term Investments	1.23	0.74	1.03	1.04	0.86	0.98
Cash Growth	10.81%	-28.50%	-1.25%	21.19%	-12.08%	-15.19%
Receivables	1.61	1.6	1.06	1.05	1.11	1.13
Inventory	3.34	3.59	3.29	4.2	3.82	3.39
Prepaid Expenses	-	-	-	-	-	0.15
Other Current Assets	0.09	0.11	0.14	0.08	0.17	-
Total Current Assets	6.27	6.03	5.52	6.38	5.95	5.65
Property, Plant & Equipment	4.82	2.64	3.52	4.12	4.33	4.52
Long-Term Deferred Tax Assets	-	-	-	0.01	-	-
Other Long-Term Assets	0.08	0.1	0.1	0.1	0.1	0.08
Total Assets	11.18	8.76	9.13	10.61	10.38	10.25

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Accounts Payable	1.74	1.86	1.5	2.11	2.68	2.67
Accrued Expenses	0.78	0.55	0.51	0.42	0.55	0.69
Short-Term Debt	1.62	1.64	1.24	1.25	1.3	1.22
Current Portion of Long-Term Debt	0.17	0.29	0.37	0.39	0.31	0.37
Current Portion of Leases	0.57	0.67	0.55	0.41	0.35	0.26
Total Current Liabilities	4.88	5.01	4.18	4.59	5.17	5.21
Long-Term Debt	0.68	0.64	0.77	1.14	1.16	1.27
Long-Term Leases	3.01	0.58	1.24	1.68	2.09	2.44
Long-Term Deferred Tax Liabilities	0.89	0.12	0.12	-	-	-
Total Liabilities	9.46	6.34	6.3	7.4	8.43	8.92

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Common Stock	0.77	0.77	0.77	0.77	0.76	0.75
Additional Paid-In Capital	6.32	6.29	6.25	6.23	6.18	6.17
Retained Earnings	-5.36	-4.64	-4.19	-3.79	-4.99	-5.59
Comprehensive Income & Other	-	-	-	0	-	-
Shareholders' Equity	1.72	2.42	2.83	3.21	1.95	1.32
Total Liabilities & Equity	11.18	8.76	9.13	10.61	10.38	10.25

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Total Debt	6.05	3.81	4.17	4.87	5.2	5.56
Net Cash (Debt)	-4.82	-3.08	-3.14	-3.83	-4.34	-4.58
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-0.06	-0.04	-0.04	-0.05	-0.06	-0.06
Filing Date Shares Outstanding	76.83	76.83	76.64	76.55	76.05	75.04
Total Common Shares Outstanding	76.83	76.83	76.55	76.55	76.05	75.04
Working Capital	1.39	1.02	1.34	1.79	0.77	0.44
Book Value Per Share	0.02	0.03	0.04	0.04	0.03	0.02
Tangible Book Value	1.72	2.42	2.83	3.21	1.95	1.32
Tangible Book Value Per Share	0.02	0.03	0.04	0.04	0.03	0.02
Machinery	-	-	-	5.73	5.21	4.92
Construction In Progress	-	-	-	0.32	0.32	0.22
Leasehold Improvements	-	-	-	0.48	0.48	0.48

Data Source: S&P Global Market Intelligence Last updated: Mar 31, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Jul 30, 2026

Data Sources Report a data error