Latham Group, Inc. (SWIM)

Latham Group Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 28, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	521.83	508.52	566.49	695.74	630.46	403.39
Revenue Growth (YoY)	-0.11%	-10.23%	-18.58%	10.35%	56.29%	26.86%
Cost of Revenue	354.85	354.78	413.55	479.27	426.29	260.62
Gross Profit	166.98	153.74	152.94	216.47	204.16	142.77
Selling, General & Admin	118.09	108.36	110.3	146.84	217.78	85.53
Operating Expenses	146.84	135.47	136.82	175.02	240.34	102.87
Operating Income	20.14	18.28	16.13	41.45	-36.18	39.9
Interest Expense	-27.37	-24.84	-30.92	-15.75	-24.43	-18.25
Earnings From Equity Investments	3.66	4.06	3.72	4.23	2.22	-
Currency Exchange Gain (Loss)	0.23	-6.22	0.11	-2.53	-1.15	0.91
Other Non Operating Income (Expenses)	-0.72	-0.01	0.89	-10.2	2.11	-
EBT Excluding Unusual Items	-4.06	-8.74	-10.06	17.19	-57.43	22.56
Gain (Loss) on Sale of Investments	-	-	-	-	3.9	-
Other Unusual Items	-	-	-	-3.47	-	0.2
Pretax Income	-4.06	-8.74	-10.06	13.72	-53.53	22.76
Income Tax Expense	9.2	9.12	-7.67	19.42	8.82	6.78
Net Income	-13.26	-17.86	-2.39	-5.69	-62.35	15.98
Net Income to Common	-13.26	-17.86	-2.39	-5.69	-62.35	15.98
Net Income Growth	-	-	-	-	-	114.34%
Shares Outstanding (Basic)	116	115	113	113	111	102
Shares Outstanding (Diluted)	116	115	113	113	111	103
Shares Change (YoY)	0.74%	2.25%	-0.30%	2.35%	7.84%	7.55%
EPS (Basic)	-0.11	-0.15	-0.02	-0.05	-0.56	0.16
EPS (Diluted)	-0.12	-0.15	-0.02	-0.05	-0.56	0.16
EPS Growth	-	-	-	-	-	100.47%
Free Cash Flow	11.86	41.19	83.18	-7.38	8.72	46.9
Free Cash Flow Per Share	0.10	0.36	0.74	-0.07	0.08	0.46
Dividend Per Share	-	-	-	-	1.000	-
Gross Margin	32.00%	30.23%	27.00%	31.11%	32.38%	35.39%
Operating Margin	3.86%	3.59%	2.85%	5.96%	-5.74%	9.89%
Profit Margin	-2.54%	-3.51%	-0.42%	-0.82%	-9.89%	3.96%
Free Cash Flow Margin	2.27%	8.10%	14.68%	-1.06%	1.38%	11.63%
EBITDA	68.71	62.72	56.88	79.62	-3.95	65.26
EBITDA Margin	13.17%	12.33%	10.04%	11.44%	-0.63%	16.18%
D&A For EBITDA	48.58	44.45	40.75	38.18	32.23	25.37
EBIT	20.14	18.28	16.13	41.45	-36.18	39.9
EBIT Margin	3.86%	3.59%	2.85%	5.96%	-5.74%	9.89%
Effective Tax Rate	-	-	-	141.50%	-	29.77%
Advertising Expenses	-	8.5	9.2	9.8	7.6	5.9

Updated Jun 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q