Victoria's Secret & Co. (VSCO)

Victoria's Secret & Co. Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb 1, 2025	Feb 3, 2024	Jan 28, 2023	Jan 29, 2022	Jan 30, 2021
Revenue	6,230	6,182	6,344	6,785	5,413
Revenue Growth (YoY)	0.78%	-2.55%	-6.50%	25.35%	-27.91%
Cost of Revenue	3,433	3,438	3,569	3,557	3,199
Gross Profit	2,797	2,744	2,775	3,228	2,214
Selling, General & Admin	2,470	2,471	2,239	2,358	2,061
Operating Expenses	2,470	2,471	2,239	2,358	2,061
Operating Income	327	273	536	870	153
Interest Expense	-86	-99	-60	-27	-6
Other Non Operating Income (Expenses)	-3	-	-1	-	1
EBT Excluding Unusual Items	238	174	475	843	148
Merger & Restructuring Charges	-17	-27	-58	-	-25
Asset Writedown	-	-	-	-	-229
Pretax Income	221	147	417	843	-106
Income Tax Expense	52	31	79	197	-34
Earnings From Continuing Operations	169	116	338	646	-72
Minority Interest in Earnings	-4	-7	10	-	-
Net Income	165	109	348	646	-72
Net Income to Common	165	109	348	646	-72
Net Income Growth	51.38%	-68.68%	-46.13%	-	-
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)	2.09	1.40	4.24	7.34	-0.82
EPS (Diluted)	2.05	1.39	4.14	7.18	-0.82
EPS Growth	47.48%	-66.42%	-42.34%	-	-
Free Cash Flow	247	133	273	682	547
Free Cash Flow Per Share	3.05	1.68	3.25	7.58	6.22
Gross Margin	44.90%	44.39%	43.74%	47.58%	40.90%
Operating Margin	5.25%	4.42%	8.45%	12.82%	2.83%
Profit Margin	2.65%	1.76%	5.49%	9.52%	-1.33%
Free Cash Flow Margin	3.96%	2.15%	4.30%	10.05%	10.11%
EBITDA	585	557	810	1,173	479
EBITDA Margin	9.39%	9.01%	12.77%	17.29%	8.85%
D&A For EBITDA	258	284	274	303	326
EBIT	327	273	536	870	153
EBIT Margin	5.25%	4.42%	8.45%	12.82%	2.83%
Effective Tax Rate	23.53%	21.09%	18.95%	23.37%	-
Advertising Expenses	429	454	344	334	239

Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q