Luvu Brands, Inc. financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data Luvu Brands, Inc. files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	16.8	16.9	16.4	17	18.4	23.1	26.3	29.2	24.6	24.7
Cost of revenue	12.6	12	11.6	12.6	12.9	16.8	20.3	22	18	18.2
Gross profit	4.23	4.94	4.8	4.42	5.53	6.3	6	7.19	6.53	6.47
Research and development	0.17	0.17	0.15	0.12	111	0.11	0.12	0.13	0.16	0.17
Selling and marketing	0.35	0.39	0.4	0.36	0.39	0.5	0.57	0.79	1.03	0.95
General and administrative	2.26	2.42	2.41	2.34	2.37	2.69	2.99	3.08	3.19	3.52
Operating expenses	4.08	4.2	4.12	4.01	4.08	4.46	5.06	5.65	6.35	6.54
Operating income	0.15	0.74	0.68	0.41	1.45	1.84	0.95	1.54	0.17	-0.07
Interest expense	0.46	0.53					0.16	0.31
Other non-operating income						0.72	-0.34	-0.36	-0.41	-0.38
Pre-tax income	-0.31	0.2	0.15	-0.16	0.86	2.56	0.6	1.19	-0.24	-0.45
Income tax					0	0	0	-0.01	0.16	0
Income from continuing operations	-0.31	0.2	0.15	-0.16	0.86	2.56	0.6
Net income					-0	2.56	0.6	1.2	-0.4	-0.45
EBITDA	0.37	0.94	0.87	0.58	1.6	2.06	1.25	1.9	0.59	0.36
EPS, basic	0.00	0.00	0.00	0.00	0.01	0.03	0.01	0.02	-0.01	-0.01
EPS, diluted	0.00	0.00	0.00	0.00	0.01	0.03	0.01	0.02	-0.01	-0.01
Shares, basic (weighted)	71.2	72.7	73.5	73.5	73.5	74.3	75,456	76.3	76.5	76.8
Shares, diluted (weighted)	71.2	73.1	74.5	73.5	75.3	75,495	76,111	76.5	76.5	76.8

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	0.55	0.74	0.43	0.65	1.15	0.98	0.86	1.04	1.03	0.01
Receivables	0.79	0.63	0.66	0.83	1.14	1.13	1.11	1.05	1.06	1.6
Inventory	1.44	1.55	1.69	1.75	1.99	3.39	3.82	4.2	3.29	3.59
Other current assets	0.1	0.08	0.14	0.05	0.06	0.15	0.17	0.08	0.14	0.11
Total current assets	2.88	3	2.92	3.28	4.33	5.65	5.95	6.38	5.52	6.03
Property, plant and equipment	0.87	0.87	0.79	0.79	0.94	1.93	2.03	2.19	1.87	1.48
Lease right-of-use assets					0.17	2.55	2.26	1.91	1.55	1.06
Other non-current assets									0.1
Total assets	3.75	3.88	3.71	4.09	5.45	10.2	10.4	10.6	9.13	8.76
Accounts payable	2.36	2.18	2.27	2.56	2.44	2.67	2.68	2.11	1.5	1.86
Accrued liabilities	0.48	0.54	0.57	0.62	0.62	0.69	0.55	0.42	0.51	0.55
Deferred revenue			0.01	0.01	14.9	0.02	0.02	0.02	0.02	0
Short-term debt	2.4	2.12	2.36	2.37	2.01	1.6	1.62	1.66	1.64	1.95
Total current liabilities	5.24	4.83	5.2	5.55	5.75	5.21	5.17	4.59	4.18	5.01
Long-term debt	0.85	1.09	0.44	0.66	0.36	1.29	1.18	1.15	0.85	0.7
Lease liabilities					0	2.42	2.07	1.67	1.15	0.51
Total liabilities	6.28	6.07	5.73	6.24	6.72	8.92	8.43	7.4	6.3	6.34
Total debt	0.85	1.09	0.44	3.03	0.36	1.29	1.18	1.15	0.85	0.7
Paid-in capital	5.97	6.08	6.1	6.13	6.15	6.17	6.18	0	6.25	6.29
Retained earnings	-9.21	-9.01	-8.86	-9.02	-8.16	-5.59	-4.99	-3.79	-4.19	-4.64
Shareholders' equity	-2.53	-2.19	-2.16	-2.16	-1.27	1.32	1.96	3.21	2.83	2.42
Total equity	-2.53	-2.19	-2.16	-2.16	-1.27	1.32	1.96	3.21	2.83	2.42
Total liabilities and equity	3.75	3.88	3.71	4.09	5.45	10.2	10.4	10.6	9.13	8.76
Shares outstanding	71.5	73.5	73.5	73.5	73.5	75	76	76.5	76.5	76.8

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income					-0	-0.66	-0.16	1.2	0.4	-0.45
Depreciation and amortization	0.23	0.21	0.19	0.17	0.15	0.22	0.31	0.35	0.41	0.43
Stock-based compensation	0.04	0.03	-0.02	0.02	0.02	0.02	0.02	0.05	0.02	0.04
Deferred income tax								-0.01	0.13	0
Change in receivables	0.06	-0.18	0.05	-0.17	-0.3	0	-0.01	0.05	-0.02	-0.56
Change in inventory	0.18	0.13	0.11	-0.08	-0.29	-1.44	0.43	-0.46	0.95	-0.32
Change in payables	0.27	-0.19	0.1	0.29	-0.13	0.23	0.01	-0.57	-0.62	0.36
Cash from operations	0.03	0.35	0.21	0.16	0.37	0.54	0.39	0.66	0.48	-0.41
Capital expenditures	-0.05	-0.07	-0.09	-0.11	-0.13	-0.19	-0.05	-0.12	-0.07	-0.04
Cash from investing	-0.21	-0.07	-0.04	-0.01	-0.23	-0.21	-0.05	-0.12	-0.07	-0.04
Debt repaid				-1.29	-0.83	-0.49
Stock issued		0.1			0	0.01	0	0	0	0
Cash from financing	0.24	-0.08	-0.48	0.07	0.36	-0.51	-0.45	-0.36	-0.42	0.16
Net change in cash	0.05	0.2	-0.31	0.22	0.5	-0.18	-0.12	0.18	-0.01	-0.29
Free cash flow	-0.02	0.28	0.12	0.05	0.23	0.35	0.34	0.55	0.4	-0.45
Interest paid		0.53	0.53	0.56	0.58	0.37	0.34	0.35	0.36	0.37
Income taxes paid					0	0	0	0	0	0

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to March 31, 2026; growth uses fiscal years. Valuation uses the share price of $0.03 on September 28, 2026.

Profitability

Metric	Value	How it is calculated
Gross margin	26.4%	Gross profit / revenue.
Operating margin	0.6%	Operating income / revenue.
EBITDA margin	348.6%	EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin	-1.2%	Pre-tax income / revenue.
Net margin	-4.2%	Net income / revenue.
FCF margin	-0.2%	Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin	0.3%	Cash from operations / revenue.
Return on equity (ROE)	-61.9%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	-9.5%	Net income / average total assets.
Return on invested capital (ROIC)	10.1%	Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue	0.4%	Research and development expense / revenue.
Stock-based pay / revenue	0.1%	Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue	0.5%	Capital expenditures / revenue.
D&A / revenue	348.0%	Depreciation and amortization / revenue.

Growth

Metric	Value	How it is calculated
Revenue growth, 1y	0.5%	Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y	-2.1%	Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y	6.1%	Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y	-0.9%	Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y	2.5%	Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y	3.2%	Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating income growth, 1y	-139.7%	Operating income vs the same period a year earlier. Only from a positive base.
EBITDA growth, 1y	-38.7%	EBITDA vs the same period a year earlier. Only from a positive base.
EBITDA CAGR, 3y	-34.0%	Compound annual growth of ebitda over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EBITDA CAGR, 5y	-25.8%	Compound annual growth of ebitda over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	-186.3%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Free cash flow growth, 1y	-211.6%	Free cash flow vs the same period a year earlier. Only from a positive base.
Book value growth, 1y	-14.5%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	7.3%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y	-4.1%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	-5.5%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	10.0%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	0.4%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	-90.0%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	0.4%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Current ratio	1.29x	Current assets / current liabilities.
Quick ratio	0.58x	(Cash + short-term investments + receivables) / current liabilities.
Cash ratio	0.25x	(Cash + short-term investments) / current liabilities.
Debt / equity	0.44x	Total debt / shareholders' equity. Not shown when equity is negative.
Debt / assets	6.7%	Total debt / total assets.
Liabilities / assets	84.6%	Total liabilities / total assets.
Net debt	-$480.0K	Total debt - cash - short-term investments. Negative means more cash than debt.
Net debt / EBITDA	-0.01x	Net debt / EBITDA (twelve months), when EBITDA is positive.
Working capital	$1.4M	Current assets - current liabilities.
Tangible book value	$1.7M	Shareholders' equity - goodwill - intangible assets.

Efficiency

Metric	Value	How it is calculated
Asset turnover	2.25x	Revenue / average total assets.
Fixed asset turnover	19.0x	Revenue / average property, plant and equipment.
Inventory turnover	5.55x	Cost of revenue / average inventory.
Days inventory	66 days	365 x average inventory / cost of revenue.
Receivables turnover	15.6x	Revenue / average receivables.
Days sales outstanding	23 days	365 x average receivables / revenue.
Days payables	34 days	365 x average accounts payable / cost of revenue.
Cash conversion cycle	55 days	Days inventory + days sales outstanding - days payables.
Capex / operating cash flow	150.6%	Capital expenditures / cash from operations, when that is positive.

Per share

Metric	Value	How it is calculated
EPS, diluted	-$0.01	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share	$0.33	Revenue / diluted weighted shares.
FCF per share	-$0.00	Free cash flow / diluted weighted shares.
Operating cash flow per share	$0.00	Cash from operations / diluted weighted shares.
Book value per share	$0.02	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$0.02	Tangible book value / shares outstanding.
Cash per share	$0.02	(Cash + short-term investments) / shares outstanding.

Valuation

Metric	Value	How it is calculated
Market cap	$2.6M	Share price x shares outstanding.
Enterprise value	$2.1M	Market cap + total debt - cash - short-term investments.
P/S	0.10x	Market cap / revenue.
P/B	1.52x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.52x	Market cap / tangible book value, when positive.
P/OCF	33.9x	Market cap / cash from operations, when positive.
EV/Sales	0.08x	Enterprise value / revenue.
EV/EBIT	13.4x	Enterprise value / operating income, when both are positive.
EV/EBITDA	0.02x	Enterprise value / EBITDA, when both are positive.
FCF yield	-1.5%	Free cash flow / market cap.
Earnings yield	-40.8%	Net income / market cap (the inverse of P/E).

What was Luvu Brands, Inc.'s revenue in fiscal 2025?

Luvu Brands, Inc. reported revenue of $24.7M for fiscal 2025, 0.5% higher than the year before.

Was Luvu Brands, Inc. profitable in fiscal 2025?

No. It reported a net loss of $448.0K.

How much free cash flow did Luvu Brands, Inc. generate in fiscal 2025?

Cash from operations of $410.0K minus capital expenditures of $41.0K left free cash flow of -$451.0K.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to Luvu Brands, Inc.