VSXY Victoria's Secret & Co.

VSXY financial statements, revenue, balance sheet, cash flow, and SEC filings

CIK: 1856437 Exchange: NYSE SIC: 5621 (Retail-Women's Clothing Stores) Latest filing: 10-Q filed Sep 4, 2026 Data checked: Oct 21, 2026
Showing 3 of 7 annual and 0 of 24 quarterly periods. Full history available with a free account or via API.

▼ Company Profile

Filer Category
Large accelerated filer
Entity Type
Operating
Public Float
$1.49B (Aug 2025)
Industry (SIC)
5621 Retail-Women's Clothing Stores
Fiscal Year End
January (0130)
Phone
614-577-7000
EIN
311228823
Headquarters
REYNOLDSBURG, OH, 43068
Public Float History
Market value of shares held by public investors, reported in annual DEI filings.
Former Names: Victorias Secret & Co (2021–2021)

▼ Key Metrics (TTM)

As of Aug 1, 2026
Financials
Revenue
$6.91B
Net Income
$378.00M
Total Assets
$5.16B
Total Equity
$1.05B
Total Debt
$975.00M
Free Cash Flow
$554.00M
Ratios
Gross Margin
39.6%
Operating Margin
7.9%
Net Margin
5.5%
Return on Equity
36%
Return on Assets
7.3%
Current Ratio
1.36x
Debt / Equity
0.93x
FCF / Assets
10.7%

▼ FY 2025 Summary Analysis

Annual report ending Jan 31, 2026

Overview and Growth

In fiscal 2025, Victoria's Secret & Co. recorded $6.55B of revenue, net income of $161.00M, and an operating cash inflow of $499.00M. The $6.55B revenue base provides substantial context for the company’s earnings, cash generation, and capital requirements. Compared with $6.23B in fiscal 2024, revenue recorded a 5.2% year-over-year increase. Diluted earnings per share were $1.93, translating the period’s attributable earnings into the amount reported for each diluted share. Diluted EPS decreased by 5.9% from $2.05 in fiscal 2024, showing how the earnings change reached shareholders on a per-share basis.

Profitability

The first profit layer was $2.38B of gross profit, the amount available after reported direct revenue costs to absorb operating expenses. The gross-profit relationship equaled 36.4% of revenue, quantifying the portion retained before operating expenses were recognized. Operating income was $271.00M, the earnings remaining from reported operations after the company’s recognized operating cost structure. Operating margin measured 4.1%, showing the portion of revenue preserved after the full set of operating costs. Net income came to $161.00M, completing the progression from revenue through gross and operating profitability to the final reported result. Measured against reported revenue, net income produced a 2.5% margin after operating costs and the remaining recognized items. Before income taxes, the company reported $208.00M of earnings, providing a bridge between the operating result and final net income. Pretax income represented 3.2% of revenue, placing earnings before tax in the context of the company’s operating scale. The company recognized $19.00M of income tax for the period, completing the transition from pretax income to net income. The effective relationship between income tax and positive pretax income was 9.1%, without assuming a statutory-rate comparison.

Liquidity and Capital Structure

Total assets were $5.01B, supported by $4.10B of liabilities and $910.00M of shareholder equity. At period end, current assets of $1.88B compared with current liabilities of $1.51B, defining the company’s short-term resource position. The current ratio was 1.25x, with current assets exceeding current liabilities and providing a short-term liquidity cushion. Cash and equivalents totaled $518.00M, identifying the most liquid reported component available within the broader current-asset balance. Cash and equivalents represented 34.4% of current liabilities, showing the portion of near-term obligations matched by reported cash alone. The company carried $975.00M of total debt at period end, which frames its leverage and debt-service burden. Debt equaled 1.07x of book equity, describing the relative scale of borrowing and shareholder capital. Relative to total assets, debt measured 19.4%, showing how much of the asset base was matched by borrowing. Relative to total assets, liabilities measured 81.8%, complementing the separate equity-based view of the company’s capital structure. The cash-to-assets relationship was 10.3%, comparing reported cash and equivalents with the full positive asset balance.

Cash Flow and Earnings Quality

Operating activities produced a cash inflow of $499.00M, giving the cash-flow counterpart to the accrual-based profit measures reported for the year. The operating-cash-flow-to-net-income relationship was 3.1x, comparing cash generated by operations with the bottom-line earnings result. Capital expenditures used $187.00M, identifying the reported investment outflow deducted from operating cash flow in the free-cash-flow calculation. Capital expenditures represented 37.5% of operating cash flow, leaving the remainder available as free cash flow. After capital spending, free cash flow was $312.00M, leaving cash available for debt reduction, shareholder returns, or further investment. Relative to revenue, free cash flow equaled 4.8%, showing how much sales converted into cash after investment. Free cash flow equaled 6.2% of total assets, relating post-investment cash generation to the company’s resource base.
Based on the annual report for the fiscal year ending Jan 31, 2026. Analysis generated .
Sources and calculation details

Reported values are preserved. Derived values use the listed inputs; unavailable inputs remain blank.

Field-level sources for this historical record are unavailable until it is rebuilt from SEC facts.

Annual financial statements for Victoria's Secret & Co.
Metric FY2025 📄 FY2024 📄 FY2023 📄
Income Statement
REVENUE
Revenue $6.55B $6.23B $6.18B
Cost of Revenue $4.17B $3.95B $3.94B
Gross Profit $2.38B $2.28B $2.24B
OPERATING EXPENSES
SG&A Expense $2.11B $1.97B $2.00B
Operating Income $271.00M $310.00M $246.00M
NON-OPERATING INCOME / EXPENSE
Interest Expense - - $99.00M
Other Income/Expense $7.00M $-3.00M $0
Pretax Income $208.00M $221.00M $147.00M
Income Tax $19.00M $52.00M $31.00M
Net Income $161.00M $165.00M $109.00M
PER SHARE & SUPPLEMENTAL
Diluted EPS $1.93 $2.05 $1.39
Diluted Shares 83.00M 81.00M 79.00M
EBITDA $509.00M $568.00M $530.00M
Depreciation & Amortization $238.00M $258.00M $284.00M
Balance Sheet
ASSETS
Cash & Equivalents $518.00M $227.00M $270.00M
Accounts Receivable $186.00M $159.00M $152.00M
Inventory $1.07B $955.00M $985.00M
Other Current Assets $108.00M $100.00M $126.00M
Current Assets $1.88B $1.44B $1.53B
PP&E (Net) $731.00M $774.00M $843.00M
Goodwill $367.00M $367.00M $367.00M
Intangible Assets - $130.00M $155.00M
Other Noncurrent Assets $90.00M $71.00M $86.00M
Noncurrent Assets $3.13B $3.09B $3.07B
Total Assets $5.01B $4.53B $4.60B
LIABILITIES
Accounts Payable $493.00M $419.00M $513.00M
Short-term Debt $4.00M $4.00M $4.00M
Other Current Liabilities $94.00M $80.00M $94.00M
Current Liabilities $1.51B $1.38B $1.61B
Long-term Debt $971.00M $973.00M $1.12B
Other Noncurrent Liabilities $44.00M $75.00M $79.00M
Noncurrent Liabilities $2.60B $2.49B $2.55B
Total Liabilities $4.10B $3.87B $4.16B
EQUITY
Common Stock $1.00M $1.00M $1.00M
Additional Paid-in Capital $345.00M $297.00M $238.00M
Retained Earnings $504.00M $343.00M $178.00M
Accumulated OCI $6.00M $-1.00M $0
Total Equity $910.00M $664.00M $438.00M
Total Liabilities & Equity $5.01B $4.53B $4.60B
SUPPLEMENTAL
Total Debt $975.00M $977.00M $1.12B
Shares Outstanding 80.00M 79.00M 78.00M
Check: A − (L + E + Temp. Equity) - - -
Cash Flow Statement
Cash from Operations $499.00M $425.00M $389.00M
Capital Expenditures $187.00M $178.00M $256.00M
Cash from Investing $-184.00M $-153.00M $-254.00M
Cash from Financing $-24.00M $-315.00M $-291.00M
Free Cash Flow $312.00M $247.00M $133.00M
Beginning Cash (CFS) $227.00M $270.00M $427.00M
Net Change in Cash $291.00M $-43.00M $-156.00M
Effect of FX on Cash $0 $0 $-1.00M
Calculated Ending Cash $518.00M $227.00M $270.00M
Cash per BS $518.00M $227.00M $270.00M
Cash scope difference (CFS − BS) - - -
Cash per CFS $518.00M $227.00M $270.00M

Create a free account to see full history, quarterly data, charts, CSV downloads, and API access.

Create Free Account Log In
🔒

Quarterly data and charts require a free account

Get access to 8 quarters of data, interactive charts, CSV downloads, and API access.

▼ Frequently Asked Questions

What is Victoria's Secret & Co.'s annual revenue?

Victoria's Secret & Co. reported $6.91B in revenue for trailing twelve months (ending August 2026). Revenue figures are sourced from the company's annual SEC EDGAR filing.

Is Victoria's Secret & Co. profitable?

Yes. Victoria's Secret & Co. reported $378.00M in net income for trailing twelve months. Profitability data is based on the company's most recent annual report filed with the SEC.

What is Victoria's Secret & Co.'s debt level?

Victoria's Secret & Co. carries $975.00M in total debt as of trailing twelve months. Total shareholders' equity stands at $1.05B.

Does Victoria's Secret & Co. generate free cash flow?

Yes. Free cash flow was $554.00M for trailing twelve months. Operating cash flow was $758.00M.

Related Companies

Retail-Women's Clothing Stores