LESL
Leslie's, Inc. (LESL)
Last Price$1.0(6.0%)
Market Cap$187.8M
$1,331.4M
-6.9% YoY
($28.4M)
N/A
$316.4M
Net Debt to FCF - 9.6x
$33.1M
2.5% margin

LESL Income Statement

LESL Income Statement Overview

Annual
Quarterly
LTM
Sep'18
Sep'19
Oct'20
Oct'21
Oct'22
Sep'23
Sep'24
$1,330.1M (8.3%) YoY
$476.8M (13.0%) YoY
35.8% margin
Cost of revenue
$853.3M (5.5%) YoY
Operating income
$57.1M (44.1%) YoY
4.3% margin
Net interest: $70.4M
Operating expenses
$419.7M (5.9%) YoY
Pre-tax income
$13.3M 0.0% YoY
(1.0%) margin
Net income
$23.4M 0.0% YoY
(1.8%) margin
Income tax
$10.1M
(76.1%) tax rate
SG&A
$419.7M (5.9%) YoY
31.6% of revenue

LESL Income statement key metrics

Annual
Quarterly
LTM

Revenue

$1,330.1M -8.3% YoY

Operating Income

$57.1M -44.1% YoY

Net Income

($23.4M) N/A

LESL Balance Sheet

LESL Balance Sheet Overview

Annual
Quarterly
LTM
Sep'18
Sep'19
Oct'20
Oct'21
Oct'22
Sep'23
Sep'24
Assets
Liabilities
Total assets
$1,050.3M
Current assets ($422.4M, 40.2% of total)
$108.5M (10.3%)
Other current assets
$268.5M (25.6%)
Non-current assets ($627.9M, 59.8% of total)
$34.4M (3.3%)
Other non-current assets
$224.5M (21.4%)
Financial position
$235.4M
$108.5M$343.9M
Cash & Short-term Investments
Total Debt

LESL Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$1,050.3M +1.5% YoY

Liabilities

$1,227.5M +2.6% YoY

Shareholder's Equity

($177.1M) +9.8% YoY

LESL Cash Flow Statement

LESL Cash Flow Statement Overview

Annual
Quarterly
LTM
Sep'18
Sep'19
Oct'20
Oct'21
Oct'22
Sep'23
Sep'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$55.4M$107.5M($47.2M)($7,218.0K)$0.0$108.5M

LESL Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$107.5M +1,561.0% YoY

Capital Expenditure (CAPEX)

($47.2M) +22.5% YoY

Free Cash Flow (FCF)

$60.2M N/A YoY

LESL Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Sep'18Sep'19Oct'20Oct'21Oct'22Sep'23Sep'24
% growth
892.6
0.0%
928.2
4.0%
1,112.2
19.8%
1,342.9
20.7%
1,562.1
16.3%
1,451.2
(7.1%)
1,330.1
(8.3%)
Cost of Goods Sold (COGS)535.5548.5651.5747.8888.4903.0853.3
% margin
357.1
40.0%
379.7
40.9%
460.7
41.4%
595.2
44.3%
673.7
43.1%
548.2
37.8%
476.8
35.8%
Operating Expenses241.7258.2314.3386.1435.0446.0419.7
Research & Development Expenses (R&D)0.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)241.7258.2314.3386.1435.0446.0419.7
115.5
12.9%
121.6
13.1%
146.4
13.2%
209.1
15.6%
238.8
15.3%
102.2
7.0%
57.1
4.3%
Interest Income0.098.684.134.430.20.00.0
Interest Expense91.798.684.134.430.265.470.4
Pre-tax Income22.115.661.2163.1208.136.7(13.3)
% effective tax rate
4.9
22.3%
14.9
95.5%
2.6
4.3%
36.5
22.4%
49.1
23.6%
9.5
25.9%
10.1
(76.1%)
% margin
17.1
1.9%
0.7
0.1%
58.6
5.3%
126.6
9.4%
159.0
10.2%
27.2
1.9%
(23.4)
(1.8%)
EPS0.090.000.310.680.860.15(0.13)
Diluted EPS0.090.000.310.670.850.15(0.13)
% margin
145.3
16.3%
144.6
15.6%
176.8
15.9%
224.1
16.7%
269.1
17.2%
136.3
9.4%
57.1
4.3%