Income Statement

Revenue

-17%

-11%

10Y

Currency: USD

	Feb-2002	May-2002	Aug-2002	Nov-2002	Feb-2003	May-2003	Aug-2003	Nov-2003	Feb-2004	May-2004	Aug-2004	Nov-2004	Feb-2005	May-2005	Aug-2005	Nov-2005	Feb-2006	May-2006	Aug-2006	Nov-2006	Feb-2007	May-2007	Aug-2007	Nov-2007	Feb-2008	May-2008	Aug-2008	Nov-2008	Feb-2009	May-2009	Aug-2009	Nov-2009	Feb-2010	May-2010	Aug-2010	Nov-2010	Feb-2011	May-2011	Aug-2011	Nov-2011	Feb-2012	May-2012	Aug-2012	Nov-2012	Feb-2013	May-2013	Aug-2013	Nov-2013	Feb-2014	May-2014	Aug-2014	Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024	Feb-2025	May-2025	Aug-2025	Nov-2025
Revenue
Interest Expense	4	4	4	4	4	4	4	4	4	4	6	8	10	12	13	14	17	18	19	19	18	18	17	16	15	14	14	14	9	14	13	12	4	7	6	4	4	5	6	8	8	10	11	12	10	13	12	11	7	11	12	14	14	14	13	12	11	11	13	14	14	14	14	14	14	13	12	12	12	13	13	13	13	13	12	13	13	12	12	13	13	14	20	30	41	50	55	55	53	52	51	50	52	53	54	58
Revenue	339 N/A	459 +35%	457 0%	458 +0%	380 -17%	448 +18%	442 -1%	464 +5%	475 +2%	491 +3%	527 +7%	567 +8%	582 +3%	602 +4%	591 -2%	583 -1%	590 +1%	593 +1%	610 +3%	626 +3%	635 +2%	645 +2%	655 +2%	652 0%	653 +0%	657 +1%	653 -1%	628 -4%	623 -1%	622 0%	630 +1%	634 +1%	648 +2%	664 +3%	677 +2%	692 +2%	777 +12%	888 +14%	991 +12%	1 125 +14%	1 182 +5%	1 210 +2%	1 220 +1%	1 256 +3%	1 288 +3%	1 293 +0%	1 325 +2%	1 331 +0%	1 317 -1%	1 324 +1%	1 325 +0%	1 380 +4%	1 445 +5%	1 479 +2%	1 528 +3%	1 538 +1%	1 393 -9%	1 395 +0%	1 394 0%	1 393 0%	1 398 +0%	1 375 -2%	1 352 -2%	1 328 -2%	1 479 +11%	1 508 +2%	1 557 +3%	1 567 +1%	1 564 0%	1 586 +1%	1 606 +1%	1 650 +3%	1 707 +3%	1 752 +3%	1 869 +7%	2 032 +9%	2 099 +3%	2 219 +6%	2 164 -3%	2 151 -1%	2 223 +3%	2 190 -1%	2 236 +2%	2 170 -3%	2 073 -4%	2 039 -2%	2 010 -1%	2 001 0%	2 005 +0%	1 947 -3%	1 930 -1%	1 911 -1%	1 908 0%	1 862 -2%	1 820 -2%	1 802 -1%
Gross Profit
Cost of Revenue	(211)	(243)	(246)	(246)	(224)	(243)	(241)	(253)	(258)	(267)	(283)	(300)	(307)	(319)	(315)	(319)	(323)	(327)	(337)	(348)	(356)	(363)	(373)	(371)	(371)	(373)	(371)	(363)	(367)	(371)	(376)	(370)	(369)	(371)	(372)	(378)	(428)	(502)	(572)	(666)	(703)	(721)	(726)	(747)	(770)	(775)	(801)	(808)	(801)	(808)	(798)	(820)	(846)	(855)	(890)	(899)	(867)	(860)	(844)	(832)	(824)	(823)	(819)	(811)	(868)	(882)	(919)	(925)	(923)	(938)	(935)	(951)	(973)	(992)	(1 057)	(1 142)	(1 172)	(1 251)	(1 215)	(1 215)	(1 270)	(1 237)	(1 265)	(1 216)	(1 156)	(1 128)	(1 097)	(1 081)	(1 056)	(1 011)	(1 007)	(993)	(993)	(976)	(959)	(960)
Gross Profit	128 N/A	216 +69%	211 -2%	213 +1%	156 -27%	205 +32%	201 -2%	211 +5%	217 +3%	224 +3%	244 +9%	267 +10%	275 +3%	283 +3%	276 -2%	264 -5%	267 +1%	266 0%	272 +2%	278 +2%	279 +1%	282 +1%	283 +1%	282 0%	282 +0%	285 +1%	282 -1%	265 -6%	255 -4%	251 -2%	255 +2%	265 +4%	279 +6%	293 +5%	304 +4%	314 +3%	349 +11%	387 +11%	419 +8%	459 +10%	479 +4%	490 +2%	494 +1%	510 +3%	518 +2%	517 0%	524 +1%	523 0%	517 -1%	516 0%	527 +2%	560 +6%	600 +7%	623 +4%	638 +2%	639 +0%	526 -18%	535 +2%	550 +3%	562 +2%	573 +2%	553 -4%	533 -4%	517 -3%	611 +18%	626 +2%	638 +2%	642 +1%	641 0%	648 +1%	671 +4%	699 +4%	735 +5%	760 +3%	812 +7%	890 +10%	927 +4%	969 +4%	949 -2%	935 -1%	953 +2%	953 N/A	971 +2%	954 -2%	916 -4%	911 -1%	912 +0%	919 +1%	949 +3%	936 -1%	923 -1%	918 0%	914 0%	886 -3%	861 -3%	842 -2%
Operating Income
Operating Expenses	(98)	(172)	(166)	(163)	(106)	(146)	(137)	(136)	(131)	(135)	(148)	(160)	(173)	(185)	(189)	(191)	(195)	(199)	(203)	(208)	(209)	(208)	(210)	(207)	(208)	(208)	(205)	(199)	(194)	(182)	(180)	(180)	(187)	(199)	(203)	(211)	(234)	(265)	(295)	(325)	(340)	(350)	(354)	(364)	(369)	(367)	(374)	(371)	(389)	(388)	(404)	(422)	(435)	(455)	(462)	(472)	(389)	(412)	(422)	(425)	(400)	(376)	(354)	(333)	(423)	(427)	(428)	(438)	(439)	(443)	(463)	(473)	(513)	(528)	(536)	(592)	(637)	(671)	(683)	(680)	(680)	(698)	(724)	(707)	(650)	(639)	(650)	(636)	(703)	(706)	(707)	(735)	(701)	(696)	(693)	(696)
Selling, General & Administrative	(98)	(172)	(166)	(163)	(106)	(146)	(137)	(136)	(131)	(135)	(147)	(160)	(173)	(185)	(189)	(191)	(195)	(199)	(203)	(208)	(209)	(208)	(210)	(207)	(208)	(208)	(205)	(199)	(194)	(182)	(180)	(180)	(187)	(199)	(203)	(211)	(234)	(265)	(295)	(325)	(340)	(350)	(354)	(364)	(369)	(367)	(374)	(371)	(389)	(388)	(404)	(422)	(435)	(448)	(448)	(451)	(347)	(390)	(400)	(403)	(357)	(356)	(337)	(319)	(380)	(409)	(411)	(423)	(400)	(429)	(448)	(457)	(462)	(507)	(514)	(570)	(576)	(655)	(668)	(667)	(617)	(684)	(708)	(690)	(571)	(621)	(631)	(617)	(608)	(692)	(692)	(720)	(604)	(675)	(673)	(676)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(12)	0	0	0	(12)	0	0	0	(14)	0	0	0	(13)	0	0	0	(18)	0	0	0	(31)	0	0	0	(37)	0	0	0	(48)	0	0	0	(57)	0	0	0	(54)	0	0	0
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(14)	(21)	(31)	(22)	(22)	(22)	(32)	(20)	(17)	(15)	(30)	(18)	(17)	(16)	(26)	(14)	(15)	(17)	(33)	(22)	(22)	(22)	(31)	(16)	(15)	(13)	(26)	(14)	(16)	(18)	(32)	(19)	(19)	(19)	(39)	(18)	(18)	(18)	(43)	(19)	(19)	(18)
Other Operating Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4	4	4	0	0	0	0
Operating Income	30 N/A	44 +49%	46 +3%	50 +9%	50 +0%	59 +17%	64 +10%	75 +17%	86 +14%	89 +4%	96 +8%	107 +12%	102 -5%	98 -4%	87 -11%	73 -16%	71 -2%	67 -6%	69 +4%	70 +1%	70 +1%	74 +5%	73 -1%	74 +2%	74 0%	77 +4%	77 -1%	66 -14%	62 -6%	69 +11%	75 +8%	85 +13%	92 +9%	94 +3%	101 +8%	103 +2%	116 +12%	121 +5%	124 +2%	134 +8%	139 +3%	140 +1%	140 +0%	146 +4%	149 +2%	150 +1%	150 0%	152 +2%	128 -16%	129 +0%	123 -5%	138 +13%	165 +19%	168 +2%	176 +5%	167 -5%	137 -18%	123 -10%	128 +4%	136 +6%	174 +27%	177 +2%	179 +1%	184 +2%	188 +2%	199 +6%	210 +6%	203 -3%	202 0%	205 +1%	208 +2%	226 +9%	222 -2%	232 +5%	277 +19%	298 +8%	290 -3%	298 +3%	266 -11%	255 -4%	273 +7%	255 -7%	247 -3%	247 0%	266 +8%	272 +2%	262 -4%	283 +8%	246 -13%	230 -6%	216 -6%	183 -15%	214 +16%	190 -11%	168 -12%	146 -13%
Pre-Tax Income
Interest Income Expense	(4)	(4)	(4)	(4)	(3)	(4)	(4)	(4)	(3)	(4)	(6)	(8)	(13)	(12)	(13)	(15)	(16)	(18)	(19)	(19)	(16)	(17)	(16)	(14)	(12)	(13)	(12)	(11)	(6)	(12)	(11)	(11)	(11)	(8)	(8)	(8)	(11)	(11)	(12)	(13)	(13)	(13)	(13)	(13)	(13)	(13)	(12)	(11)	(9)	(11)	(12)	(14)	(9)	(15)	(13)	(12)	(8)	(11)	(13)	(14)	(14)	(14)	(15)	(14)	(16)	(15)	(14)	(13)	(11)	(12)	(12)	(12)	(12)	(13)	(13)	(13)	(13)	(12)	(12)	(13)	(13)	(14)	(20)	(30)	(43)	(55)	(59)	(59)	(54)	(52)	(51)	(50)	(53)	(53)	(54)	(58)
Non-Reccuring Items	0	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	0	0	1	0	0	(1)	(1)	(9)	(9)	(8)	(107)	(100)	(100)	(100)	(1)	(1)	(1)	(1)	(2)	(2)	(2)	(2)	0	0	0	0	0	(12)	(12)	(12)	(12)	(9)	(9)	(9)	(9)	(3)	(3)	(3)	(24)	(10)	(10)	(10)	(4)	1	1	(1)	(17)	(15)	(16)	(15)	(4)	(3)	(2)	(2)	(44)	(44)	(44)	(44)	(9)	(8)	(9)	(9)	(0)	(14)	(26)	(39)	(52)	(49)	(40)	(31)	15	21	23	23	(69)	(485)	(813)	(876)
Total Other Income	2	1	1	2	1	4	5	4	1	2	1	(2)	1	(3)	(2)	(1)	0	2	2	4	0	2	2	1	0	2	2	1	(0)	(0)	(0)	0	0	0	0	0	0	0	(1)	(0)	0	(1)	0	(0)	0	0	0	0	0	0	0	0	1	1	1	1	0	0	0	0	0	1	1	0	0	0	0	0	0	0	0	1	0	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	2	1	2	2	1	1	1	1
Pre-Tax Income	28 N/A	42 +51%	43 +4%	49 +13%	49 +0%	59 +22%	65 +10%	76 +16%	86 +14%	86 +0%	91 +6%	97 +7%	90 -8%	84 -7%	72 -14%	58 -19%	56 -4%	51 -9%	53 +3%	54 +3%	55 +2%	59 +8%	59 -1%	60 +2%	61 +2%	57 -7%	57 +0%	48 -16%	(52) N/A	(42) +18%	(37) +13%	(26) +29%	80 N/A	85 +6%	93 +10%	95 +2%	103 +8%	109 +7%	110 +1%	120 +9%	126 +6%	127 +0%	128 +1%	133 +4%	136 +2%	125 -7%	126 +0%	129 +2%	107 -17%	109 +2%	102 -7%	116 +14%	147 +27%	151 +3%	161 +6%	153 -5%	106 -30%	102 -4%	105 +4%	112 +6%	156 +39%	163 +5%	166 +1%	170 +2%	155 -8%	169 +9%	181 +7%	176 -3%	188 +7%	191 +2%	195 +2%	213 +9%	166 -22%	175 +6%	221 +26%	242 +10%	269 +11%	278 +3%	245 -12%	234 -4%	260 +11%	228 -12%	202 -11%	179 -11%	171 -4%	168 -2%	164 -3%	194 +18%	209 +8%	201 -4%	189 -6%	158 -16%	92 -42%	(347) N/A	(699) -101%	(786) -12%
Net Income
Tax Provision	(6)	(10)	(10)	(12)	(11)	(13)	(13)	(14)	(15)	(15)	(15)	(16)	(13)	(11)	(9)	(3)	(7)	(6)	(6)	(7)	(5)	(6)	2	1	0	0	(8)	(6)	(5)	(5)	(6)	(7)	(8)	(9)	(10)	(9)	(9)	(10)	(10)	(14)	(16)	(17)	(19)	(19)	(20)	(19)	(19)	(22)	(21)	(21)	(18)	(14)	(16)	(16)	(20)	(20)	(13)	(10)	(10)	(6)	(11)	(11)	(7)	(10)	(9)	(11)	(14)	(13)	(14)	(13)	(14)	(18)	(12)	(13)	(17)	(23)	(25)	(27)	(31)	(28)	(36)	(36)	(31)	(32)	(28)	(27)	(26)	(32)	(40)	(48)	(47)	(42)	32	14	40	(7)
Income from Continuing Operations	22	31	33	37	38	47	53	62	72	72	76	81	77	72	63	55	49	46	47	47	50	54	61	61	62	57	49	42	(57)	(48)	(43)	(33)	72	76	83	86	93	100	100	106	110	109	109	114	116	107	107	107	86	88	84	102	131	135	141	132	93	92	96	106	144	153	159	160	147	158	167	163	174	178	181	195	154	163	204	219	245	251	215	206	224	191	171	147	143	141	138	162	169	152	142	116	124	(333)	(659)	(793)
Net Income (Common)	29 N/A	31 +7%	33 +5%	37 +12%	39 +5%	47 +21%	51 +9%	60 +16%	61 +2%	60 0%	66 +9%	72 +9%	77 +6%	72 -5%	63 -13%	55 -13%	49 -10%	46 -8%	47 +3%	47 +0%	50 +7%	54 +7%	61 +14%	61 N/A	62 +1%	57 -7%	49 -14%	42 -16%	(57) N/A	(48) +16%	(43) +11%	(33) +23%	72 N/A	76 +5%	83 +10%	86 +3%	93 +9%	100 +7%	100 +0%	106 +6%	110 +5%	109 -1%	109 -1%	114 +4%	116 +2%	107 -8%	107 +0%	107 0%	86 -19%	88 +2%	84 -5%	102 +21%	131 +29%	135 +3%	141 +4%	132 -6%	101 -24%	100 -1%	104 +4%	115 +10%	141 +23%	128 -9%	108 -15%	20 -81%	44 +121%	76 +72%	112 +46%	191 +72%	169 -12%	172 +2%	174 +1%	193 +11%	152 -21%	172 +13%	213 +24%	229 +7%	254 +11%	251 -1%	215 -14%	206 -4%	224 +9%	191 -14%	171 -11%	147 -14%	143 -2%	141 -1%	138 -2%	162 +17%	169 +4%	152 -10%	142 -7%	116 -19%	124 +7%	(333) N/A	(659) -98%	(793) -20%
EPS (Diluted)	1 N/A	1.06 +6%	1.11 +5%	1.24 +12%	1.31 +6%	1.58 +21%	1.65 +4%	1.85 +12%	1.93 +4%	1.84 -5%	2 +9%	2.23 +12%	2.35 +5%	2.24 -5%	1.97 -12%	1.74 -12%	1.56 -10%	1.44 -8%	1.49 +3%	1.49 N/A	1.58 +6%	1.69 +7%	1.87 +11%	1.94 +4%	1.93 -1%	1.83 -5%	1.58 -14%	1.33 -16%	-1.88 N/A	-1.56 +17%	-1.37 +12%	-1.06 +23%	2.32 N/A	2.41 +4%	2.68 +11%	2.74 +2%	2.98 +9%	3.16 +6%	3.15 0%	3.33 +6%	3.48 +5%	3.44 -1%	3.42 -1%	3.56 +4%	3.62 +2%	3.31 -9%	3.3 0%	3.28 -1%	2.66 -19%	2.97 +12%	2.9 -2%	3.52 +21%	4.52 +28%	4.64 +3%	4.86 +5%	4.62 -5%	3.52 -24%	3.55 +1%	3.68 +4%	4.12 +12%	5.04 +22%	4.69 -7%	3.94 -16%	0.73 -81%	1.62 +122%	2.87 +77%	4.19 +46%	7.25 +73%	6.4 -12%	6.8 +6%	6.88 +1%	7.59 +10%	6.01 -21%	6.76 +12%	8.35 +24%	9.07 +9%	10.07 +11%	10.19 +1%	8.83 -13%	8.45 -4%	9.17 +9%	7.94 -13%	7.08 -11%	6.09 -14%	5.95 -2%	5.87 -1%	5.73 -2%	6.8 +19%	7.03 +3%	6.44 -8%	6.21 -4%	5.05 -19%	5.37 +6%	-14.51 N/A	-28.7 -98%	-34.4 -20%

Income Statement Balance Sheet Cash Flow Statement

Helen of Troy Ltd
NASDAQ:HELE

Income Statement

Earnings Waterfall
Helen of Troy Ltd

Income Statement
Helen of Troy Ltd

See Also

Company

Help

Tools

Stocks

Helen of Troy Ltd NASDAQ:HELE

Income Statement

Earnings Waterfall Helen of Troy Ltd

Income Statement Helen of Troy Ltd

See Also

Company

Help

Tools

Stocks

Helen of Troy Ltd
NASDAQ:HELE

Earnings Waterfall
Helen of Troy Ltd

Income Statement
Helen of Troy Ltd