Helen of Troy Ltd
NASDAQ:HELE
Income Statement
Earnings Waterfall
Helen of Troy Ltd
Revenue
|
2B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
948.7m
USD
|
Operating Expenses
|
-703.1m
USD
|
Operating Income
|
245.6m
USD
|
Other Expenses
|
-77m
USD
|
Net Income
|
168.6m
USD
|
Income Statement
Helen of Troy Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 317
N/A
|
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%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(800)
|
(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)
|
|
Gross Profit |
517
N/A
|
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%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(388)
|
(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)
|
|
Selling, General & Administrative |
(388)
|
(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)
|
|
Research & Development |
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)
|
|
Depreciation & Amortization |
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)
|
|
Operating Income |
129
N/A
|
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%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(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)
|
|
Non-Reccuring Items |
(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
|
|
Total Other Income |
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
|
|
Pre-Tax Income |
107
N/A
|
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%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(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)
|
|
Income from Continuing Operations |
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
|
|
Net Income (Common) |
86
N/A
|
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%
|
|
EPS (Diluted) |
2.64
N/A
|
2.97
+13%
|
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%
|