Lulu's Fashion Lounge Holdings Inc
NASDAQ:LVLU
Balance Sheet
Balance Sheet Decomposition
Lulu's Fashion Lounge Holdings Inc
Lulu's Fashion Lounge Holdings Inc
Balance Sheet
Lulu's Fashion Lounge Holdings Inc
| Dec-2019 | Jan-2021 | Jan-2022 | Jan-2023 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| Cash & Cash Equivalents |
6
|
16
|
11
|
10
|
3
|
4
|
|
| Cash Equivalents |
6
|
16
|
11
|
10
|
3
|
4
|
|
| Total Receivables |
6
|
7
|
6
|
8
|
6
|
6
|
|
| Accounts Receivables |
4
|
4
|
6
|
4
|
4
|
2
|
|
| Other Receivables |
2
|
3
|
1
|
4
|
3
|
4
|
|
| Inventory |
26
|
17
|
22
|
43
|
35
|
34
|
|
| Other Current Assets |
8
|
4
|
9
|
8
|
8
|
7
|
|
| Total Current Assets |
47
|
43
|
49
|
69
|
53
|
52
|
|
| PP&E Net |
4
|
3
|
3
|
37
|
34
|
28
|
|
| PP&E Gross |
4
|
3
|
3
|
37
|
34
|
28
|
|
| Accumulated Depreciation |
4
|
5
|
6
|
4
|
5
|
7
|
|
| Intangible Assets |
21
|
21
|
21
|
22
|
22
|
21
|
|
| Goodwill |
35
|
35
|
35
|
35
|
35
|
7
|
|
| Other Long-Term Assets |
3
|
3
|
5
|
4
|
5
|
1
|
|
| Other Assets |
35
|
35
|
35
|
35
|
35
|
7
|
|
| Total Assets |
111
N/A
|
105
-5%
|
114
+8%
|
167
+47%
|
149
-11%
|
108
-28%
|
|
| Liabilities | |||||||
| Accounts Payable |
11
|
7
|
4
|
5
|
9
|
11
|
|
| Accrued Liabilities |
6
|
5
|
17
|
17
|
20
|
19
|
|
| Short-Term Debt |
4
|
9
|
0
|
0
|
8
|
13
|
|
| Current Portion of Long-Term Debt |
10
|
10
|
0
|
1
|
2
|
2
|
|
| Other Current Liabilities |
20
|
11
|
22
|
25
|
23
|
29
|
|
| Total Current Liabilities |
51
|
41
|
43
|
48
|
62
|
74
|
|
| Long-Term Debt |
97
|
97
|
25
|
27
|
2
|
0
|
|
| Other Liabilities |
4
|
3
|
1
|
27
|
25
|
20
|
|
| Total Liabilities |
152
N/A
|
141
-7%
|
69
-51%
|
102
+48%
|
88
-13%
|
95
+7%
|
|
| Equity | |||||||
| Common Stock |
117
|
134
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
160
|
180
|
178
|
174
|
193
|
248
|
|
| Additional Paid In Capital |
2
|
11
|
222
|
239
|
254
|
262
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
41
N/A
|
36
+14%
|
45
N/A
|
65
+46%
|
61
-6%
|
13
-78%
|
|
| Total Liabilities & Equity |
111
N/A
|
105
-5%
|
114
+8%
|
167
+47%
|
149
-11%
|
108
-28%
|
|
| Shares Outstanding | |||||||
| Common Shares Outstanding |
3
|
3
|
3
|
3
|
3
|
3
|
|
| Preferred Shares Outstanding |
0
|
6
|
0
|
0
|
0
|
0
|
|