BBWI
BBWI
Bath & Body Works, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.59B ▲ | $497M ▲ | $77M ▲ | 4.83% ▲ | $0.36 ▲ | $234M ▲ |
| Q2-2025 | $1.55B ▲ | $483M ▲ | $64M ▼ | 4.13% ▼ | $0.3 ▼ | $227M ▼ |
| Q1-2025 | $1.42B ▼ | $437M ▼ | $105M ▼ | 7.37% ▼ | $0.49 ▼ | $281M ▼ |
| Q4-2024 | $2.79B ▲ | $623M ▲ | $453M ▲ | 16.25% ▲ | $2.1 ▲ | $759M ▲ |
| Q3-2024 | $1.61B | $482M | $106M | 6.58% | $0.49 | $291M |
What's going well?
Revenue and profits both grew compared to last quarter. The company kept expenses in check, and earnings per share rose nicely. No unusual charges distorted the results.
What's concerning?
Product costs are rising faster than revenue, which could squeeze margins if it continues. Interest expense remains a noticeable drag on profits.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $236M ▼ | $4.99B ▲ | $6.58B ▲ | $-1.59B ▼ |
| Q2-2025 | $364M ▼ | $4.81B ▼ | $6.36B ▲ | $-1.55B ▼ |
| Q1-2025 | $636M ▼ | $4.88B ▲ | $6.33B ▲ | $-1.45B ▼ |
| Q4-2024 | $674M ▲ | $4.87B ▼ | $6.25B ▼ | $-1.39B ▲ |
| Q3-2024 | $191M | $4.98B | $6.73B | $-1.75B |
What's financially strong about this company?
The company has substantial investment in physical assets and is able to cover near-term bills for now. Most debt is long-term, so immediate repayment pressure is limited.
What are the financial risks or weaknesses?
Negative equity, shrinking cash, and high debt make the balance sheet risky. Inventory and payables are rising fast, which could signal operational or demand problems.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $77M ▲ | $80M ▲ | $-72M ▼ | $-135M ▲ | $-128M ▲ | $-1M ▲ |
| Q2-2025 | $64M ▼ | $-43M ▼ | $-56M ▼ | $-174M ▲ | $-272M ▼ | $-99M ▼ |
| Q1-2025 | $105M ▼ | $188M ▼ | $-39M ▲ | $-188M ▲ | $-38M ▼ | $151M ▼ |
| Q4-2024 | $453M ▲ | $955M ▲ | $-48M ▲ | $-422M ▼ | $483M ▲ | $895M ▲ |
| Q3-2024 | $106M | $-99M | $-74M | $-150M | $-323M | $-164M |
What's strong about this company's cash flow?
Operating cash flow swung positive, showing the business can generate real cash. Profits are backed by actual cash generation, not just accounting tricks.
What are the cash flow concerns?
Large inventory build is tying up cash, and the company is returning more to shareholders than it generates. Cash reserves are falling, which could be a problem if performance slips again.
Revenue by Products
| Product | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 |
|---|---|---|---|---|
Bath Body Works | $1.70Bn ▲ | $2.82Bn ▲ | $1.47Bn ▼ | $1.70Bn ▲ |
Victorias Secret | $1.35Bn ▲ | $2.12Bn ▲ | $1.55Bn ▼ | $1.61Bn ▲ |
Revenue by Geography
| Region | Q1-2024 | Q2-2024 | Q3-2024 | Q4-2024 |
|---|---|---|---|---|
Bath Body Works International | $60.00M ▲ | $90.00M ▲ | $70.00M ▼ | $80.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Bath & Body Works, Inc.'s financial evolution and strategic trajectory over the past five years.
Bath & Body Works combines a well‑known brand, leading positions in focused fragrance categories, and a very loyal customer base. Historically, it has produced strong margins and robust cash flows, benefiting from a vertically integrated, agile supply chain and a differentiated in‑store experience. The business continues to generate positive free cash flow, supports dividends and buybacks, and is actively innovating in products, digital tools, and store formats. These attributes give the company meaningful resilience and the potential to pivot as consumer preferences evolve.
Key risks center on a weakening financial profile and a more competitive, discretionary end market. Revenue and earnings have trended downward from prior peaks, and margins have steadily compressed as costs outpace sales. The balance sheet features negative equity, high leverage, and declining liquidity, which together reduce flexibility and raise sensitivity to downturns. Cash generation, while still positive, is well below prior levels, just as the company continues to service debt and return cash to shareholders. Competitive pressures from mass, specialty, and online players add another layer of uncertainty, especially if the company misreads consumer trends or overextends in new categories.
The outlook is balanced but cautious. On one hand, Bath & Body Works still owns a powerful brand, a large and engaged rewards base, and operational capabilities that many retailers would envy. Its push into adjacent categories, digital personalization, and improved store concepts could stabilize or even re‑accelerate growth if customers respond well. On the other hand, the persistent slide in margins and cash flows, combined with a stretched balance sheet, means there is less room for strategic mistakes than before. Future performance will largely depend on management’s ability to convert innovation and loyalty into renewed top‑line momentum while steadily strengthening the company’s financial foundation.
About Bath & Body Works, Inc.
https://www.bbwinc.comBath & Body Works, Inc. operates a specialty retailer of home fragrance, body care, and soaps and sanitizer products.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.59B ▲ | $497M ▲ | $77M ▲ | 4.83% ▲ | $0.36 ▲ | $234M ▲ |
| Q2-2025 | $1.55B ▲ | $483M ▲ | $64M ▼ | 4.13% ▼ | $0.3 ▼ | $227M ▼ |
| Q1-2025 | $1.42B ▼ | $437M ▼ | $105M ▼ | 7.37% ▼ | $0.49 ▼ | $281M ▼ |
| Q4-2024 | $2.79B ▲ | $623M ▲ | $453M ▲ | 16.25% ▲ | $2.1 ▲ | $759M ▲ |
| Q3-2024 | $1.61B | $482M | $106M | 6.58% | $0.49 | $291M |
What's going well?
Revenue and profits both grew compared to last quarter. The company kept expenses in check, and earnings per share rose nicely. No unusual charges distorted the results.
What's concerning?
Product costs are rising faster than revenue, which could squeeze margins if it continues. Interest expense remains a noticeable drag on profits.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $236M ▼ | $4.99B ▲ | $6.58B ▲ | $-1.59B ▼ |
| Q2-2025 | $364M ▼ | $4.81B ▼ | $6.36B ▲ | $-1.55B ▼ |
| Q1-2025 | $636M ▼ | $4.88B ▲ | $6.33B ▲ | $-1.45B ▼ |
| Q4-2024 | $674M ▲ | $4.87B ▼ | $6.25B ▼ | $-1.39B ▲ |
| Q3-2024 | $191M | $4.98B | $6.73B | $-1.75B |
What's financially strong about this company?
The company has substantial investment in physical assets and is able to cover near-term bills for now. Most debt is long-term, so immediate repayment pressure is limited.
What are the financial risks or weaknesses?
Negative equity, shrinking cash, and high debt make the balance sheet risky. Inventory and payables are rising fast, which could signal operational or demand problems.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $77M ▲ | $80M ▲ | $-72M ▼ | $-135M ▲ | $-128M ▲ | $-1M ▲ |
| Q2-2025 | $64M ▼ | $-43M ▼ | $-56M ▼ | $-174M ▲ | $-272M ▼ | $-99M ▼ |
| Q1-2025 | $105M ▼ | $188M ▼ | $-39M ▲ | $-188M ▲ | $-38M ▼ | $151M ▼ |
| Q4-2024 | $453M ▲ | $955M ▲ | $-48M ▲ | $-422M ▼ | $483M ▲ | $895M ▲ |
| Q3-2024 | $106M | $-99M | $-74M | $-150M | $-323M | $-164M |
What's strong about this company's cash flow?
Operating cash flow swung positive, showing the business can generate real cash. Profits are backed by actual cash generation, not just accounting tricks.
What are the cash flow concerns?
Large inventory build is tying up cash, and the company is returning more to shareholders than it generates. Cash reserves are falling, which could be a problem if performance slips again.
Revenue by Products
| Product | Q3-2020 | Q4-2020 | Q1-2021 | Q2-2021 |
|---|---|---|---|---|
Bath Body Works | $1.70Bn ▲ | $2.82Bn ▲ | $1.47Bn ▼ | $1.70Bn ▲ |
Victorias Secret | $1.35Bn ▲ | $2.12Bn ▲ | $1.55Bn ▼ | $1.61Bn ▲ |
Revenue by Geography
| Region | Q1-2024 | Q2-2024 | Q3-2024 | Q4-2024 |
|---|---|---|---|---|
Bath Body Works International | $60.00M ▲ | $90.00M ▲ | $70.00M ▼ | $80.00M ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Bath & Body Works, Inc.'s financial evolution and strategic trajectory over the past five years.
Bath & Body Works combines a well‑known brand, leading positions in focused fragrance categories, and a very loyal customer base. Historically, it has produced strong margins and robust cash flows, benefiting from a vertically integrated, agile supply chain and a differentiated in‑store experience. The business continues to generate positive free cash flow, supports dividends and buybacks, and is actively innovating in products, digital tools, and store formats. These attributes give the company meaningful resilience and the potential to pivot as consumer preferences evolve.
Key risks center on a weakening financial profile and a more competitive, discretionary end market. Revenue and earnings have trended downward from prior peaks, and margins have steadily compressed as costs outpace sales. The balance sheet features negative equity, high leverage, and declining liquidity, which together reduce flexibility and raise sensitivity to downturns. Cash generation, while still positive, is well below prior levels, just as the company continues to service debt and return cash to shareholders. Competitive pressures from mass, specialty, and online players add another layer of uncertainty, especially if the company misreads consumer trends or overextends in new categories.
The outlook is balanced but cautious. On one hand, Bath & Body Works still owns a powerful brand, a large and engaged rewards base, and operational capabilities that many retailers would envy. Its push into adjacent categories, digital personalization, and improved store concepts could stabilize or even re‑accelerate growth if customers respond well. On the other hand, the persistent slide in margins and cash flows, combined with a stretched balance sheet, means there is less room for strategic mistakes than before. Future performance will largely depend on management’s ability to convert innovation and loyalty into renewed top‑line momentum while steadily strengthening the company’s financial foundation.

CEO
Thilina Gunasinghe
Compensation Summary
(Year 2023)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2021-08-03 | Forward | 1237:1000 |
| 2000-05-31 | Forward | 2:1 |
ETFs Holding This Stock
Summary
Showing Top 3 of 259
Ratings Snapshot
Rating : B
Most Recent Analyst Grades
Telsey Advisory Group
Market Perform
UBS
Neutral
Citigroup
Neutral
Barclays
Equal Weight
B of A Securities
Buy
Wells Fargo
Overweight
Grade Summary
Showing Top 6 of 13
Price Target
Institutional Ownership
VANGUARD GROUP INC
Shares:26.53M
Value:$603.89M
BLACKROCK, INC.
Shares:21.15M
Value:$481.35M
FMR LLC
Shares:17.18M
Value:$390.93M
Summary
Showing Top 3 of 610

