Revenue has held near $1.3B with gross margins of roughly 75% to 78%, but operating margin of about 10.3% in 2026Q3 against a $1.0B gross profit base shows limited operating leverage from high SG&A costs of $905.6M.
Herbalife Nutrition Ltd. (HLF) annual income statement — 23-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 |
|---|
| Sales/Revenue | 5.28B | 5.04B | 4.99B | 5.06B | 5.2B | 5.8B | 5.54B | 4.88B | 4.89B | 4.43B | 4.49B | 4.47B | 4.96B | 4.83B | 4.07B | 3.45B | 2.73B | 2.32B | 2.36B | 2.15B | 1.89B | 1.57B | 1.31B | 1.16B |
| Revenue Growth % | 6.35% | 0.89% | -1.37% | -2.73% | -10.31% | 4.71% | 13.63% | -0.3% | 10.48% | -1.35% | 0.43% | -9.87% | 2.76% | 18.49% | 17.88% | 26.34% | 17.62% | -1.47% | 9.94% | 13.81% | 20.35% | 19.63% | 12.96% | - |
| Cost of Goods Sold | 1.24B | 1.23B | 1.1B | 1.19B | 1.17B | 1.24B | 1.15B | 958M | 919.3M | 848.6M | 854.6M | 856M | 982.9M | 963.42M | 812.58M | 680.08M | 558.81M | 493.13M | 458.4M | 438.38M | 380.34M | 315.75M | 269.91M | 235.78M |
| COGS % of Revenue | - | 24.39% | 22.12% | 23.53% | 22.55% | 21.36% | 20.76% | 19.64% | 18.79% | 19.17% | 19.04% | 19.15% | 19.82% | 19.97% | 19.95% | 19.69% | 20.44% | 21.21% | 19.43% | 20.43% | 20.17% | 20.15% | 20.61% | 20.34% |
| Gross Profit | 4.03B | 3.81B | 3.89B | 3.87B | 4.03B | 4.56B | 4.39B | 3.92B | 3.97B | 3.58B | 3.63B | 3.61B | 3.98B | 3.86B | 3.26B | 2.77B | 2.18B | 1.83B | 1.9B | 1.71B | 1.51B | 1.25B | 1.04B | 923.65M |
| Gross Margin % | 76.46% | 75.61% | 77.88% | 76.47% | 77.45% | 78.64% | 79.24% | 80.36% | 81.21% | 80.83% | 80.96% | 80.85% | 80.18% | 80.03% | 80.05% | 80.31% | 79.56% | 78.79% | 80.57% | 79.57% | 79.83% | 79.85% | 79.39% | 79.66% |
| Gross Profit Growth % | - | -2.05% | 0.45% | -3.95% | -11.67% | 3.92% | 12.05% | -1.34% | 10.99% | -1.51% | 0.58% | -9.12% | 2.95% | 18.47% | 17.49% | 27.54% | 18.78% | -3.65% | 11.32% | 13.44% | 20.32% | 20.32% | 12.57% | - |
| Operating Expenses | 3.56B | 3.37B | 3.5B | 3.52B | 3.49B | 3.83B | 3.75B | 3.35B | 3.29B | 2.96B | 3.18B | 3.03B | 3.46B | 3.13B | 2.6B | 1.07B | 887.65M | 1.54B | 1.57B | 1.39B | 1.25B | 1.03B | 901.03M | 816.61M |
| OpEx % of Revenue | - | 66.85% | 70.15% | 69.43% | 66.97% | 65.99% | 67.68% | 68.71% | 67.24% | 66.9% | 70.75% | 67.79% | 69.82% | 64.8% | 63.8% | 31.11% | 32.46% | 66.05% | 66.49% | 64.98% | 66.2% | 65.86% | 68.8% | 70.43% |
| Selling, General & Admin | 3.59B | 3.45B | 3.51B | 3.53B | 1.81B | 2.01B | 2.08B | 1.94B | 1.96B | 1.76B | 1.97B | 1.78B | 1.99B | 1.63B | 1.26B | 1.07B | 887.65M | 1.54B | 771.85M | 1.39B | 1.25B | 1.03B | 901.03M | 816.61M |
| SG&A % of Revenue | - | 68.42% | 70.27% | 69.64% | 34.79% | 34.67% | 37.44% | 39.78% | 39.97% | 39.72% | 43.82% | 39.79% | 40.15% | 33.76% | 30.93% | 31.11% | 32.46% | 66.05% | 32.72% | 64.98% | 66.2% | 65.86% | 68.8% | 70.43% |
| 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 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -1000K | -79.3M | -5.5M | -10.2M | 1.68B | 1.82B | 1.68B | 1.41B | -57.3M | 400K | 1.21B | -2.3M | -13M | 1.5B | 1.34B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 478M | 441.5M | 385.9M | 356.4M | 545.2M | 734.1M | 640.6M | 568.1M | 683.1M | 617.1M | 458.1M | 583.6M | 513.5M | 735.28M | 661.45M | 562.27M | 387.51M | 296.03M | 332.25M | 313.16M | 256.95M | 219.07M | 138.72M | 107.04M |
| Operating Margin % | 9.06% | 8.76% | 7.73% | 7.04% | 10.48% | 12.65% | 11.56% | 11.65% | 13.96% | 13.94% | 10.21% | 13.06% | 10.36% | 15.24% | 16.24% | 16.28% | 14.17% | 12.73% | 14.08% | 14.59% | 13.63% | 13.98% | 10.59% | 9.23% |
| Operating Income Growth % | - | 14.41% | 8.28% | -34.63% | -25.73% | 14.6% | 12.76% | -16.84% | 10.7% | 34.71% | -21.5% | 13.65% | -30.16% | 11.16% | 17.64% | 45.1% | 30.9% | -10.9% | 6.1% | 21.88% | 17.29% | 57.92% | 29.6% | - |
| EBITDA | 598.6M | 562.7M | 507.3M | 469.7M | 660.6M | 841.7M | 740.9M | 665.8M | 783.5M | 716.9M | 556.4M | 681.6M | 606.7M | 820.02M | 735.83M | 634.12M | 456.13M | 358.47M | 381.46M | 348.61M | 287.28M | 255.9M | 189.47M | 169.68M |
| EBITDA Margin % | 11.34% | 11.17% | 10.16% | 9.28% | 12.69% | 14.51% | 13.37% | 13.65% | 16.02% | 16.19% | 12.4% | 15.25% | 12.24% | 16.99% | 18.07% | 18.36% | 16.68% | 15.42% | 16.17% | 16.25% | 15.24% | 16.33% | 14.47% | 14.63% |
| EBITDA Growth % | -1.16% | 10.92% | 8.01% | -28.9% | -21.52% | 13.61% | 11.28% | -15.02% | 9.29% | 28.85% | -18.37% | 12.35% | -26.01% | 11.44% | 16.04% | 39.02% | 27.25% | -6.03% | 9.43% | 21.35% | 12.26% | 35.06% | 11.66% | - |
| D&A (Non-Cash Add-back) | 120.6M | 121.2M | 121.4M | 113.3M | 115.4M | 107.6M | 100.3M | 97.7M | 100.4M | 99.8M | 98.3M | 98M | 93.2M | 84.74M | 74.38M | 71.85M | 68.62M | 62.44M | 49.21M | 35.45M | 30.34M | 36.83M | 50.75M | 62.64M |
| EBIT | 417.8M | 489.5M | 387.7M | 368.9M | 564.1M | 713.9M | 649.4M | 581.1M | 683.1M | 617.1M | 428.4M | 586.9M | 538M | 741.27M | 667.64M | 569.64M | 389.76M | 300.54M | 332.25M | 313.16M | 256.95M | 219.07M | 138.72M | 107.04M |
| Net Interest Income | -165.4M | -205.9M | -206M | -154.4M | -133.2M | -148.7M | -124.2M | -132.4M | -161.6M | -146.3M | -93.4M | -94.9M | -79.2M | -18.6M | -10.5M | -2.49M | -7.42M | -5.1M | -13.22M | -10.57M | 0 | 0 | 0 | 0 |
| Interest Income | 7.4M | 8.5M | 12.3M | 11.5M | 6.1M | 4.4M | 8.8M | 20.6M | 19.4M | 14.5M | 5.9M | 5.6M | 12.5M | 7.99M | 6.2M | 7.37M | 2.25M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 172.8M | 214.4M | 218.3M | 165.9M | 139.3M | 153.1M | 133M | 153M | 181M | 160.8M | 99.3M | 100.5M | 91.7M | 26.55M | 16.74M | 9.86M | 9.66M | 5.1M | 13.22M | 10.57B | 0 | 0 | 123.31T | 0 |
| Other Income/Expense | -233M | -166.4M | -216.5M | -153.4M | -120.4M | -173.3M | -124.2M | -116.7M | -218.9M | -145.9M | -93.4M | -97.2M | -92.2M | -18.58M | -10.54M | -2.49M | -7.42M | -5.1M | -13.22M | -10.57M | -39.54M | -43.92M | -123.31M | -41.47M |
| Pretax Income | 245M | 275.1M | 169.4M | 203M | 424.8M | 560.8M | 516.4M | 451.4M | 464.2M | 471.2M | 364.7M | 486.4M | 421.3M | 716.72M | 650.91M | 559.78M | 380.1M | 290.93M | 319.03M | 302.58M | 217.41M | 175.15M | 15.41M | 65.57M |
| Pretax Margin % | 4.64% | 5.46% | 3.39% | 4.01% | 8.16% | 9.66% | 9.32% | 9.26% | 9.49% | 10.64% | 8.13% | 10.88% | 8.5% | 14.85% | 15.98% | 16.2% | 13.9% | 12.52% | 13.52% | 14.1% | 11.53% | 11.18% | 1.18% | 5.66% |
| Income Tax | 67.6M | 46.8M | -84.9M | 60.8M | 103.5M | 113.6M | 143.8M | 140.4M | 167.6M | 257.3M | 104.7M | 147.3M | 112.6M | 189.19M | 173.72M | 147.2M | 89.56M | 87.58M | 97.84M | 111.13M | 74.27M | 82.01M | 29.73M | 28.72M |
| Effective Tax Rate % | 27.59% | 17.01% | -50.12% | 29.95% | 24.36% | 20.26% | 27.85% | 31.1% | 36.11% | 54.61% | 28.71% | 30.28% | 26.73% | 26.4% | 26.69% | 26.3% | 23.56% | 30.1% | 30.67% | 36.73% | 34.16% | 46.82% | 192.84% | 43.8% |
| Net Income | 178.1M | 228.3M | 254.3M | 142.2M | 321.3M | 447.2M | 372.6M | 311M | 296.6M | 213.9M | 260M | 339.1M | 308.7M | 527.52M | 477.19M | 412.58M | 290.53M | 203.35M | 221.19M | 191.45M | 143.14M | 93.14M | -14.31M | 36.85M |
| Net Margin % | 3.37% | 4.53% | 5.09% | 2.81% | 6.17% | 7.71% | 6.72% | 6.38% | 6.06% | 4.83% | 5.79% | 7.59% | 6.23% | 10.93% | 11.72% | 11.94% | 10.63% | 8.75% | 9.38% | 8.92% | 7.59% | 5.94% | -1.09% | 3.18% |
| Net Income Growth % | -44.48% | -10.22% | 78.83% | -55.74% | -28.15% | 20.02% | 19.81% | 4.86% | 38.66% | -17.73% | -23.33% | 9.85% | -41.48% | 10.55% | 15.66% | 42.01% | 42.88% | -8.07% | 15.53% | 33.75% | 53.68% | 750.83% | -138.84% | - |
| Net Income (Continuing) | 177.4M | 228.3M | 254.3M | 142.2M | 321.3M | 447.2M | 372.6M | 311M | 296.6M | 213.9M | 260M | 339.1M | 308.7M | 527.52M | 477.19M | 412.58M | 290.53M | 203.35M | 221.19M | 191.45M | 143.14M | 93.14M | -14.31M | 36.85M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 5.9M | 5.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.66 | 2.20 | 2.50 | 1.42 | 3.23 | 4.13 | 2.77 | 2.20 | 1.98 | 1.29 | 1.51 | 1.99 | 1.70 | 2.46 | 1.97 | 1.66 | 1.16 | 0.81 | 0.84 | 0.66 | 0.48 | 0.32 | -0.07 | 0.17 |
| EPS Growth % | -46.33% | -12% | 76.06% | -56.04% | -21.79% | 49.1% | 25.91% | 11.11% | 53.49% | -14.57% | -24.12% | 17.06% | -30.89% | 24.87% | 18.67% | 43.1% | 43.21% | -3.57% | 27.27% | 37.5% | 50% | 573.37% | -139.76% | - |
| EPS (Basic) | - | 2.22 | 2.53 | 1.44 | 3.26 | 4.22 | 2.83 | 2.26 | 1.98 | 1.35 | 1.57 | 2.06 | 1.79 | 2.57 | 2.07 | 1.77 | 1.23 | 0.83 | 0.87 | 0.69 | 0.51 | 0.34 | -0.07 | 0.17 |
| Diluted Shares Outstanding | 107.3M | 103.6M | 101.6M | 100.2M | 99.5M | 108.3M | 134.5M | 141.6M | 149.5M | 165.7M | 172.2M | 170.6M | 181.6M | 214.8M | 235.8M | 249.69M | 252.99M | 252.39M | 263.08M | 290.86M | 298.04M | 289.96M | 211.64M | 213.78M |
| Basic Shares Outstanding | 105.1M | 102.8M | 100.6M | 99M | 98.5M | 105.9M | 131.5M | 137.4M | 149.5M | 158.5M | 166.1M | 165.2M | 172.6M | 205.2M | 224.8M | 235.08M | 238.01M | 244.88M | 255.14M | 277.99M | 283.26M | 275.89M | 211.64M | 213.78M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | 9.85% | 23.33% | 28.31% | 20.72% | 18.5% | 23.96% | 22.92% | 21.69% | - | - | - | - |
Quick answers to the most common questions about buying HLF stock.
For fiscal year 2025, Herbalife Nutrition Ltd. (HLF) reported total revenue of $5.04B. This represents a 334.5% increase compared to $1.16B in 2003.
Herbalife Nutrition Ltd. (HLF) is profitable, generating $228.3M in net income for the fiscal year ending 2025 with a net profit margin of 4.5%.
Herbalife Nutrition Ltd. (HLF) reported an operating income of $441.5M, resulting in an operating profit margin of 8.8%. This margin reflects the operational efficiency of the business before interest and taxes.
Herbalife Nutrition Ltd. (HLF) generated $3.81B in gross profit for the year, representing a gross profit margin of 75.6%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Margin compression under distributor costs
Metrics are mathematically derived from official filings.
Top-Line Growth Plateauing Near Flat
As reported in the quarterly income statements, HLF's revenue has held near $1.3B across recent quarters, with year-over-year growth running between roughly 0.9% and 6%, suggesting the top line is stabilizing rather than re-accelerating meaningfully.
The sequence of modest positive growth rates after a stretch of declines suggests the business has stabilized, but the magnitude does not yet indicate a durable return to expansion. Investors should determine whether the recent sales uptick reflects genuine end-consumer demand or distributor-level purchasing, which the reported figures alone cannot distinguish. Growth durability therefore warrants further investigation before it is treated as structural.
Gross Margin Strong but Eroding
Based on the reported figures, HLF's gross margin has ranged from about 75% to 78% over recent quarters, a structurally high level that reflects low manufacturing costs relative to retail price points.
A gross margin in this band is characteristic of a direct-selling model where product cost is small relative to the price charged through the distributor channel. The more relevant question is how little of this gross profit reaches operating income, because distributor compensation absorbs most of the spread. The gap between gross and operating margin appears to be the key variable to monitor.
Thin Operating Margin Limits Scaling
According to the income statement data, HLF's operating margin has fluctuated between roughly 6% and 10.5%, indicating that operating income is not scaling efficiently against a gross profit base near $1.0B.
Operating income has moved far less than gross profit, implying that selling and administrative costs grow roughly in line with revenue rather than leveraging over time. This pattern suggests limited operating leverage in the current cost structure. Without a sustained decline in overhead as a share of sales, incremental revenue may not translate into proportionate profit gains.
Volatile Net Income Obscures Trend
As reported in the financial statements, HLF's net income has swung sharply between quarters, including a loss in one period and an unusually large gain in another, making reported earnings a weak indicator of underlying profitability.
Large quarter-to-quarter swings in net income relative to a stable operating income line suggest that non-operating items, taxes, or one-time adjustments are influencing the bottom line. EPS volatility of this magnitude may therefore overstate or understate the core earnings power of the business. Investors should weigh operating income trends more heavily than reported net income when assessing quality.
Distributor Compensation Dominates Cost Base
Based on reported figures, HLF's selling and administrative expenses consume the large majority of its roughly $1.0B quarterly gross profit, leaving operating margins near 10% despite gross margins above 75%.
The cost structure is driven primarily by distributor incentives and overhead tied to the multi-level model, which functions as a largely variable expense. This creates a high-margin product business whose profitability is contingent on controlling compensation payouts. Any regulatory or competitive pressure forcing changes to that structure could materially alter the margin profile.
Margin Compression Could Undermine Base Case
As reported in recent filings, HLF's quarterly EPS miss against a revenue base of about $1.3B suggests that rising costs may be compressing earnings faster than top-line growth can offset.
The bear case centers on the possibility that revenue growth is being purchased through higher distributor incentives or promotional spending, which would erode margins without improving underlying demand. A thin operating margin leaves limited cushion against cost inflation in key inputs or regulatory-driven compensation changes. Investors should monitor whether the recent earnings shortfall reflects a transient factor or an early sign of structural margin deterioration.