Leslie's, Inc. (LESL) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Leslie's, Inc. (LESL) stock price & volume — 10-year historical chart
Leslie's, Inc. (LESL) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Leslie's, Inc. (LESL) competitors in Home improvement and flooring retailers — business model, growth, and fundamentals comparison
Leslie's, Inc. (LESL) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Leslie's, Inc. (LESL) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | Oct'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 892.6M | 928.2M | 1.11B | 1.34B | 1.56B | 1.45B | 1.33B | 1.24B | 1.21B |
| Revenue Growth % | - | 3.99% | 19.83% | 20.74% | 16.32% | -7.1% | -8.34% | -6.63% | -21.21% |
| Cost of Goods Sold | 535.46M | 548.46M | 651.52M | 747.76M | 888.38M | 902.99M | 853.33M | 802.27M | 794.82M |
| COGS % of Revenue | 59.99% | 59.09% | 58.58% | 55.68% | 56.87% | 62.22% | 64.15% | 64.6% | - |
| Gross Profit | 357.14M▲ 0% | 379.74M▲ 6.3% | 460.71M▲ 21.3% | 595.16M▲ 29.2% | 673.74M▲ 13.2% | 548.22M▼ 18.6% | 476.79M▼ 13.0% | 439.65M▼ 7.8% | 419M▲ 0% |
| Gross Margin % | 40.01% | 40.91% | 41.42% | 44.32% | 43.13% | 37.78% | 35.85% | 35.4% | 34.52% |
| Gross Profit Growth % | - | 6.33% | 21.32% | 29.18% | 13.2% | -18.63% | -13.03% | -7.79% | - |
| Operating Expenses | 241.67M | 258.15M | 314.34M | 386.07M | 434.99M | 446.04M | 419.67M | 425.68M | 423.93M |
| OpEx % of Revenue | 27.07% | 27.81% | 28.26% | 28.75% | 27.85% | 30.74% | 31.55% | 34.28% | - |
| Selling, General & Admin | 241.67M | 258.15M | 314.34M | 386.07M | 434.99M | 446.04M | 409.71M | 425.68M | 421.8M |
| SG&A % of Revenue | 27.07% | 27.81% | 28.26% | 28.75% | 27.85% | 30.74% | 30.8% | 34.28% | - |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -1.76M | 0 | -1.09M | -2.38M | -397K | 0 | 9.96M | 0 | 1000K |
| Operating Income | 115.47M▲ 0% | 121.59M▲ 5.3% | 146.38M▲ 20.4% | 209.09M▲ 42.8% | 238.75M▲ 14.2% | 102.18M▼ 57.2% | 57.12M▼ 44.1% | 13.97M▼ 75.5% | -1.95M▲ 0% |
| Operating Margin % | 12.94% | 13.1% | 13.16% | 15.57% | 15.28% | 7.04% | 4.29% | 1.13% | -0.16% |
| Operating Income Growth % | - | 5.3% | 20.39% | 42.84% | 14.19% | -57.2% | -44.1% | -75.54% | - |
| EBITDA | 147.08M | 152.01M | 177.9M | 235.64M | 269.52M | 136.32M | 90.19M | 47.44M | 6.04M |
| EBITDA Margin % | 16.48% | 16.38% | 15.99% | 17.55% | 17.25% | 9.39% | 6.78% | 3.82% | 0.5% |
| EBITDA Growth % | - | 3.35% | 17.03% | 32.46% | 14.38% | -49.42% | -33.84% | -47.41% | -95.25% |
| D&A (Non-Cash Add-back) | 31.61M | 30.42M | 31.52M | 26.55M | 30.77M | 34.14M | 33.08M | 33.47M | 7.99M |
| EBIT | 113.71M | 121.59M | 145.29M | 197.54M | 238.36M | 102.18M | 57.12M | -169.85M | -185.77M |
| Net Interest Income | -91.66M | -98.58M | -84.1M | -34.41M | -30.24M | -65.44M | -70.39M | -62.92M | -60.69M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 91.66M | 98.58M | 84.1M | 34.41M | 30.24M | 65.44M | 70.39M | 62.92M | 60.69M |
| Other Income/Expense | -93.42M | -106.03M | -85.19M | -45.96M | -30.64M | -65.44M | -70.39M | -246.75M | -254.67M |
| Pretax Income | 22.05M▲ 0% | 15.56M▼ 29.5% | 61.19M▲ 293.3% | 163.13M▲ 166.6% | 208.12M▲ 27.6% | 36.74M▼ 82.3% | -13.28M▼ 136.1% | -232.77M▼ 1653.1% | -259.6M▲ 0% |
| Pretax Margin % | 2.47% | 1.68% | 5.5% | 12.15% | 13.32% | 2.53% | -1% | -18.74% | -21.39% |
| Income Tax | 4.93M | 14.86M | 2.63M | 36.49M | 49.09M | 9.5M | 10.1M | 4.2M | 15.78M |
| Effective Tax Rate % | 22.34% | 95.49% | 4.29% | 22.37% | 23.59% | 25.85% | -76.07% | -1.8% | -6.08% |
| Net Income | 17.13M▲ 0% | 702K▼ 95.9% | 58.56M▲ 8242.0% | 126.63M▲ 116.2% | 159.03M▲ 25.6% | 27.24M▼ 82.9% | -23.38M▼ 185.8% | -236.97M▼ 913.6% | -275.38M▲ 0% |
| Net Margin % | 1.92% | 0.08% | 5.27% | 9.43% | 10.18% | 1.88% | -1.76% | -19.08% | -22.69% |
| Net Income Growth % | - | -95.9% | 8242.02% | 116.24% | 25.58% | -82.87% | -185.82% | -913.6% | -7223.83% |
| Net Income (Continuing) | 17.13M | 702K | 58.56M | 126.63M | 159.03M | 27.24M | -23.38M | -236.97M | -275.38M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.84▲ 0% | 0.08▼ 95.9% | 6.20▲ 8057.9% | 13.40▲ 116.1% | 17.00▲ 26.9% | 2.96▼ 82.6% | -2.60▼ 187.8% | -25.51▼ 881.2% | -29.62▲ 0% |
| EPS Growth % | - | -95.86% | 8057.89% | 116.13% | 26.87% | -82.59% | -187.84% | -881.15% | -7639.58% |
| EPS (Basic) | 1.84 | 0.08 | 6.20 | 13.60 | 17.20 | 2.96 | -2.53 | -25.51 | - |
| Diluted Shares Outstanding | 9.33M | 9.33M | 9.33M | 9.5M | 9.31M | 9.24M | 9.23M | 9.29M | 9.3M |
| Basic Shares Outstanding | 9.33M | 9.33M | 9.33M | 9.27M | 9.22M | 9.19M | 9.23M | 9.29M | 9.3M |
| Dividend Payout Ratio | - | 176.64% | - | - | - | - | - | - | - |
Leslie's, Inc. (LESL) balance sheet — assets, liabilities & shareholders' equity
| Line item | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | Oct'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 255.33M | 282.09M | 372.13M | 603.27M | 542.38M | 420.29M | 422.43M | 328.79M | 267.03M |
| Cash & Short-Term Investments | 77.57M | 90.9M | 157.07M | 345.06M | 112.29M | 55.42M | 108.5M | 64.34M | 3.62M |
| Cash Only | 77.57M | 90.9M | 157.07M | 345.06M | 112.29M | 55.42M | 108.5M | 64.34M | 3.62M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 28.7M | 33.87M | 31.48M | 38.86M | 45.3M | 29.4M | 45.47M | 23.22M | 15.86M |
| Days Sales Outstanding | 11.74 | 13.32 | 10.33 | 10.56 | 10.58 | 7.39 | 12.48 | 6.82 | 7.96 |
| Inventory | 143.22M | 149.73M | 148.97M | 198.79M | 361.69M | 311.84M | 234.28M | 207.98M | 210.01M |
| Days Inventory Outstanding | 97.63 | 99.64 | 83.46 | 97.03 | 148.6 | 126.05 | 100.21 | 94.62 | 117.82 |
| Other Current Assets | 0 | 0 | 34.61M | 8.88M | 15.6M | 10.13M | 9.44M | 33.25M | 37.55M |
| Total Non-Current Assets | 197.83M | 197.63M | 374.31M | 440.52M | 567.25M | 614.15M | 627.89M | 593.38M | 382.41M |
| Property, Plant & Equipment | 80.26M | 78.51M | 244.05M | 282.62M | 314.56M | 341.75M | 368.94M | 345.53M | 316.37M |
| Fixed Asset Turnover | 11.12x | 11.82x | 4.56x | 4.75x | 4.97x | 4.25x | 3.61x | 3.59x | 3.56x |
| Goodwill | 84.52M | 89.74M | 93.3M | 101.11M | 173.51M | 180.7M | 180.7M | 180.7M | 29.87M |
| Intangible Assets | 27.13M | 27.98M | 27.89M | 27.91M | 40.19M | 38.16M | 34.43M | 30.73M | 0 |
| Long-Term Investments | 4.3M | -21.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | -8.73M | 1.4M | 2.49M | 25.15M | 37.72M | 45.95M | 39.66M | 36.42M | 145.98M |
| Total Assets | 453.16M▲ 0% | 479.72M▲ 5.9% | 746.44M▲ 55.6% | 1.04B▲ 39.8% | 1.11B▲ 6.3% | 1.03B▼ 6.8% | 1.05B▲ 1.5% | 741.48M▼ 29.4% | 649.44M▲ 0% |
| Asset Turnover | 1.97x | 1.93x | 1.49x | 1.29x | 1.41x | 1.40x | 1.27x | 1.67x | 1.42x |
| Asset Growth % | - | 5.86% | 55.6% | 39.84% | 6.31% | -6.78% | 1.54% | -29.41% | -77.49% |
| Total Current Liabilities | 137.16M | 165.52M | 258.2M | 309.71M | 347.96M | 225.83M | 246.92M | 209.06M | 188.04M |
| Accounts Payable | 61.6M | 68.35M | 92.37M | 100.96M | 156.46M | 58.56M | 67.62M | 51.89M | 45.23M |
| Days Payables Outstanding | 41.99 | 45.48 | 51.75 | 49.28 | 64.28 | 23.67 | 28.92 | 23.61 | 34.84 |
| Short-Term Debt | 8.34M | 8.34M | 62.8M | 69.17M | 68.47M | 70.89M | 71.46M | 74.72M | 73.86M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 6.68M | 5.54M | 6.79M | 6.27M | 0 | 15.71M |
| Other Current Liabilities | 51.99M | 67.43M | 68.75M | 24.81M | 10.59M | 2.46M | 79.63M | 82.45M | 68.95M |
| Current Ratio | 1.86x | 1.70x | 1.44x | 1.95x | 1.56x | 1.86x | 1.71x | 1.57x | 1.57x |
| Quick Ratio | 0.82x | 0.80x | 0.86x | 1.31x | 0.52x | 0.48x | 0.76x | 0.58x | 0.58x |
| Cash Conversion Cycle | 67.38 | 67.48 | 42.04 | 58.31 | 94.9 | 109.77 | 83.76 | 77.84 | 90.94 |
| Total Non-Current Liabilities | 1.2B | 1.2B | 1.32B | 950.08M | 959.63M | 969.97M | 980.55M | 940.41M | 951.25M |
| Long-Term Debt | 1.19B | 1.19B | 1.18B | 786.13M | 779.73M | 773.28M | 769.07M | 752.05M | 170.62M |
| Capital Lease Obligations | 0 | 0 | 130.23M | 160.04M | 179.84M | 193.22M | 209.07M | 185.08M | 570.63M |
| Deferred Tax Liabilities | 1.06M | 1.24M | 53.82M | 59.21M | 68.22M | 74.97M | 0 | 287K | 1.84M |
| Other Non-Current Liabilities | 14.37M | 13.82M | 5.46M | 3.92M | 65K | 3.47M | 2.42M | 2.99M | 790.59M |
| Total Liabilities | 1.34B | 1.37B | 1.57B | 1.26B | 1.31B | 1.2B | 1.23B | 1.15B | 1.14B |
| Total Debt | 1.2B | 1.19B | 1.37B | 1.02B | 1.03B | 1.04B | 1.05B | 1.01B | 244.48M |
| Net Debt | 1.12B | 1.1B | 1.22B | 670.28M | 915.74M | 981.97M | 941.08M | 947.51M | 240.85M |
| Debt / Equity | - | - | - | - | - | - | - | - | -0.50x |
| Debt / EBITDA | 8.14x | 7.86x | 7.72x | 4.31x | 3.81x | 7.61x | 11.64x | 21.33x | 40.44x |
| Net Debt / EBITDA | 7.62x | 7.26x | 6.83x | 2.84x | 3.40x | 7.20x | 10.43x | 19.97x | 19.97x |
| Interest Coverage | 1.26x | 1.23x | 1.74x | 6.08x | 7.90x | 1.56x | 0.81x | 0.22x | -3.06x |
| Total Equity | -888.95M▲ 0% | -887.36M▲ 0.2% | -827M▲ 6.8% | -217.56M▲ 73.7% | -197.95M▲ 9.0% | -161.36M▲ 18.5% | -177.15M▼ 9.8% | -407.99M▼ 130.3% | -489.85M▲ 0% |
| Equity Growth % | - | 0.18% | 6.8% | 73.69% | 9.01% | 18.48% | -9.78% | -130.31% | -315.99% |
| Book Value per Share | -95.28 | -95.10 | -88.64 | -22.90 | -21.27 | -17.47 | -19.18 | -43.92 | -52.69 |
| Total Shareholders' Equity | -888.95M | -887.36M | -827M | -217.56M | -197.95M | -161.36M | -177.15M | -407.99M | -489.85M |
| Common Stock | 157K | 0 | 157K | 190K | 183K | 184K | 185K | 9K | 9K |
| Retained Earnings | -607.13M | -887.36M | -549.09M | -422.46M | -288.07M | -260.83M | -284.2M | -521.17M | -604.15M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -272.29M | 0 | -278.06M | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Leslie's, Inc. (LESL) cash flow — operating, investing & free cash flow history
| Line item | Sep'18 | Sep'19 | Sep'20 | Sep'21 | Sep'22 | Sep'23 | Sep'24 | Oct'25 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 43.28M | 57.82M | 103.41M | 169.56M | 66.64M | 6.47M | 107.47M | 8.82M | 8.82M |
| Operating CF Margin % | 4.85% | 6.23% | 9.3% | 12.63% | 4.27% | 0.45% | 8.08% | 0.71% | - |
| Operating CF Growth % | - | 33.6% | 78.84% | 63.97% | -60.7% | -90.29% | 1560.99% | -91.79% | -23.2% |
| Net Income | 17.13M | 702K | 58.56M | 126.63M | 159.03M | 27.24M | -23.38M | -236.97M | -275.38M |
| Depreciation & Amortization | 31.61M | 30.42M | 28.93M | 26.55M | 30.77M | 34.14M | 33.08M | 33.47M | 33.07M |
| Stock-Based Compensation | 1.78M | 2.13M | 1.78M | 24.22M | 11.35M | 11.7M | 8.59M | 6.2M | 4.6M |
| Deferred Taxes | 1.41M | -754K | -7.82M | 2.85M | 2.47M | -6.33M | 3.43M | 4.46M | 16.42M |
| Other Non-Cash Items | 4.82M | 5.45M | 4.85M | 12.15M | 3.63M | 8.69M | 4.12M | 184.81M | 202.13M |
| Working Capital Changes | -13.46M | 19.86M | 17.11M | -22.84M | -140.6M | -68.98M | 81.63M | 16.85M | 51.93M |
| Change in Receivables | -4.3M | -5.63M | -31.02M | -12.89M | -7.62M | 16.1M | -18.68M | 23.65M | 15.61M |
| Change in Inventory | -4.92M | -3.8M | 1.76M | -47.79M | -143.15M | 54.33M | 85.88M | 26.3M | 54.71M |
| Change in Payables | 2.04M | 23.83M | 39.34M | 36.04M | 23.84M | -120.05M | 1.89M | -15.73M | -10.98M |
| Cash from Investing | -40.22M | -37M | -26.81M | -35.35M | -138.98M | -52.54M | -47.16M | -25.35M | -25.03M |
| Capital Expenditures | -28.79M | -27.44M | -20.63M | -28.93M | -31.73M | -38.58M | -47.24M | -25.49M | -25.14M |
| CapEx % of Revenue | 3.23% | 2.96% | 1.85% | 2.15% | 2.03% | 2.66% | 3.55% | 2.05% | - |
| Acquisitions | -11.76M | -9.62M | -6.19M | -8.87M | -107.66M | -15.55M | 0 | 0 | 55K |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 325K | 64K | 7K | 2.44M | 408K | 1.59M | 81K | 141K | 56K |
| Cash from Financing | -24.39M | -7.5M | -10.43M | 53.78M | -158.87M | -10.8M | -7.22M | -27.64M | -15.73M |
| Debt Issued (Net) | -23.66M | -6.25M | -10.43M | -395.23M | -8.1M | -8.1M | -6.22M | -27.56M | -15.69M |
| Equity Issued (Net) | 0 | 0 | 0 | 1000K | -1000K | -1000K | -998K | 0 | -25K |
| Dividends Paid | 0 | -1.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | -152.15M | -2.36M | -998K | 0 | -25K |
| Other Financing | -724K | 0 | 0 | -9.58M | 1.38M | -347K | 0 | -76K | -19K |
| Net Change in Cash | -21.32M▲ 0% | 13.33M▲ 162.5% | 66.17M▲ 396.4% | 187.99M▲ 184.1% | -231.21M▼ 223.0% | -56.87M▲ 75.4% | 53.09M▲ 193.3% | -44.16M▼ 183.2% | -7.99M▲ 0% |
| Free Cash Flow | 14.49M▲ 0% | 30.38M▲ 109.6% | 82.78M▲ 172.5% | 140.63M▲ 69.9% | 34.92M▼ 75.2% | -32.11M▼ 191.9% | 60.22M▲ 287.6% | -16.67M▼ 127.7% | 7.63M▲ 0% |
| FCF Margin % | 1.62% | 3.27% | 7.44% | 10.47% | 2.24% | -2.21% | 4.53% | -1.34% | 0.63% |
| FCF Growth % | - | 109.58% | 172.51% | 69.88% | -75.17% | -191.95% | 287.57% | -127.68% | -93.83% |
| FCF per Share | 1.55 | 3.26 | 8.87 | 14.80 | 3.75 | -3.48 | 6.52 | -1.79 | -1.79 |
| FCF Conversion (FCF/Net Income) | 2.53x | 82.37x | 1.77x | 1.34x | 0.42x | 0.24x | -4.60x | -0.04x | -0.03x |
| Interest Paid | 90.06M | 90.48M | 88.68M | 36.41M | 32.62M | 63.06M | 63.24M | 0 | 30.77M |
| Taxes Paid | 7.33M | 12.94M | 15.3M | 28.56M | 41.15M | 22.56M | 10.93M | 0 | 3.56M |
Leslie's, Inc. (LESL) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | - | - | - | - | 77.93% |
| Return on Invested Capital (ROIC) | 40.72% | 36.29% | 37.28% | 30.6% | 9.96% | 5.41% | 1.61% | 1.61% |
| Gross Margin | 40.91% | 41.42% | 44.32% | 43.13% | 37.78% | 35.85% | 35.4% | 34.52% |
| Net Margin | 0.08% | 5.27% | 9.43% | 10.18% | 1.88% | -1.76% | -19.08% | -22.69% |
| Debt / Equity | - | - | - | - | - | - | - | -0.50x |
| Interest Coverage | 1.23x | 1.74x | 6.08x | 7.90x | 1.56x | 0.81x | 0.22x | -3.06x |
| FCF Conversion | 82.37x | 1.77x | 1.34x | 0.42x | 0.24x | -4.60x | -0.04x | -0.03x |
| Revenue Growth | 3.99% | 19.83% | 20.74% | 16.32% | -7.1% | -8.34% | -6.63% | -21.21% |
Leslie's, Inc. (LESL) stock FAQ — growth, dividends, profitability & financials explained
Leslie's, Inc. (LESL) reported $1.21B in revenue for fiscal year 2025. This represents a 36% increase from $892.6M in 2018.
Leslie's, Inc. (LESL) saw revenue decline by 6.6% over the past year.
Leslie's, Inc. (LESL) reported a net loss of $275.4M for fiscal year 2025.
Leslie's, Inc. (LESL) generated $7.6M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
Leslie's, Inc. (LESL) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates