Victoria's Secret & Co. Reports Third Quarter 2025 Results And Raises Full Year Guidance
| Victoria's Secret & Co.: | |
| Investor Relations: | Media Relations: |
| Priya Trivedi | Brooke Wilson |
| ... | ... |
Total Net Sales (Millions):
| Third Quarter 2025 | Third Quarter 2024 | % Inc/ (Dec) | Year-to- Date 2025 | Year-to- Date 2024 | % Inc/ (Dec) | ||||||||||||||||||
| Stores – North America | $ | 778.2 | $ | 738.1 | 5.4 | % | $ | 2,324.3 | $ | 2,267.2 | 2.5 | % | |||||||||||
| Direct1 | 428.5 | 411.0 | 4.3 | % | 1,268.2 | 1,290.1 | (1.7 | %) | |||||||||||||||
| International2 | 264.8 | 198.3 | 33.5 | % | 691.1 | 566.8 | 21.9 | % | |||||||||||||||
| Total | $ | 1,471.5 | $ | 1,347.4 | 9.2 | % | $ | 4,283.6 | $ | 4,124.1 | 3.9 | % | |||||||||||
1 – Year-to-date results include an approximately $20 million negative impact on direct net sales from the website closure due to the security incident in the second quarter of 2025. Beginning in the third quarter of 2025, direct sales in the European Union are reported in our International channel. Direct sales in the European Union were $12 million in the third quarter of 2025. Prior to the third quarter of 2025, direct sales in the European Union are reported in our Direct channel.
2 – Results include consolidated joint venture sales in China, royalties associated with franchise partners sales, wholesale sales, and beginning in the third quarter of 2025 direct sales in the European Union. Direct sales in the European Union were $12 million in the third quarter of 2025. Prior to the third quarter of 2025, direct sales in the European Union are reported in our Direct channel.
Comparable Sales Increase (Decrease):
| Third Quarter 2025 | Third Quarter 2024 | Year-to-Date 2025 | Year-to-Date 2024 | ||||
| Stores and Direct1 | 8% | 3% | 4% | (2%) | |||
| Stores Only2 | 5% | 2% | 3% | (4%) | |||
NOTE: Please refer to our filings with the Securities and Exchange Commission for further discussion regarding our comparable sales calculation.
1 – Results include company-operated stores in the U.S. and Canada, consolidated joint venture stores in China and direct sales.
2– Results include company-operated stores in the U.S. and Canada and consolidated joint venture stores in China.
Total Stores:
| Stores at 2/1/25 | Opened | Closed | Stores at 11/1/25 | |
| Company-Operated: | ||||
| U.S. | 782 | 12 | (26) | 768 |
| Canada | 24 | 1 | (1) | 24 |
| Subtotal Company-Operated | 806 | 13 | (27) | 792 |
| China Joint Venture: | ||||
| Beauty & Accessories1 | 30 | - | (9) | 21 |
| Full Assortment | 40 | 3 | (1) | 42 |
| Subtotal China Joint Venture | 70 | 3 | (10) | 63 |
| Partner-Operated: | ||||
| Beauty & Accessories | 324 | 33 | (18) | 339 |
| Full Assortment | 181 | 29 | (4) | 206 |
| Subtotal Partner-Operated | 505 | 62 | (22) | 545 |
| Adore Me | 6 | - | (2) | 4 |
| Total | 1,387 | 78 | (61 ) | 1,404 |
1 – Includes seven partner-operated stores at 11/1/25.
| VICTORIA'S SECRET & CO. | |||||||
| CONSOLIDATED STATEMENTS OF LOSS | |||||||
| THIRTEEN WEEKS ENDED NOVEMBER 1, 2025 AND NOVEMBER 2, 2024 | |||||||
| (Unaudited) | |||||||
| (In thousands except per share amounts) | |||||||
| 2025 | 2024 | ||||||
| Net Sales | $ | 1,471,519 | $ | 1,347,424 | |||
| Costs of Goods Sold, Buying and Occupancy | (935,377 | ) | (879,137 | ) | |||
| Gross Profit | 536,142 | 468,287 | |||||
| General, Administrative and Store Operating Expenses | (555,214 | ) | (514,963 | ) | |||
| Operating Loss | (19,072 | ) | (46,676 | ) | |||
| Interest Expense | (18,378 | ) | (22,433 | ) | |||
| Other Income (Loss) | 141 | (456 | ) | ||||
| Loss Before Income Taxes | (37,309 | ) | (69,565 | ) | |||
| Benefit for Income Taxes | (5,965 | ) | (14,815 | ) | |||
| Net Loss | (31,344 | ) | (54,750 | ) | |||
| Less: Net Income Attributable to Noncontrolling Interest | 6,004 | 1,477 | |||||
| Net Loss Attributable to Victoria's Secret & Co. | $ | (37,348 | ) | $ | (56,227 | ) | |
| Net Loss Per Diluted Share Attributable to Victoria's Secret & Co. | $ | (0.46 | ) | $ | (0.71 | ) | |
| Weighted Average Shares Outstanding1 | 80,632 | 78,718 | |||||
| 1Reported Weighted Average Shares Outstanding in the third quarter of 2025 and 2024 reflect basic shares due to the Net Loss. |
| VICTORIA'S SECRET & CO. | |||||||
| CONSOLIDATED STATEMENTS OF LOSS | |||||||
| THIRTY-NINE WEEKS ENDED NOVEMBER 1, 2025 AND NOVEMBER 2, 2024 | |||||||
| (Unaudited) | |||||||
| (In thousands except per share amounts) | |||||||
| 2025 | 2024 | ||||||
| Net Sales | $ | 4,283,605 | $ | 4,124,059 | |||
| Costs of Goods Sold, Buying and Occupancy | (2,754,221 | ) | (2,653,091 | ) | |||
| Gross Profit | 1,529,384 | 1,470,968 | |||||
| General, Administrative and Store Operating Expenses | (1,487,712 | ) | (1,429,052 | ) | |||
| Operating Income | 41,672 | 41,916 | |||||
| Interest Expense | (53,272 | ) | (65,531 | ) | |||
| Other Income | 4,221 | 338 | |||||
| Loss Before Income Taxes | (7,379 | ) | (23,277 | ) | |||
| Provision for Income Taxes | 3,163 | 1,815 | |||||
| Net Loss Per Diluted Share Attributable to Victoria's Secret & Co. | (10,542 | ) | (25,092 | ) | |||
| Less: Net Income Attributable to Noncontrolling Interest | 12,234 | 2,975 | |||||
| Net Loss Attributable to Victoria's Secret & Co. | $ | (22,776 | ) | $ | (28,067 | ) | |
| Net Loss Per Diluted Share Attributable to Victoria's Secret & Co. | $ | (0.28 | ) | $ | (0.36 | ) | |
| Weighted Average Shares Outstanding1 | 80,062 | 78,335 | |||||
| 1Reported Weighted Average Shares Outstanding in 2025 and 2024 reflect basic shares due to the Net Loss. |
| VICTORIA'S SECRET & CO. | |||||||||||||||
| NON-GAAP FINANCIAL INFORMATION | |||||||||||||||
| PERIODS ENDED NOVEMBER 1, 2025 AND NOVEMBER 2, 2024 | |||||||||||||||
| (Unaudited) | |||||||||||||||
| (In thousands except per share amounts) | |||||||||||||||
| In addition to our results provided in accordance with GAAP, provided below are non-GAAP financial measures that present operating income (loss), net income (loss) attributable to Victoria's Secret & Co. and net income (loss) per diluted share attributable to Victoria's Secret & Co. on an adjusted basis for the reported period and forecasted periods provided in this release, which remove certain non-recurring, infrequent or unusual items that we believe are not indicative of the results of our ongoing operations due to their size and nature. The intangible asset amortization excluded from these non-GAAP financial measures is excluded because the amortization, unlike the related revenue, is not affected by operations of any particular period unless an intangible asset becomes impaired or the estimated useful life of an intangible asset is revised. We use adjusted financial information as key performance measures of our results of operations for the purpose of evaluating performance internally. These non-GAAP measurements are not intended to replace the presentation of our financial results in accordance with GAAP. Instead, we believe that the presentation of adjusted financial information provides additional information to investors to facilitate the comparison of past and present operations. Further, our definition of non-GAAP financial measures may differ from similarly titled measures used by other companies. The tables below reconcile the most directly comparable GAAP financial measure to each non-GAAP financial measure. | |||||||||||||||
| Third Quarter | Year-to-Date | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Reconciliation of Reported to Adjusted Operating Income (Loss) | |||||||||||||||
| Reported Operating Income (Loss) - GAAP | $ | (19,072 | ) | $ | (46,676 | ) | $ | 41,672 | $ | 41,916 | |||||
| Amortization of Intangible Assets (a) | 6,284 | 6,284 | 18,852 | 18,852 | |||||||||||
| Restructuring and Other One-time Items (b) | 6,850 | 12,548 | 20,328 | 12,548 | |||||||||||
| Adore Me Acquisition-related Items (c) | 5,920 | (186 | ) | 5,920 | 524 | ||||||||||
| Adjusted Operating Income (Loss) | $ | (18 | ) | $ | (28,030 | ) | $ | 86,772 | $ | 73,840 | |||||
| Reconciliation of Reported to Adjusted Net Income (Loss) Attributable to Victoria's Secret & Co. | |||||||||||||||
| Reported Net Loss Attributable to Victoria's Secret & Co. - GAAP | $ | (37,348 | ) | $ | (56,227 | ) | $ | (22,776 | ) | $ | (28,067 | ) | |||
| Amortization of Intangible Assets (a) | 6,284 | 6,284 | 18,852 | 18,852 | |||||||||||
| Restructuring and Other One-time Items (b) | 6,850 | 12,548 | 20,328 | 12,548 | |||||||||||
| Adore Me Acquisition-related Items (c) | 5,920 | 1,400 | 5,920 | 4,300 | |||||||||||
| Tax Effect of Adjusted Items | (3,273 | ) | (3,473 | ) | (9,794 | ) | (6,533 | ) | |||||||
| Adjusted Net Income (Loss) Attributable to Victoria's Secret & Co. | $ | (21,567 | ) | $ | (39,468 | ) | $ | 12,530 | $ | 1,100 | |||||
| Reconciliation of Reported to Adjusted Net Income (Loss) Per Diluted Share Attributable to Victoria's Secret & Co. | |||||||||||||||
| Reported Net Loss Per Diluted Share Attributable to Victoria's Secret & Co. - GAAP | $ | (0.46 | ) | $ | (0.71 | ) | $ | (0.28 | ) | $ | (0.36 | ) | |||
| Amortization of Intangible Assets (a) | 0.06 | 0.06 | 0.17 | 0.17 | |||||||||||
| Restructuring and Other One-time Items (b) | 0.07 | 0.13 | 0.19 | 0.13 | |||||||||||
| Adore Me Acquisition-related Items (c) | 0.07 | 0.02 | 0.07 | 0.06 | |||||||||||
| Adjusted Net Income (Loss) Per Diluted Share Attributable to Victoria's Secret & Co. | $ | (0.27 | ) | $ | (0.50 | ) | $ | 0.15 | $ | 0.01 |
| (a) | In both the third quarter of 2025 and 2024, we recognized amortization expense of $6.3 million ($4.7 million net of tax expense of $1.6 million) in general, administrative and store operating expense, related to our definite-lived intangible assets. In both year-to-date 2025 and 2024, we recognized amortization expense of $18.9 million ($14.0 million net of tax expense of $4.9 million) in general, administrative and store operating expense, related to our definite-lived intangible assets. |
| (b) | In the third quarter of 2025, we recognized pre-tax charges of $6.9 million ($5.6 million net of tax expense of $1.3 million), $6.0 million included in general, administrative and store operating expense and $0.9 million included in buying and occupancy expense, related to activities to continue to restructure our executive leadership team and organizational structure, as well as income related to a one-time item. Year-to-date 2025, we recognized pre-tax charges of $20.3 million ($15.8 million net of tax expense of $4.5 million), $17.2 million included in general, administrative and store operating expense and $3.1 million included in buying and occupancy expense, related to activities to continue to restructure our executive leadership team and organizational structure, as well as net expense related to other one-time items. In the third quarter of 2024 and year-to-date 2024, we recognized a pre-tax charge of $12.5 million ($10.6 million net of tax expense of $1.9 million) in general, administrative and store operating expense related to the appointment of a new CEO and the elimination of two executive officer roles to restructure our executive leadership team. |
| (c) | In the third quarter and year-to-date 2025, we recognized pre-tax expense of $5.9 million ($5.5 million net of tax expense of $0.4 million), included in general, administrative and store operating expense, related to the financial impact of purchase accounting items and professional service costs related to the acquisition of Adore Me. In the third quarter of 2024, we recognized pre-tax expense of $1.4 million ($1.5 million net of tax benefit of $0.1 million), income of $0.2 million included in general, administrative and store operating expense and interest expense of $1.6 million, related to the financial impact of purchase accounting items related to the acquisition of Adore Me. Year-to-date 2024, we recognized pre-tax expense of $4.3 million ($4.6 million net of tax benefit of $0.3 million), expense of $0.5 million included in general, administrative and store operating expense and interest expense of $3.8 million, related to the financial impact of purchase accounting items related to the acquisition of Adore Me. |
| VICTORIA'S SECRET & CO. | |||||
| FORECASTED NON-GAAP FINANCIAL INFORMATION | |||||
| FORECASTED FOURTH QUARTER AND FULL YEAR ENDING JANUARY 31, 2026 | |||||
| (Unaudited) | |||||
| (In millions except per share amounts) | |||||
| Forecasted | Forecasted | ||||
| Fourth Quarter | Full Year | ||||
| 2025 | 2025 | ||||
| Reconciliation of Forecasted GAAP to Adjusted Operating Income | |||||
| Forecasted Operating Income - GAAP | $ 259 to 284 | $ 299 to 324 | |||
| Amortization of Intangible Assets (a) | 6 | 25 | |||
| Restructuring and Other One-time Items (b) | - | 20 | |||
| Adore Me Acquisition-related Items (c) | - | 6 | |||
| Forecasted Adjusted Operating Income | $ 265 to 290 | $ 350 to 375 | |||
| Reconciliation of Forecasted GAAP to Adjusted Net Income Attributable to Victoria's Secret & Co. | |||||
| Forecasted Net Income Attributable to Victoria's Secret & Co. - GAAP | $ 182 to 202 | $ 160 to 180 | |||
| Amortization of Intangible Assets (a) | 6 | 25 | |||
| Restructuring and Other One-time Items (b) | - | 20 | |||
| Adore Me Acquisition-related Items (c) | - | 6 | |||
| Tax Effect of Adjusted Items | (1 | ) | (11 | ) | |
| Forecasted Adjusted Net Income Attributable to Victoria's Secret & Co. | $ 187 to 207 | $ 200 to 220 | |||
| Reconciliation of Forecasted GAAP to Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | |||||
| Forecasted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. - GAAP | $ 2.14 to 2.39 | $ 1.91 to 2.16 | |||
| Amortization of Intangible Assets (a) | 0.06 | 0.23 | |||
| Restructuring and Other One-time Items (b) | - | 0.19 | |||
| Adore Me Acquisition-related Items (c) | - | 0.07 | |||
| Forecasted Adjusted Net Income Per Diluted Share Attributable to Victoria's Secret & Co. | $ 2.20 to 2.45 | $ 2.40 to 2.65 |
| (a) | For forecasted fourth quarter and forecasted full year of 2025, we estimate amortization expense of approximately $6.3 million and $25.1 million ($4.6 million and $18.6 million net of tax expense of $1.7 million and $6.5 million, respectively) in general, administrative and store operating expense, related to our definite-lived intangible assets. |
| (b) | Year-to-date 2025 as of the third quarter, we recognized pre-tax charges of $20.3 million ($15.8 million net of tax expense of $4.5 million), $17.2 million included in general, administrative and store operating expense and $3.1 million included in buying and occupancy expense, related to activities to continue to restructure our executive leadership team and organizational structure, as well as net expense related to other one-time items. |
| (c) | Year-to-date 2025 as of the third quarter, we recognized pre-tax expense of $5.9 million ($5.5 million net of tax expense of $0.4 million), included in general, administrative and store operating expense, related to the financial impact of purchase accounting items and professional service costs related to the acquisition of Adore Me. |

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment