Leslie's, Inc.
A U.S.-based specialty retailer offering a curated selection of home furnishings and decor in standalone locations across the country.
A U.S.-based specialty retailer offering a curated selection of home furnishings and decor in standalone locations across the country.
If the company successfully executes a turnaround strategy to reduce its massive interest burden and stabilize margins, the current distressed valuation could offer significant upside potential for patient investors. The established brand presence and physical store network provide a durable competitive moat that can be leveraged once liquidity constraints are resolved. Any improvement in consumer sentiment towards home decor could quickly reverse revenue declines given the company's existing market share.
The negative shareholders' equity of -$408.0M and retained earnings deficit of -$521.2M indicate deep-seated solvency issues that make a successful turnaround highly uncertain without major capital restructuring. The steep revenue contraction over the last three years suggests a deteriorating competitive position or loss of market share to more efficient retailers. With interest expenses exceeding $60M and operating losses widening, the company lacks the financial runway to invest in growth or withstand further economic headwinds.
Leslie's, Inc. operates as a specialty retailer of home furnishings and decor across the United States, serving residential customers through its extensive network of standalone stores. The company focuses on providing high-quality furniture, accessories, and design services to enhance home aesthetics. Key products include living room sets, bedroom collections, dining tables, and coordinated accent pieces.
The company faces a critical financial challenge marked by a substantial net profit decline to -$237.0M in 2025 and a significant reduction in revenue from $1.45B in 2023 to $1.24B in 2025. Operating expenses have outpaced gross profit margins, resulting in an operating loss of -$169.9M despite maintaining a healthy gross profit of $439.6M. Cash flow from operations of $8.8M was insufficient to cover capital expenditures and debt repayments, leading to a net decrease in cash of -$44.2M.
The home furnishings retail sector is highly competitive, characterized by rapid shifts in consumer tastes and a growing preference for online shopping that pressures traditional brick-and-mortar operators. Industry participants face margin compression from rising supply chain costs and intense price competition from mass-market retailers offering lower-priced alternatives. Success in this environment requires operational efficiency, adaptive inventory management, and the ability to deliver an omnichannel customer experience.
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | $1.45B | $1.33B | $1.24B |
| Cost of Revenue | $903.0M | $853.3M | $802.3M |
| Gross Profit | $548.2M | $476.8M | $439.6M |
| Operating Expenses | $446.0M | $419.7M | $609.5M |
| Operating Income | $102.2M | $57.1M | $-169.9M |
| G&A | $446.0M | $419.7M | $425.7M |
| Stock-Based Comp | $11.7M | $8.6M | $6.2M |
| D&A | $29.8M | $29.2M | $29.3M |
| Amortization | $4.3M | $3.7M | $3.7M |
| Other OpEx | $0 | $0 | $183.8M |
| Non-Operating Income | $-65.4M | $-70.4M | $-62.9M |
| Interest Expense | $65.4M | $70.4M | $62.9M |
| Pre-Tax Income | $36.7M | $-13.3M | $-232.8M |
| Income Tax | $9.5M | $10.1M | $4.2M |
| Continuing Ops | $27.2M | $-23.4M | $-237.0M |
| Discontinued Ops | $0 | $0 | $0 |
| Net Income | $27.2M | $-23.4M | $-237.0M |
| Minority Interest | $0 | $0 | $0 |
| Net to Common | $27.2M | $-23.4M | $-237.0M |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Current Assets | $420.3M | $422.4M | $328.8M |
| Cash & Equivalents | $55.4M | $108.5M | $64.3M |
| Accounts Receivable | $29.4M | $45.5M | $23.2M |
| Inventory | $311.8M | $234.3M | $208.0M |
| Prepaid Expenses | $23.6M | $34.2M | $33.2M |
| Other Current Assets | $0 | $0 | $0 |
| Long-Term Assets | $614.1M | $627.9M | $412.7M |
| PP&E (Net) | $90.3M | $98.4M | $92.5M |
| Intangibles | $38.2M | $34.4M | $30.7M |
| Goodwill | $180.7M | $180.7M | $0 |
| Operating Leases | $251.5M | $270.5M | $253.0M |
| Other LT Assets | $53.5M | $43.8M | $36.4M |
| Total Assets | $1.03B | $1.05B | $741.5M |
| Current Liabilities | $225.8M | $246.9M | $209.1M |
| Accounts Payable | $58.6M | $67.6M | $51.9M |
| Current Debt | $8.1M | $8.1M | $0 |
| Current Leases | $62.8M | $63.4M | $74.7M |
| Taxes Payable | $5.8M | $1.1M | $0 |
| Other Current Liab | $90.6M | $0 | $0 |
| Long-Term Liabilities | $970.0M | $980.6M | $940.4M |
| Long-Term Debt | $773.3M | $769.1M | $752.1M |
| LT Operating Leases | $193.2M | $209.1M | $185.1M |
| Other LT Liab | $3.5M | $2.4M | $3.3M |
| Total Liabilities | $1.20B | $1.23B | $1.15B |
| Shareholders' Equity | $-161.4M | $-177.1M | $-408.0M |
| Retained Earnings | $-260.8M | $-284.2M | $-521.2M |
| Total L&E | $1.03B | $1.05B | $741.5M |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Income (CFO) | $27.2M | $-23.4M | $-237.0M |
| Non-Cash Adjustments | $163.0M | $201.4M | $340.3M |
| Working Capital Changes | $-183.8M | $-70.6M | $-94.5M |
| Cash from Operations | $6.5M | $107.5M | $8.8M |
| Capital Expenditures | $38.6M | $47.2M | $25.5M |
| Cash from Investing | $-52.5M | $-47.2M | $-25.4M |
| Debt Issuances | $0 | — | — |
| Debt Repayments | $8.1M | $6.1M | $27.0M |
| Share Buybacks | $0 | $0 | — |
| Cash from Financing | $-10.8M | $-7.2M | $-27.6M |
| FX Effect | $0 | $0 | $0 |
| Net Change in Cash | $-56.9M | $53.1M | $-44.2M |
| Beginning Cash | $112.3M | $55.4M | $108.5M |
| Ending Cash | $55.4M | $108.5M | $64.3M |
The company derives revenue primarily from the sale of furniture and home accessories directly to consumers through its proprietary retail stores. Operations are further supported by the provision of design services and home styling consultations that add value to product purchases. All sales occur within the United States domestic market without significant international exposure or separate wholesale divisions.
Significant leverage poses a major threat, with total liabilities of $1.15 billion against negative shareholders' equity of -$408 million, creating vulnerability during economic downturns. A sharp decline in consumer discretionary spending directly impacts revenue, as evidenced by the contraction from $1.45B to $1.24B over the last three years. The massive interest expense of $62.9M and operating loss of -$169.9M erode cash flows, limiting financial flexibility for strategic investments. Rising inventory holding costs coupled with negative working capital changes could further strain liquidity if sales do not recover.
The company maintains a curated inventory model that allows for agile responses to emerging design trends while minimizing overstock risks compared to big-box retailers. Its extensive physical footprint provides localized customer service and immediate product availability, fostering strong brand loyalty among design-conscious consumers. Proprietary store layouts and in-store technology enhance the shopping experience, differentiating it from online-only competitors.
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.