Revenue
$24.69M
Fiscal year ended 2025-06-30Operating income
-$69.00K
Fiscal year ended 2025-06-30Free cash flow
-$451.00K
Fiscal year ended 2025-06-30Luvu Brands, Inc. (LUVU) reported revenue of $24.69M and net income of -$448.00K for the fiscal year ended 2025-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Luvu Brands, Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Household Furniture.
Income
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $24.69M | $24.57M | $29.22M | $26.34M | $23.10M | $18.38M | $17.00M | $16.43M | $16.93M | $16.83M |
| Cost of revenue | $18.22M | $18.05M | $22.03M | $20.34M | $16.80M | $12.85M | $12.58M | $11.63M | $11.99M | $12.60M |
| Gross profit | $6.47M | $6.53M | $7.19M | $6.00M | $6.30M | $5.53M | $4.42M | $4.80M | $4.94M | $4.23M |
| Operating income | -$69.00K | $174.00K | $1.54M | $946.00K | $1.84M | $1.45M | $410.00K | $676.00K | $736.00K | $147.00K |
| Net income | -$448.00K | -$399.00K | $1.20M | $604.00K | $2.56M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Research & development | $167.25K | $156.62K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $169.50K |
| Weighted-average diluted shares | shares 76.83M | shares 76.55M | shares 76.49M | Unavailable | Unavailable | shares 75.26M | shares 73.45M | shares 74.48M | shares 73.13M | shares 71.19M |
| Pretax income | -$448.00K | -$237.00K | $1.19M | $604.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Income tax expense | $0 | $162.00K | -$10.00K | $0 | $0 | $0 | Unavailable | Unavailable | Unavailable | Unavailable |
| Diluted EPS | $-0.01 | $-0.01 | $0.02 | $0.01 | $0.03 | $0.01 | $0.00 | Unavailable | Unavailable | Unavailable |
| Selling, general & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $3.52M | $3.19M | $3.08M | $2.99M | $2.69M | $2.37M | $2.34M | $2.41M | $2.42M | $2.26M |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $5.00K | Unavailable | Unavailable | $859.00K | $977.00K | $1.15M | $649.00K | $431.00K | $742.00K | $545.00K |
| Total assets | $8.76M | $9.13M | $10.61M | $10.38M | $10.25M | $5.45M | $4.09M | $3.71M | $3.88M | $3.75M |
| Current assets | $6.03M | $5.52M | $6.38M | $5.95M | $5.65M | $4.33M | $3.28M | $2.92M | $3.00M | $2.88M |
| Total liabilities | $6.34M | $6.30M | $7.40M | $8.42M | $8.92M | $6.72M | $6.24M | $5.73M | $6.07M | $6.28M |
| Current liabilities | $5.01M | $4.18M | $4.58M | $5.17M | $5.21M | $5.75M | $5.55M | $5.20M | $4.83M | $5.24M |
| Total equity incl. NCI | $2.42M | $2.83M | $3.21M | $1.96M | $1.32M | -$1.27M | -$2.16M | -$2.16M | -$2.19M | -$2.53M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $3.58M | $3.29M | $4.20M | $3.82M | $3.39M | $1.98M | $1.75M | $1.69M | $1.54M | $1.44M |
| Accounts receivable | $1.60M | $1.06M | $1.05M | $1.11M | $1.13M | $1.14M | $830.00K | $657.00K | $631.00K | $794.00K |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $704.00K | $854.00K | $1.15M | $1.18M | $1.29M | $361.00K | $656.00K | $440.00K | $1.09M | $853.00K |
| Accounts payable | $1.86M | $1.50M | $2.11M | $2.68M | $2.67M | $2.44M | $2.56M | $2.27M | $2.18M | $2.36M |
Cash flow
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$410.00K | $475.00K | $661.00K | $387.00K | $540.00K | $367.00K | $158.00K | $210.00K | $347.00K | $26.00K |
| Capital expenditures | $41.00K | $71.00K | $115.00K | $52.00K | $189.00K | $134.00K | $113.00K | $94.00K | $70.00K | $46.00K |
| Investing cash flow | -$41.00K | -$71.00K | -$115.00K | -$52.00K | -$210.00K | -$227.00K | -$13.00K | -$40.00K | -$71.00K | -$212.00K |
| Financing cash flow | $158.00K | -$417.00K | -$364.00K | -$453.00K | -$505.00K | $363.00K | $73.00K | -$481.00K | -$79.00K | $239.00K |
| Net change in cash | Unavailable | Unavailable | Unavailable | Unavailable | -$175.00K | $503.00K | $218.00K | -$311.00K | $197.00K | $53.00K |
| Stock-based compensation | $36.00K | $19.00K | $46.00K | $24.00K | $15.00K | $21.00K | $21.00K | -$23.00K | $31.00K | $36.00K |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $428.15K | $412.17K | $353.84K | $305.64K | $220.00K | $151.00K | $165.00K | $193.00K | $208.00K | $225.00K |
Derived
| Metric | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 | 2017-06-30 | 2016-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$451.00K | $404.00K | $546.00K | $335.00K | Unavailable | $233.00K | $45.00K | $116.00K | $277.00K | -$20.00K |
| Gross margin | 26.2% | 26.6% | 24.6% | 22.8% | 27.3% | 30.1% | 26.0% | 29.2% | 29.2% | 25.1% |
| Operating margin | -0.3% | 0.7% | 5.3% | 3.6% | 8.0% | 7.9% | 2.4% | 4.1% | 4.3% | 0.9% |
| FCF margin | -1.8% | 1.6% | 1.9% | 1.3% | Unavailable | 1.3% | 0.3% | 0.7% | 1.6% | -0.1% |
| SBC / revenue | 0.1% | 0.1% | 0.2% | 0.1% | 0.1% | 0.1% | 0.1% | Unavailable | 0.2% | 0.2% |
| Current ratio | 1.20x | 1.32x | 1.39x | 1.15x | 1.08x | 0.75x | 0.59x | 0.56x | 0.62x | 0.55x |
| Revenue YoY growth | 0.5% | -15.9% | 10.9% | 14.0% | 25.7% | 8.1% | 3.5% | -3.0% | 0.6% | Unavailable |
| Net margin | -1.8% | -1.6% | 4.1% | 2.3% | 11.1% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| R&D / revenue | 0.7% | 0.6% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 0.2% | 0.3% | 0.4% | 0.2% | Unavailable | 0.7% | 0.7% | 0.6% | 0.4% | 0.3% |
| Long-term debt / equity | 0.29x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | -0.8% | 0.0% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open LUVU in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-05-15View SEC filing
10-Q · Filed 2026-02-17View SEC filing
10-Q · Filed 2025-11-14View SEC filing
10-K · Filed 2025-10-14View SEC filing
10-Q · Filed 2025-05-15View SEC filing
10-Q · Filed 2025-02-10View SEC filing
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.