balance equationreview2025-03-28
Difference 7893000 exceeds tolerance 2906900.000. Presentation or filing-vintage differences need review.
Revenue
$661.66M
Fiscal year ended 2026-07-03Operating income
$37.25M
Fiscal year ended 2026-07-03Free cash flow
Unavailable
Fiscal year ended 2026-07-03Vestis Corp (VSTS) reported revenue of $661.66M and net income of $11.05M for the fiscal year ended 2026-07-03. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Vestis Corp’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Wholesale-Miscellaneous Nondurable Goods.
Income
| Metric | 2026-07-03 | 2026-04-03 | 2026-01-02 | 2025-10-03 | 2025-06-27 | 2025-03-28 | 2024-12-27 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $661.66M | $659.44M | $663.39M | $712.01M | $673.80M | $665.25M | $683.78M | $684.28M | $698.25M | $705.37M |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | $37.25M | $26.78M | $16.58M | $17.64M | $24.96M | -$8.57M | $30.40M | $29.78M | $37.52M | $43.05M |
| Net income | $11.05M | $2.60M | -$6.39M | -$12.55M | -$676.00K | -$27.83M | $832.00K | -$2.30M | $5.04M | $5.96M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 134.34M | shares 133.05M | shares 131.90M | Unavailable | shares 131.81M | shares 131.75M | shares 132.12M | Unavailable | shares 131.83M | shares 131.89M |
| Pretax income | $14.34M | $2.51M | -$8.56M | -$10.90M | -$749.00K | -$34.19M | $1.54M | -$1.27M | $8.14M | $8.34M |
| Income tax expense | $3.30M | -$85.00K | -$2.17M | $1.64M | -$73.00K | -$6.36M | $708.00K | $1.03M | $3.10M | $2.38M |
| Diluted EPS | $0.08 | $0.02 | $-0.05 | Unavailable | $-0.01 | $-0.21 | $0.01 | Unavailable | $0.04 | $0.05 |
| Selling, general & administrative | $114.87M | $112.34M | $120.25M | $125.88M | $122.30M | $147.95M | $121.18M | $131.91M | $130.04M | $122.68M |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-07-03 | 2026-04-03 | 2026-01-02 | 2025-10-03 | 2025-06-27 | 2025-03-28 | 2024-12-27 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $57.66M | $50.34M | $41.55M | $29.75M | $23.74M | $28.81M | $18.56M | $31.01M | $29.10M | $30.66M |
| Total assets | $2.83B | $2.87B | $2.88B | $2.91B | $2.91B | $2.91B | $2.91B | $2.93B | $3.15B | $3.12B |
| Current assets | $831.64M | $850.68M | $853.06M | $850.03M | $820.60M | $817.25M | $809.59M | $813.27M | $1.02B | $1.00B |
| Total liabilities | $1.95B | $2.01B | $2.02B | $2.04B | $2.03B | $2.02B | $2.00B | $2.03B | $2.24B | $2.22B |
| Current liabilities | $383.97M | $398.82M | $392.22M | $408.96M | $445.87M | $437.16M | $448.70M | $456.10M | $429.79M | $400.15M |
| Total equity incl. NCI | $877.67M | $867.20M | $864.43M | $865.64M | $882.23M | $876.27M | $899.59M | $903.05M | $901.18M | $900.71M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $158.90M | $174.96M | $169.10M | $179.02M | $186.99M | $199.66M | $170.03M | $164.91M | $153.54M | $140.93M |
| Accounts receivable | $142.95M | $149.54M | $152.98M | $162.30M | $175.79M | $162.36M | $187.24M | $177.27M | $409.93M | $405.95M |
| Goodwill | $960.58M | $961.75M | $962.78M | $961.73M | $963.03M | $960.03M | $959.62M | $963.84M | $963.04M | $963.73M |
| Long-term debt | $1.09B | $1.12B | $1.15B | $1.16B | $1.16B | $1.16B | $1.13B | $1.15B | $1.39B | $1.41B |
| Accounts payable | $128.77M | $154.51M | $147.85M | $158.36M | $156.66M | $150.75M | $164.92M | $163.05M | $150.54M | $146.53M |
Cash flow
| Metric | 2026-07-03 | 2026-04-03 | 2026-01-02 | 2025-10-03 | 2025-06-27 | 2025-03-28 | 2024-12-27 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $64.94M | $58.25M | $37.69M | $30.93M | $22.86M | $6.66M | $3.78M | $295.59M | $48.66M | $76.04M |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | -$18.19M | -$6.14M | -$9.12M | -$14.30M | -$14.72M | -$8.65M | $17.85M | -$22.85M | -$20.96M | -$12.88M |
| Financing cash flow | -$39.75M | -$43.55M | -$16.53M | -$10.94M | -$12.68M | $12.17M | -$34.61M | -$270.67M | -$29.15M | -$81.52M |
| Net change in cash | $7.32M | $8.79M | $11.80M | $6.00M | -$5.06M | $10.24M | -$12.45M | $1.91M | -$1.56M | -$18.20M |
| Stock-based compensation | $3.29M | $3.37M | $2.34M | $556.00K | -$2.15M | $7.98M | $5.18M | $3.03M | $3.86M | $4.73M |
| Common dividends paid | $0 | $0 | $0 | $0 | $0 | $9.22M | $4.60M | $4.60M | $4.60M | $4.60M |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $33.27M | $34.57M | $34.34M | $35.34M | $34.86M | $35.88M | $36.94M | $35.28M | $34.92M | $35.21M |
Derived
| Metric | 2026-07-03 | 2026-04-03 | 2026-01-02 | 2025-10-03 | 2025-06-27 | 2025-03-28 | 2024-12-27 | 2024-09-27 | 2024-06-28 | 2024-03-29 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating margin | 5.6% | 4.1% | 2.5% | 2.5% | 3.7% | -1.3% | 4.4% | 4.4% | 5.4% | 6.1% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 0.5% | 0.5% | 0.4% | 0.1% | -0.3% | 1.2% | 0.8% | 0.4% | 0.6% | 0.7% |
| Current ratio | 2.17x | 2.13x | 2.17x | 2.08x | 1.84x | 1.87x | 1.80x | 1.78x | 2.37x | 2.51x |
| Revenue YoY growth | -1.8% | -0.9% | -3.0% | 4.1% | -3.5% | -5.7% | -4.8% | -4.4% | -1.6% | 0.9% |
| Net margin | 1.7% | Unavailable | Unavailable | -1.8% | -0.1% | Unavailable | Unavailable | -0.3% | 0.7% | Unavailable |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 1.24x | Unavailable | Unavailable | 1.33x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | 23.0% | -3.4% | Unavailable | Unavailable | Unavailable | Unavailable | 46.0% | Unavailable | 38.1% | 28.5% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open VSTS in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-11View SEC filing
10-Q · Filed 2026-05-12View SEC filing
10-Q · Filed 2026-02-10View SEC filing
10-K · Filed 2025-12-02View SEC filing
10-Q · Filed 2025-08-05View SEC filing
10-Q · Filed 2025-05-07View SEC filing
Reconciliation checks needing review
2 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2024-12-27
Difference 9747000 exceeds tolerance 2906900.000. Presentation or filing-vintage differences need review.