
Five Below (FIVE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
970.5M
Gross Profit
323.9M
33.37%
Operating Income
50.8M
5.24%
Net Income
41.1M
4.24%
EPS (Diluted)
$0.75
Balance Sheet Metrics
Total Assets
4.5B
Total Liabilities
2.6B
Shareholders Equity
1.9B
Debt to Equity
1.40
Cash Flow Metrics
Operating Cash Flow
67.9M
Free Cash Flow
96.5M
Revenue & Profitability Trend
Five Below Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 3.9B | 3.6B | 3.1B | 2.8B | 2.0B |
Cost of Goods Sold | 2.5B | 2.3B | 2.0B | 1.8B | 1.3B |
Gross Profit | 1.4B | 1.3B | 1.1B | 1.0B | 652.3M |
Gross Margin % | 34.9% | 35.8% | 35.6% | 36.2% | 33.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 861.4M | 757.5M | 644.8M | 565.7M | 497.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 861.4M | 757.5M | 644.8M | 565.7M | 497.5M |
Operating Income | 323.8M | 385.6M | 345.0M | 379.9M | 154.8M |
Operating Margin % | 8.4% | 10.8% | 11.2% | 13.3% | 7.9% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | 13.2M | 1.7M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 338.7M | 401.1M | 347.5M | 366.7M | 153.1M |
Income Tax | 85.1M | 100.0M | 86.0M | 87.9M | 29.7M |
Effective Tax Rate % | 25.1% | 24.9% | 24.7% | 24.0% | 19.4% |
Net Income | 253.6M | 301.1M | 261.5M | 278.8M | 123.4M |
Net Margin % | 6.5% | 8.5% | 8.5% | 9.8% | 6.3% |
Key Metrics | |||||
EBITDA | 491.3M | 516.3M | 450.7M | 464.7M | 224.1M |
EPS (Basic) | $4.61 | $5.43 | $4.71 | $4.98 | $2.21 |
EPS (Diluted) | $4.60 | $5.41 | $4.69 | $4.95 | $2.20 |
Basic Shares Outstanding | 55055064 | 55487252 | 55547267 | 55999713 | 55816508 |
Diluted Shares Outstanding | 55055064 | 55487252 | 55547267 | 55999713 | 55816508 |
Income Statement Trend
Five Below Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 331.7M | 179.7M | 332.3M | 65.0M | 268.8M |
Short-term Investments | 197.1M | 280.3M | 66.8M | 277.1M | 140.9M |
Accounts Receivable | - | - | - | - | - |
Inventory | 659.5M | 584.6M | 527.7M | 455.1M | 281.3M |
Other Current Assets | 120.7M | 123.5M | 104.7M | 96.2M | 39.1M |
Total Current Assets | 1.4B | 1.2B | 1.1B | 904.7M | 755.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.7B | 1.5B | 1.3B | 1.2B | 975.9M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 19.9M | 17.0M | 13.9M | 9.1M | 18.1M |
Total Non-Current Assets | 3.0B | 2.7B | 2.3B | 2.0B | 1.6B |
Total Assets | 4.3B | 3.9B | 3.3B | 2.9B | 2.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 260.3M | 256.3M | 221.1M | 196.5M | 138.6M |
Short-term Debt | 274.9M | 241.0M | 199.8M | 163.5M | 143.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 756.4M | 715.9M | 602.6M | 586.9M | 435.7M |
Non-Current Liabilities | |||||
Long-term Debt | 1.7B | 1.5B | 1.3B | 1.1B | 967.3M |
Deferred Tax Liabilities | 59.9M | 66.7M | 59.2M | 36.2M | 28.9M |
Other Non-Current Liabilities | 8.2M | 6.8M | 4.3M | 1.7M | 1.0M |
Total Non-Current Liabilities | 1.8B | 1.6B | 1.4B | 1.2B | 997.2M |
Total Liabilities | 2.5B | 2.3B | 2.0B | 1.8B | 1.4B |
Equity | |||||
Common Stock | 549.0K | 551.0K | 555.0K | 556.0K | 559.0K |
Retained Earnings | 1.7B | 1.4B | 1.1B | 839.1M | 560.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 1.6B | 1.4B | 1.1B | 881.9M |
Key Metrics | |||||
Total Debt | 2.0B | 1.7B | 1.5B | 1.3B | 1.1B |
Working Capital | 594.9M | 487.6M | 463.8M | 317.8M | 319.7M |
Balance Sheet Composition
Five Below Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 253.6M | 301.1M | 261.5M | 278.8M | 123.4M |
Depreciation & Amortization | 167.4M | 130.7M | 105.6M | 84.8M | 69.3M |
Stock-Based Compensation | 15.6M | 17.9M | 23.6M | 25.8M | 9.6M |
Working Capital Changes | -19.5M | 29.7M | -17.7M | -99.1M | 112.6M |
Operating Cash Flow | 411.6M | 487.4M | 396.4M | 298.2M | 337.7M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | -192.9M | -416.6M | -56.5M | -477.1M | -192.6M |
Investment Sales | 284.0M | 195.4M | 304.5M | 299.7M | 105.9M |
Investing Cash Flow | 91.1M | -221.3M | 248.0M | -177.4M | -86.7M |
Financing Activities | |||||
Share Repurchases | -47.2M | -97.1M | -45.0M | -67.3M | -16.6M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 50.0M |
Debt Repayment | - | - | 0 | 0 | -50.0M |
Financing Cash Flow | -46.1M | -96.1M | -44.4M | -66.5M | -18.1M |
Free Cash Flow | 106.7M | 164.6M | 63.0M | 39.7M | 165.8M |
Net Change in Cash | 456.6M | 170.0M | 600.0M | 54.3M | 232.8M |
Cash Flow Trend
Five Below Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
28.26
Forward P/E
28.85
Price to Book
4.05
Price to Sales
1.82
PEG Ratio
0.94
Profitability Ratios
Profit Margin
6.45%
Operating Margin
5.10%
Return on Equity
15.54%
Return on Assets
5.07%
Financial Health
Current Ratio
1.71
Debt to Equity
105.84
Beta
1.09
Per Share Data
EPS (TTM)
$4.95
Book Value per Share
$34.59
Revenue per Share
$76.90
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
five | 7.7B | 28.26 | 4.05 | 15.54% | 6.45% | 105.84 |
Tractor Supply | 32.1B | 29.86 | 12.90 | 45.35% | 7.18% | 223.16 |
Williams-Sonoma | 24.0B | 21.93 | 11.16 | 51.22% | 14.39% | 64.86 |
Miniso Group Holding | 8.6B | 23.33 | 0.70 | 22.93% | 12.63% | 95.03 |
Murphy USA | 7.5B | 16.23 | 11.65 | 67.31% | 2.86% | 404.67 |
Bath & Body Works | 5.6B | 8.15 | -3.72 | -57.70% | 9.88% | -3.23 |
Financial data is updated regularly. All figures are in the company's reporting currency.