1-800-Flowers.com (FLWS) | Financial Analysis & Statements
1-800-Flowers.com Inc. Micro-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
336.6M
Gross Profit
119.4M
35.46%
Operating Income
-49.9M
-14.82%
Net Income
-51.9M
-15.42%
Balance Sheet Metrics
Total Assets
772.6M
Total Liabilities
504.3M
Shareholders Equity
268.3M
Debt to Equity
1.88
Cash Flow Metrics
Operating Cash Flow
-47.5M
Free Cash Flow
-36.1M
Revenue & Profitability Trend
Quarter Income Flow
Jun 30, 2025
Annual Income Flow
2025
1-800-Flowers.com Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.7B | 1.8B | 2.0B | 2.2B | 2.1B |
| Cost of Goods Sold | 1.0B | 1.1B | 1.3B | 1.4B | 1.2B |
| Gross Profit | 652.3M | 734.8M | 757.5M | 821.7M | 896.4M |
| Gross Margin % | 38.7% | 40.1% | 37.5% | 37.2% | 42.2% |
| Operating Expenses | |||||
| Research & Development | 62.3M | 60.2M | 60.7M | 56.6M | 54.4M |
| Selling, General & Administrative | 597.4M | 603.1M | 613.6M | 674.0M | 650.4M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 659.6M | 663.3M | 674.3M | 730.6M | 704.8M |
| Operating Income | -61.0M | 17.7M | 29.6M | 42.1M | 149.1M |
| Operating Margin % | -3.6% | 1.0% | 1.5% | 1.9% | 7.0% |
| Non-Operating Items | |||||
| Interest Income | 3.4M | - | - | - | - |
| Interest Expense | 15.4M | 10.6M | 10.9M | 5.7M | 5.9M |
| Other Non-Operating Income | -140.3M | -13.0M | -65.4M | -5.3M | 5.9M |
| Pre-tax Income | -213.4M | -5.9M | -46.8M | 31.1M | 149.1M |
| Income Tax | -13.4M | 203.0K | -2.1M | 1.5M | 30.5M |
| Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 4.8% | 20.4% |
| Net Income | -200.0M | -6.1M | -44.7M | 29.6M | 118.7M |
| Net Margin % | -11.9% | -0.3% | -2.2% | 1.3% | 5.6% |
| Key Metrics | |||||
| EBITDA | -478.0K | 78.2M | 82.4M | 85.8M | 197.5M |
| EPS (Basic) | $-3.13 | $-0.09 | $-0.69 | $0.46 | $1.83 |
| EPS (Diluted) | $-3.13 | $-0.09 | $-0.69 | $0.45 | $1.78 |
| Basic Shares Outstanding | 63807000 | 64586000 | 64688000 | 64977000 | 64739000 |
| Diluted Shares Outstanding | 63807000 | 64586000 | 64688000 | 64977000 | 64739000 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
1-800-Flowers.com Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 46.5M | 159.4M | 126.8M | 31.5M | 173.6M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 21.7M | 18.0M | 20.4M | 23.8M | 20.8M |
| Inventory | 177.1M | 176.6M | 191.3M | 247.6M | 153.9M |
| Other Current Assets | 37.4M | 31.7M | 34.6M | 45.4M | 51.8M |
| Total Current Assets | 282.7M | 385.7M | 373.1M | 348.2M | 400.1M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 242.7M | 245.6M | 250.0M | 235.6M | 168.8M |
| Goodwill | 164.6M | 429.3M | 446.6M | 572.1M | 555.3M |
| Intangible Assets | 89.4M | 116.2M | 139.9M | 145.6M | 139.0M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 39.8M | 36.4M | 25.7M | 21.9M | 27.9M |
| Total Non-Current Assets | 489.9M | 646.9M | 678.3M | 746.7M | 676.6M |
| Total Assets | 772.6M | 1.0B | 1.1B | 1.1B | 1.1B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 74.6M | 80.0M | 52.6M | 57.4M | 57.4M |
| Short-term Debt | 36.9M | 26.5M | 25.8M | 32.9M | 30.0M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 221.4M | 227.8M | 220.3M | 265.7M | 265.9M |
| Non-Current Liabilities | |||||
| Long-term Debt | 234.4M | 283.0M | 303.7M | 266.2M | 240.9M |
| Deferred Tax Liabilities | 6.7M | 19.4M | 31.1M | 35.7M | 34.2M |
| Other Non-Current Liabilities | 41.9M | 36.1M | 24.5M | 17.9M | 26.6M |
| Total Non-Current Liabilities | 282.9M | 338.5M | 359.3M | 319.8M | 301.7M |
| Total Liabilities | 504.3M | 566.3M | 579.6M | 585.5M | 567.6M |
| Equity | |||||
| Common Stock | 917.0K | 911.0K | 906.0K | 902.0K | 891.0K |
| Retained Earnings | 65.0M | 265.0M | 271.1M | 315.8M | 286.2M |
| Treasury Stock | 208.8M | 198.6M | 188.2M | 187.0M | 148.8M |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 268.3M | 466.3M | 471.8M | 509.4M | 509.1M |
| Key Metrics | |||||
| Total Debt | 271.3M | 309.5M | 329.5M | 299.1M | 270.9M |
| Working Capital | 61.3M | 157.9M | 152.9M | 82.5M | 134.1M |
Balance Sheet Composition
1-800-Flowers.com Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -200.0M | -6.1M | -44.7M | 29.6M | 118.7M |
| Depreciation & Amortization | 53.6M | 53.8M | 53.7M | 49.1M | 42.5M |
| Stock-Based Compensation | 11.9M | 10.7M | 8.3M | 7.9M | 10.8M |
| Working Capital Changes | -3.9M | 18.0M | 58.2M | -87.2M | -41.5M |
| Operating Cash Flow | -148.2M | 65.7M | 72.8M | 5.5M | 137.8M |
| Investing Activities | |||||
| Capital Expenditures | - | - | - | - | - |
| Acquisitions | -3.0M | -3.7M | -6.2M | -23.3M | -252.7M |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -3.0M | -3.7M | -6.2M | -23.3M | -252.7M |
| Financing Activities | |||||
| Share Repurchases | -10.2M | -10.4M | -1.2M | -38.2M | -22.4M |
| Dividends Paid | - | - | - | - | - |
| Debt Issuance | 110.0M | 82.0M | 395.9M | 125.0M | 265.0M |
| Debt Repayment | -140.0M | -92.0M | -360.9M | -145.0M | -175.0M |
| Financing Cash Flow | -42.4M | -20.4M | 30.8M | -58.5M | 65.4M |
| Free Cash Flow | -67.8M | 56.4M | 70.7M | -61.2M | 118.1M |
| Net Change in Cash | -193.6M | 41.6M | 97.5M | -76.3M | -49.5M |
Cash Flow Trend
1-800-Flowers.com Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
131.57
Forward P/E
-6.51
Price to Book
0.87
Price to Sales
0.16
PEG Ratio
13.29
Profitability Ratios
Profit Margin
-13.41%
Operating Margin
10.85%
Return on Equity
-54.17%
Return on Assets
-4.59%
Financial Health
Current Ratio
1.25
Debt to Equity
88.97
Beta
1.24
Per Share Data
EPS (TTM)
$-3.32
Book Value per Share
$4.52
Revenue per Share
$24.91
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| FLWS | 242.2M | 131.57 | 0.87 | -54.17% | -13.41% | 88.97 |
| Casey's General | 29.3B | 44.85 | 7.51 | 17.88% | 3.83% | 75.15 |
| Ulta Beauty | 25.0B | 22.22 | 8.98 | 43.60% | 9.31% | 77.84 |
| Onewater Marine | 182.7M | 4.84 | 0.66 | -33.38% | -5.88% | 367.67 |
| ChargePoint Holdings | 168.2M | -0.73 | 8.03 | -277.38% | -53.55% | 1,297.85 |
| Homestolife | 168.6M | 11.06 | 6.06 | 85.88% | 4.38% | 64.24 |
Financial data is updated regularly. All figures are in the company's reporting currency.






