Skip to main content
LUVU logo

LUVU · Luvu Brands, Inc. · Financials

Track LUVU — free
$0.10 +0.04 (+69.49%) At close · Oct 19
Market Cap
$7.68M
Shares
76.83M
Volume · Oct 19 72.9K Avg daily vol (3M) 44.14K

Income-statement, balance-sheet and cash-flow figures from SEC filings, plus a debt profile anchored in the latest 10-K and updated by each 10-Q and debt exhibit.

Revenue
$27.36M +5.8%
FY2026 Revenue FY2011–FY2026
Net Income
-$246K +45.1%
FY2026 Net Income FY2011–FY2026
Gross Margin
31.48% +2pp
FY2026 Gross Margin FY2011–FY2026
Operating Margin
3.2% +3.5pp
FY2026 Operating Margin FY2011–FY2026
Diluted EPS
$0.00 +100%
FY2026 Diluted EPS FY2019–FY2026
Operating Cash Flow
$773K +288.5%
FY2026 Operating Cash Flow FY2011–FY2026

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011
$27.36M $25.86M $24.57M $29.22M $26.34M $23.11M $18.38M $17M $16.43M $16.93M $16.83M $15.55M $14.72M $13.85M $14.47M $12.78M
$18.75M $18.22M $18.05M $22.03M $20.34M $16.8M $12.85M $12.58M $11.63M $11.99M $12.6M $11.8M $10.87M $9.83M $10.3M $8.88M
$8.61M $7.63M $6.53M $7.19M $6M $6.3M $5.53M $4.42M $4.8M $4.94M $4.23M $3.76M $3.85M $4.01M $4.17M $3.9M
31.48% 29.53% 26.56% 24.61% 22.78% 27.27% 30.07% 26.02% 29.19% 29.16% 25.13% 24.15% 26.17% 28.97% 28.83% 30.48%
$147.64K $167.25K $156.62K $134.62K $117.08K $109.02K $111.15M $123.48K $150.74K $166.47K $169.5K $124.67K $404.29K $104.81K $104.9K —
$3.43M $3.52M $3.19M $3.08M $2.99M $2.69M $2.37M $2.34M $2.41M $2.42M $2.26M $1.93M $1.91M $1.74M $2.37M $2.2M
$352K $428.15K $412.17K $353.84K $305.64K $220K $151K $165K $193K $208K $225K $219K $232.85K $176.95K $342.86K $225.63K
$7.74M $7.7M $6.35M $5.65M $5.06M $4.46M $4.08M $4.01M $4.12M $4.2M $4.08M $3.83M $3.82M $3.82M $4.53M $4.28M
$284.36K $256.16K $221.25K $54.48K — — — — — — — — — — — —
$876K -$69K $174K $1.54M $946K $1.84M $1.45M $410K $676K $736K $147K -$70K $27.48K $188.05K -$353.19K -$380.94K
3.2% -0.27% 0.71% 5.28% 3.59% 7.97% 7.9% 2.41% 4.12% 4.35% 0.87% -0.45% 0.19% 1.36% -2.44% -2.98%
$1.23M $359.15K $586.17K $1.9M $1.25M $2.06M $1.6M $575K $869K $944K $372K $149K $260.33K $364.99K -$10.33K -$155.31K
— — — $306K $156K — — — — $528K $462K $408K $378.81K $366.81K $333.11K $295.65K
-$447K -$379K -$411K -$355K -$342K $721K — — — — — — — — — —
$429K -$448K -$237K $1.19M $604K — — — — — — — — — — —
$675K $0 $162K -$10K $0 $0 $0 — — — — — — — — —
-$246K -$448K -$399K $1.2M $604K $2.56M -$221 — — — — — — -$288.49K -$782.42K -$801.25K
-0.9% -1.73% -1.62% 4.1% 2.29% 11.09% 0% — — — — — — -2.08% -5.41% -6.27%
USD/shares $0.00 -$0.01 -$0.01 $0.02 $0.01 $0.03 $0.01 $0.00 — — — — — — — —
USD/shares $0.00 -$0.01 -$0.01 $0.02 $0.01 $0.03 $0.01 $0.00 — — — — — — — —
shares 76.83M 76.83M 76.55M 76.33M 75.46B 74.3M 73.45M 73.45M 73.45M 72.71M 71.19M 70.7M 70.7M 70.7M 82.78M 75.4M
shares 76.83M 76.83M 76.55M 76.49M 76.11B 75.49B 75.26M 73.45M 74.48M 73.13M 71.19M 70.7M — 70.7M 82.78M 75.4M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Debt Profile

Completed filing coverage through Apr 28, 2020

Reported borrowing balances, repayment dates and agreement terms, with links to the underlying filings.

Reported debt balances

Each amount keeps its reported scope. Related balance-sheet measures appear under the borrowing they describe.

Reported balanceAs ofAmountSource
Current debt and lease obligations 2026-06-30 USD 1,971,000 10-K filed 2026-09-29
Current finance lease liabilities 2026-06-30 USD 27,000 10-K filed 2026-09-29
Current long-term debt and lease obligations 2026-06-30 USD 27,000 10-K filed 2026-09-29
Long-term debt, including current maturities 2026-06-30 USD 503,000 10-K filed 2026-09-29
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current portion of line of credit borrowings
USD 1,409,000
Current portion of notes payable
USD 154,000
Current portion of other notes payable
USD 154,000
Current portion of secured debt
USD 181,000
Current portion of unsecured debt
USD 200,000
Noncurrent line of credit borrowings
USD 45,000
Noncurrent debt carrying amount
USD 503,000
Noncurrent notes payable
USD 74,000
Noncurrent secured debt
USD 0
Noncurrent unsecured debt
USD 200,000
Other notes payable
USD 74,000
Secured debt, including current maturities
USD 181,000
Unsecured debt, including current maturities
USD 400,000
Noncurrent finance lease liabilities 2026-06-30 USD 68,000 10-K filed 2026-09-29
Operating lease liabilities 2026-06-30 USD 3,333,000 10-K filed 2026-09-29
Related accounting measures — not additional borrowing

Carrying amounts can reflect issuance costs or discounts. Differences between these measures are not necessarily repayments due within a year.

Current operating lease liabilities
USD 369,000
Noncurrent operating lease liabilities
USD 2,964,000
Instrument and agreement coverage is incomplete. Additional filings are awaiting review.
1 filing has incomplete source or extraction coverage. Verified observations are shown; missing observations do not establish that debt was unchanged. 1 legal exhibit was not safely readable, so covenant coverage is incomplete.

Covenants

Covenant terms have not yet been verified for this profile.

The balance figures do not establish whether covenants apply or whether the company complies with them.

Loans, facilities and notes

PPP Loan

Note · Luvu Brands, Inc.

Reference: PPP Loan

Active
Original principal
USD 1,096,200
Outstanding
—
Commitment
—
Availability
—
Maturity
Apr 26, 2022

Last reported interest terms: 1% 1.0% per annum Reported 2020-04-28 Later filings may not restate these terms; this does not confirm they still apply.

Covenant terms for this agreement are not yet verified.

Documents and filing history
  1. Issuance · 2020-04-26 Original principal USD 1,096,200 Exact source document Parent 8-K filing · 2020-04-28
    On April 26, 2020, Luvu Brands, Inc. (the “Company”) entered into a promissory note in the principal amount of $1,096,200 (the “PPP Loan”) in favor of Ameris Bank (the “Lender”) pursuant to the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic Security Act, administered by the U.S. Small Business Administration (“SBA”). The PPP Loan matures on April 26, 2022 and bears interest at a rate of 1.0% per annum. Commencing November 27, 2020, the Company is required to pay the Lender equal monthly payments of principal and interest as necessary to fully amortize the principal amount outstanding by the maturity date. The PPP Loan may be prepaid by the Company at any time prior to maturity with no prepayment penalties. The PPP Loan is unsecured and is a non-recourse obligation. All or a portion of the PPP Loan may be forgiven upon application to the Lender during the 8-week period beginning on the date of first disbursement for certain expenditure amounts, including payroll costs, in accordance with the requirements under the PPP. In the event all or any portion of the PPP Loan is forgiven, the amount forgiven is applied to outstanding principal. The foregoing description of the PPP Loan is qualified in its entirety by reference to the U.S. Small Business Administration Note filed as an exhibit hereto and incorporated herein by reference.
    Issuer evidence: On April 26, 2020, Luvu Brands, Inc. (the “Company”) entered into a promissory note in the principal amount of $1,096,200 (the “PPP Loan”) in favor of Ameris Bank (the “Lender”) pursuant to the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic Security Act, administered by the U.S. Small Business Administration (“SBA”).
    Supporting evidence: On April 26, 2020, Luvu Brands, Inc. (the “Company”) entered into a promissory note in the principal amount of $1,096,200 (the “PPP Loan”) in favor of Ameris Bank (the “Lender”) pursuant to the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic Security Act, administered by the U.S. Small Business Administration (“SBA”).
    Supporting evidence: On April 26, 2020, Luvu Brands, Inc. (the “Company”) entered into a promissory note in the principal amount of $1,096,200 (the “PPP Loan”) in favor of Ameris Bank (the “Lender”) pursuant to the Paycheck Protection Program (the “PPP”) of the Coronavirus Aid, Relief, and Economic Security Act, administered by the U.S. Small Business Administration (“SBA”).

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
—
Peer median 3.14×
EV/EBIT
—
P/E (TTM)
—

Peer medians compare against the 8 similar-size Furnishings, Fixtures & Appliances companies (of 33 listed).

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022 FY2021
Wholesale $19,060,000 $17,700,000 $17,558,000 $20,260,000 $18,546,000 $15,618,000
Direct to Consumer $8,304,000 $8,155,000 $7,016,000 — — —
Direct — — $6,475,000 $8,255,000 $7,136,000 $6,919,000
Sales Channel Through Other — — $541,000 $704,000 $661,000 $568,000
Total — — $24,574,000 — — —

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component FY2026 FY2025 FY2024
Direct to Consumer $2,333,000 $1,213,000 $1,229,000
Wholesale $2,324,000 $2,649,000 $2,734,000
Total $1,225,000 $359,000 $174,000

Operating Margin by Segment (%)

Component FY2026 FY2025 FY2024
Wholesale 12.2% 15% 15.6%
Direct to Consumer 28.1% 14.9% 17.5%
Total — — 0.7%
Key facts CIK 1374567 Visit website