Detailed financial statements for Savers Value Village, Inc. (SVV): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Savers Value Village, Inc. operates retail stores across the United States, Canada, and Australia, focusing on the sale of pre-owned merchandise. These establishments are known by various banners including Savers, Value Village, Village des Valeurs, Unique, and 2nd Avenue. The company procures a wide array of second-hand goods—such as textiles (clothing, bedding, bath items), footwear, accessories, housewares, and books—from non-profit partners.
Analysis Summary
Savers Value Village, Inc. reported revenue of $1.68B in the most recent fiscal year, growing at a 5-year CAGR of 15.0%.
Trailing-twelve-month margins: gross margin 56.0%, operating margin 7.7%, net margin 1.4%. Free cash flow grew at 35.3% CAGR over 5 years.
At the current price of $9.12, SVV trades at a P/E of 53.67 and an ROE of 5.75%. Market capitalisation stands at $1.4B.
Balance sheet quality for SVV: current ratio of 0.8, net debt of $1.30B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $48.6M represents 215% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2026 |
|---|---|---|---|---|---|---|---|
| Revenue | $1.21B | $834.0M | $1.20B | $1.44B | $1.50B | $1.54B | $1.68B |
| Cost of Revenue | $627.0M | $353.5M | $474.5M | $599.9M | $654.2M | $669.7M | $349.0M |
| Gross Profit | $578.5M | $480.6M | $729.7M | $837.3M | $846.0M | $867.9M | $1.33B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $459.7M | $394.8M | $470.2M | $575.3M | $643.0M | $659.6M | $714.2M |
| Operating Expenses | $532.5M | $473.7M | $547.4M | $631.1M | $704.1M | $737.7M | $1.21B |
| Operating Income | $46.0M | $6.8M | $182.2M | $206.2M | $141.9M | $130.2M | $124.1M |
| EBITDA | $97.2M | $60.5M | $174.2M | $244.8M | $207.8M | $186.8M | $185.0M |
| Interest Expense | $69.9M | $66.2M | $53.4M | $64.7M | $99.6M | $73.4M | $67.3M |
| Pre-tax Income | $250.7M | -$59.4M | $77.9M | $124.3M | $47.1M | $49.4M | $37.2M |
| Income Tax | $9.7M | $4.1M | -$5.5M | $39.6M | -$6.0M | $20.4M | $14.6M |
| Net Income | $241.0M | -$63.5M | $83.4M | $84.7M | $53.1M | $29.0M | $22.6M |
| EPS | $0.01 | $-0.40 | $0.52 | $0.53 | $0.35 | $0.18 | $0.14 |
| EPS (Diluted) | $1.50 | $-0.40 | $0.52 | $0.53 | $0.34 | $0.17 | $0.14 |
| Shares Outstanding (Diluted) | $160.5M | $160.5M | $160.5M | $160.5M | $156.2M | $166.7M | $162.8M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Revenue | $426.9M | $464.7M | $403.2M | $448.2M |
| Gross Profit | $342.4M | $372.0M | $220.0M | $42.2M |
| Operating Income | $36.3M | $43.3M | $12.5M | $42.2M |
| EBITDA | $18.3M | $70.3M | $41.6M | $92.7M |
| Net Income | -$14.0M | $22.4M | -$5.3M | $21.6M |
| EPS | $-0.09 | $0.14 | $-0.03 | $0.14 |
| EPS (Diluted) | $-0.09 | $0.14 | $-0.03 | $0.14 |
Balance Sheet (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2026 |
|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $84.9M | $137.2M | $97.9M | $112.1M | $180.0M | $150.0M | $85.9M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $13.8M | $8.9M | $6.6M | $14.1M | $11.8M | $16.8M | $17.1M |
| Inventory | $24.2M | $21.6M | $24.4M | $21.8M | $32.8M | $34.3M | $41.5M |
| Total Current Assets | $130.8M | $178.6M | $157.7M | $183.0M | $257.9M | $230.2M | $197.1M |
| Property, Plant & Equipment | $141.3M | $120.0M | $133.9M | $628.4M | $728.8M | $822.9M | $973.0M |
| Goodwill | $477.8M | $485.8M | $703.8M | $681.4M | $687.4M | $665.5M | $677.9M |
| Intangible Assets | $198.6M | $179.4M | $208.8M | $170.7M | $166.7M | $159.3M | $153.6M |
| Total Assets | $959.7M | $965.6M | $1.22B | $1.86B | $1.87B | $1.89B | $2.01B |
| Accounts Payable | $62.2M | $66.7M | $73.0M | $78.4M | $86.8M | $83.0M | $75.6M |
| Short-term Debt | $6.8M | $5.5M | $8.4M | $130.1M | $4.5M | $6.0M | $7.5M |
| Total Current Liabilities | $134.7M | $129.4M | $161.2M | $272.9M | $241.5M | $231.1M | $244.0M |
| Long-term Debt | $570.9M | $598.3M | $790.7M | $783.3M | $784.6M | $735.1M | $708.2M |
| Total Liabilities | $770.3M | $791.7M | $1.04B | $1.63B | $1.49B | $1.46B | $1.58B |
| Retained Earnings | $1.4M | -$62.1M | -$53.7M | -$38.4M | -$247.5M | -$250.5M | -$273.2M |
| Total Equity | $189.5M | $173.9M | $185.4M | $227.3M | $376.1M | $421.7M | $435.6M |
| Total Debt | $583.3M | $607.8M | $803.9M | $1.26B | $1.29B | $1.30B | $1.38B |
| Net Debt | $498.3M | $470.6M | $706.0M | $1.15B | $1.11B | $1.15B | $1.30B |
| Working Capital | -$3.9M | $49.2M | -$3.4M | -$89.9M | $16.5M | -$876000 | -$46.9M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Cash & Equivalents | $63.5M | $85.9M | $61.6M | $91.9M |
| Total Assets | $1.96B | $2.01B | $2.02B | $2.08B |
| Total Liabilities | $1.55B | $1.58B | $1.59B | $1.63B |
| Total Equity | $414.6M | $435.6M | $430.4M | $444.3M |
| Total Debt | $1.37B | $1.38B | $1.41B | $1.44B |
Cash Flow (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Income | $241.0M | -$63.5M | $83.4M | $84.7M | $53.1M | $29.0M | $22.6M |
| Depreciation & Amortization | $51.2M | $59.4M | $47.4M | $55.8M | $61.1M | $69.5M | $80.5M |
| Stock-based Compensation | $526000 | $354000 | $732000 | $1.9M | $72.6M | $61.6M | $38.6M |
| Change in Working Capital | $8.7M | $20.5M | $9.4M | -$135.9M | -$104.0M | -$145.0M | -$157.5M |
| Operating Cash Flow | $43.9M | $29.9M | $175.8M | $169.4M | $175.2M | $134.3M | $167.3M |
| Capital Expenditure | -$29.4M | -$19.2M | -$40.5M | -$110.2M | -$92.4M | -$105.9M | -$118.6M |
| Acquisitions | -$728.8M | 0 | -$220.3M | 0 | 0 | -$3.2M | 0 |
| Stock Repurchased | 0 | 0 | 0 | -$292000 | -$849000 | -$560000 | -$45.2M |
| Dividends Paid | 0 | 0 | -$75.0M | -$69.4M | -$262.2M | 0 | 0 |
| Free Cash Flow | $14.6M | $10.7M | $135.2M | $59.3M | $82.8M | $28.4M | $48.6M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2026-Q1 | 2026-Q2 | 2026-Q3 |
|---|---|---|---|---|
| Operating Cash Flow | $21.6M | $90.8M | $18.2M | $74.5M |
| Capital Expenditure | -$27.9M | -$37.6M | -$28.1M | -$29.7M |
| Free Cash Flow | -$6.3M | $53.2M | -$9.9M | $44.8M |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Stock-based Compensation | $7.2M | $7.4M | $7.9M | $1.8M |
Growth & Margins (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2026 |
|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | -30.8% | +44.4% | +19.4% | +4.4% | +2.5% | +9.2% | |
| Net Income Growth (YoY) | -126.3% | +231.4% | +1.6% | -37.3% | -45.3% | -22.0% | |
| EPS Growth (YoY) | -5294.8% | +230.0% | +1.9% | -34.0% | -48.6% | -22.2% | |
| Shares Change (YoY) | +0.0% | +0.0% | +0.0% | -2.7% | +6.8% | -2.4% | |
| FCF Growth (YoY) | -26.4% | +1158.9% | -56.2% | +39.7% | -65.7% | +71.3% | |
| Gross Margin | 48.0% | 57.6% | 60.6% | 58.3% | 56.4% | 56.4% | 79.2% |
| Operating Margin | 3.8% | 0.8% | 15.1% | 14.3% | 9.5% | 8.5% | 7.4% |
| EBITDA Margin | 8.1% | 7.3% | 14.5% | 17.0% | 13.9% | 12.1% | 11.0% |
| Net Margin | 20.0% | -7.6% | 6.9% | 5.9% | 3.5% | 1.9% | 1.3% |
| FCF Margin | 1.2% | 1.3% | 11.2% | 4.1% | 5.5% | 1.8% | 2.9% |
| Effective Tax Rate | 3.9% | -6.8% | -7.1% | 31.8% | -12.8% | 41.3% | 39.2% |
Per-Share Data (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2026 |
|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.09 | $0.07 | $0.84 | $0.37 | $0.53 | $0.17 | $0.30 |
| Dividends Per Share | $0.00 | $0.00 | $0.47 | $0.43 | $1.68 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $160.5M | $160.5M | $160.5M | $160.5M | $151.0M | $160.9M | $156.6M |
What to look at in Consumer Cyclical companies
- 5y avg operating margin (Cycle average) — Look at the cycle average, not the current year (peak or trough).
- Inventory turnover (>=4x/year) — Healthy retail rotates inventory fast. A drop signals weak demand.
- 5y avg ROIC (>=12%) — Cyclicals with avg ROIC >12% are structural winners.
- Net debt / EBITDA (peak) (<3x trough) — In cyclicals debt kills in recessions.
- Current Ratio (>1.5x) — Survives 12-18 months without operating cash.
- Altman Z-Score (>2.99 safe) — Bankruptcy model — key in cyclicals sensitive to recessions.
Profitability
| Return on Equity | 5.75% |
| Return on Invested Capital | 4.17% |
| Return on Assets | 1.19% |
| Gross Margin | 56.03% |
| Operating Margin | 7.71% |
| Net Margin | 1.42% |
Financial Health
| Debt / Equity | 3.23 |
| Current Ratio | 0.84 |
| Piotroski F-Score | 7 |
| Altman Z-Score | 1.38 |
Key Ratios (10y)
| Year | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2026 |
|---|---|---|---|---|---|---|---|
| P/E | 2975.32 | -57.27 | 44.06 | 43.23 | 49.66 | 57.28 | 67.50 |
| P/B | 19.40 | 21.14 | 19.82 | 16.17 | 6.98 | 3.93 | 3.40 |
| P/S | 3.05 | 4.41 | 3.05 | 2.56 | 1.75 | 1.08 | 0.88 |
| Gross Margin | 48.0% | 57.6% | 60.6% | 58.3% | 56.4% | 56.4% | 79.2% |
| Operating Margin | 3.8% | 0.8% | 15.1% | 14.3% | 9.5% | 8.5% | 7.4% |
| Net Margin | 20.0% | -7.6% | 6.9% | 5.9% | 3.5% | 1.9% | 1.3% |
Related companies: ARHS · EVGO · FIGS · GOOS · LZB · NEGG · RERE
Explore sector: Consumer Cyclical · Specialty Retail
More sections of SVV: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks