Ulta Beauty, Inc.
Ulta Beauty, Inc.
ULTA
Valuace
48
Růst
63
Zdraví
89
Cena
$ 539.26
Dnes
-1.64 (-0.25%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues12.3912.3911.3011.2110.218.636.157.406.725.884.853.923.242.672.221.781.45
Cost of Revenues7.557.556.916.836.165.264.204.724.313.793.112.542.101.731.441.160.97
Gross Profit4.854.854.394.384.043.371.952.682.412.101.751.381.140.940.780.620.48
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues3.902.862.792.853.492.532.552.733.552.49
Cost of Revenues2.411.701.701.732.151.521.571.662.211.50
Gross Profit1.481.161.091.111.331.010.981.071.340.99
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.002.692.402.061.581.761.541.291.070.860.710.600.490.410.37
Depreciation & Amortization0.300.300.270.240.240.270.300.300.280.250.210.170.130.110.090.080.06
Total Operating Expenses3.303.302.812.692.412.071.601.781.561.311.090.880.730.610.500.420.37
Operating Income1.551.551.581.681.641.300.470.900.850.790.650.510.410.330.280.200.12
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.820.66
Depreciation & Amortization0.080.080.070.070.070.070.070.060.060.06
Total Operating Expenses1.000.840.740.710.820.680.640.670.820.66
Operating Income0.480.310.350.400.520.320.330.400.520.33
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.020.000.000.000.000.010.010.000.000.000.000.000.000.000.00
Interest Expense0.010.000.000.000.000.000.000.000.010.000.000.000.000.000.000.000.00
Other Expense-0.02-0.020.000.020.000.00-0.230.010.010.000.000.000.000.000.000.000.00
IBT1.531.531.581.701.641.300.230.910.860.790.660.510.410.330.280.200.12
Income Tax Expense0.370.370.380.400.400.310.060.200.200.230.250.190.150.120.110.080.05
Net Income1.151.151.201.291.240.990.180.710.660.560.410.320.260.200.170.120.07
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.010.000.00
Interest Expense0.000.000.000.000.000.000.000.000.000.00
Other Expense-0.01-0.010.000.000.000.000.000.000.000.00
IBT0.470.300.350.400.520.320.330.410.520.33
Income Tax Expense0.120.070.080.100.130.080.080.090.130.08
Net Income0.360.230.260.310.390.240.250.310.390.25
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$26.18$24.17$18.09$3.12$12.21$11.00$9.02$6.55$5.00$4.00$3.17$2.73$1.96$1.20
EPS Diluted$0.00$0.00$0.00$26.03$24.01$17.98$3.11$12.15$10.94$8.96$6.52$4.98$3.98$3.15$2.68$1.90$1.16
Shares Outstanding0.040.040.050.050.050.050.060.060.060.060.060.060.060.060.060.060.06
Diluted Shares Outstanding0.040.040.050.050.050.050.060.060.060.060.060.060.060.060.060.060.06
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$8.13$5.09
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$8.08$5.07
Shares Outstanding0.040.040.040.050.050.050.050.050.050.05
Diluted Shares Outstanding0.040.040.050.050.050.050.050.050.050.05
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.410.700.770.740.431.050.390.410.280.390.350.390.420.320.250.11
Short Term Investments0.000.000.000.000.000.000.110.000.120.030.130.150.000.000.000.00
Total Cash & ST Investments0.410.700.770.740.431.050.500.410.400.420.480.540.420.320.250.11
Accounts Receivable0.200.220.210.200.230.190.140.140.100.090.060.050.050.040.030.02
Inventory2.001.971.741.601.501.171.291.211.100.940.760.580.460.360.240.22
Other Current Assets0.190.130.120.130.110.110.100.140.100.090.070.070.060.050.040.05
Total Current Assets2.803.032.842.712.282.512.061.911.691.541.381.261.000.790.580.40
Current Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Cash And Equivalents0.240.450.700.180.410.520.770.120.390.64
Short Term Investments0.000.000.000.000.000.000.000.000.040.04
Total Cash & ST Investments0.240.450.700.180.410.520.770.120.390.64
Accounts Receivable0.220.230.220.210.200.200.210.200.170.19
Inventory2.412.121.972.372.001.911.742.321.821.75
Other Current Assets0.190.140.130.200.190.130.120.150.140.11
Total Current Assets3.072.943.032.952.802.762.842.792.522.69
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment2.832.852.762.572.402.502.741.231.191.000.850.720.600.480.380.33
Goodwill0.010.010.010.010.010.010.010.010.000.000.000.000.000.000.000.00
Intangible Assets0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Long-Term Investments-0.090.000.000.00-0.04-0.07-0.09-0.060.000.000.000.000.000.000.000.00
Other Long-Term Assets0.100.110.100.020.070.060.050.01-0.03-0.08-0.05-0.02-0.02-0.01-0.01-0.01
Total Long-Term Assets2.942.972.872.662.482.582.811.281.211.020.860.720.600.490.380.33
Total Assets5.746.005.715.374.765.094.863.192.912.552.231.981.601.280.960.73
Long-Term Assets 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Net Property, Plant & Equipment3.012.912.852.882.832.762.762.702.622.58
Goodwill0.390.010.010.010.010.010.010.010.010.01
Intangible Assets0.010.000.000.000.000.000.000.000.000.00
Long-Term Investments0.000.000.000.000.000.000.000.00-0.06-0.06
Other Long-Term Assets0.150.130.110.110.100.10-0.530.100.100.10
Total Long-Term Assets3.563.052.973.002.942.872.872.802.732.69
Total Assets6.635.996.005.965.745.635.715.605.255.38
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable0.570.560.540.560.550.480.410.400.330.260.200.190.150.120.090.09
Short-Term Debt0.280.290.570.280.270.250.240.000.000.000.000.000.000.000.000.00
Other Current Liabilities0.350.420.000.440.380.340.250.220.320.270.200.170.120.100.080.08
Current Liabilities1.591.781.661.681.561.341.140.820.640.530.400.360.270.220.160.16
Current Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Accounts Payable0.710.540.560.590.570.460.540.600.520.62
Short-Term Debt0.570.290.290.480.280.280.570.480.570.58
Other Current Liabilities0.460.350.420.270.290.330.000.41-0.28-0.21
Current Liabilities2.201.761.781.821.591.571.661.841.491.63
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt1.651.641.631.621.571.641.700.000.000.000.000.000.000.000.00-0.13
Capital Leases1.651.921.911.901.851.901.940.000.000.000.000.000.000.000.000.00
Def. Tax Liability0.090.040.090.060.040.070.090.080.060.090.060.070.070.060.040.03
Total Liabilities3.393.513.433.413.233.092.961.371.131.000.790.740.600.490.370.33
Long-Term Liabilities 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Long-Term Debt1.721.691.641.661.651.611.631.621.591.61
Capital Leases2.001.981.921.941.931.611.911.901.881.90
Def. Tax Liability0.050.050.040.090.090.090.090.060.060.06
Total Liabilities4.033.563.513.633.393.333.433.573.203.36
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings1.351.471.291.000.651.191.131.111.090.910.830.680.460.300.190.07
Comprehensive Income0.000.000.000.000.000.000.00-1.15-0.96-0.80-0.65-0.53-0.43-0.36-0.30-0.25
Total Common Equity2.352.492.281.961.542.001.901.821.771.551.441.251.000.790.580.40
Total Common Equity 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings1.571.421.471.331.351.311.291.051.081.06
Comprehensive Income0.000.000.000.000.000.000.000.000.000.00
Total Common Equity2.602.432.492.332.352.302.282.032.052.02
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt1.931.921.911.901.851.901.940.000.000.000.000.000.000.000.000.00
Book Value2.352.492.281.961.542.001.901.821.771.551.441.251.000.790.580.40
Other 2-20251-20254-20243-20242-20241-20244-20233-20232-20231-2023
Total Debt0.000.000.000.000.000.000.000.000.000.00
Book Value2.602.432.492.332.352.302.282.032.052.02
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.211.151.201.291.240.990.180.710.660.560.410.320.260.200.170.120.07
Depreciation & Amortization0.250.300.270.240.240.270.300.300.280.250.210.170.130.110.090.080.06
Stock-Based Compensation0.050.040.040.050.040.050.030.030.030.020.020.020.010.020.010.010.01
Change Working Capital-0.49-0.35-0.45-0.48-0.37-0.50-0.01-0.22-0.05-0.03-0.03-0.12-0.020.010.000.030.03
Change In Accounts Receivable-0.03-0.07-0.02-0.010.03-0.04-0.30-0.24-0.040.02-0.02-0.01-0.01-0.01-0.020.00-0.01
Change In Accounts Payable0.050.090.03-0.020.010.070.060.010.080.070.060.010.040.030.030.000.03
Change In Inventories-0.18-0.14-0.23-0.14-0.10-0.330.13-0.08-0.12-0.15-0.18-0.18-0.12-0.10-0.12-0.03-0.01
Other Non-cash Items0.850.370.320.340.310.280.350.280.000.010.00-0.010.00-0.01-0.05-0.02-0.01
Cash from Operations1.400.000.001.481.481.060.811.100.960.780.630.380.400.330.240.220.18
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.590.230.260.310.390.240.250.310.390.25
Depreciation & Amortization0.160.080.070.070.070.070.070.060.060.06
Stock-Based Compensation0.020.010.010.010.020.010.010.010.010.01
Change Working Capital-0.26-0.39-0.34-0.260.53-0.45-0.21-0.310.51-0.48
Change In Accounts Receivable-0.07-0.010.000.00-0.01-0.010.000.00-0.01-0.03
Change In Accounts Payable-0.010.030.12-0.02-0.020.020.10-0.07-0.060.08
Change In Inventories0.23-0.34-0.21-0.150.40-0.37-0.09-0.160.58-0.51
Other Non-cash Items0.690.080.100.090.080.070.090.080.110.08
Cash from Operations0.000.000.000.000.000.000.000.001.12-0.07
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-0.42-0.43-0.37-0.44-0.31-0.17-0.15-0.30-0.32-0.44-0.37-0.30-0.25-0.23-0.19-0.13-0.10
Acquisitions0.00-0.390.000.000.000.000.00-0.06-0.020.53-0.19-0.15-0.050.000.000.000.00
Investments-0.01-0.070.000.000.000.00-0.01-0.11-0.39-0.33-0.09-0.13-0.200.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.110.300.510.240.190.150.050.000.000.000.00
Other Investing Activities-0.010.000.00-0.010.000.000.00-0.300.00-0.530.190.150.050.000.000.000.00
Cash from Investing-0.430.000.00-0.44-0.31-0.18-0.05-0.47-0.22-0.53-0.27-0.28-0.40-0.23-0.19-0.13-0.10
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.28-0.09-0.08-0.08-0.07-0.11-0.10-0.09-0.12-0.11
Acquisitions0.000.00-0.390.000.000.000.000.000.000.00
Investments-0.08-0.01-0.01-0.010.000.000.000.000.000.00
Sales of Investment0.000.000.000.000.000.000.000.000.000.00
Other Investing Activities0.000.000.000.000.000.000.000.000.000.00
Cash from Investing0.000.000.000.000.000.000.000.00-0.13-0.11
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-0.390.000.000.000.000.00-0.800.000.000.000.000.000.000.000.000.000.00
Debt Issued0.441.920.010.010.06-0.050.761.940.000.000.000.000.000.000.000.000.00
Issuance of Common Stock0.010.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.02
Repurchase of Common Stock-0.96-0.90-1.03-1.02-0.91-1.54-0.12-0.69-0.62-0.37-0.35-0.17-0.04-0.040.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.060.000.00
Other Financing Activities0.390.000.000.010.050.040.810.040.010.020.030.030.010.040.080.050.01
Cash from Financing-0.950.000.00-1.01-0.86-1.50-0.11-0.65-0.61-0.36-0.32-0.14-0.030.000.020.050.03
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.200.00
Debt Issued0.002.290.310.05-0.220.210.04-0.020.010.22
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock-0.38-0.22-0.11-0.38-0.24-0.26-0.21-0.31-0.16-0.28
Dividends Paid0.000.000.000.000.000.000.000.000.000.00
Other Financing Activities0.000.000.000.000.000.000.000.000.000.20
Cash from Financing0.000.000.000.000.000.000.000.00-0.35-0.09
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.03-0.28-0.060.030.31-0.610.65-0.020.13-0.110.04-0.04-0.030.100.070.140.11
Closing Cash Balance0.410.420.700.770.740.431.050.390.410.280.390.350.390.420.320.250.11
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.18-0.04-0.21-0.250.53-0.24-0.11-0.240.64-0.27
Closing Cash Balance0.420.200.240.450.700.180.410.520.770.12
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.991.070.961.041.170.890.660.800.640.340.260.080.150.100.050.090.08
Real Free Cash Flow0.941.030.920.991.130.840.630.780.610.310.240.060.130.090.040.080.07
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow0.91-0.080.020.140.96-0.170.100.070.99-0.18
Real Free Cash Flow0.89-0.090.010.130.95-0.180.100.060.98-0.19
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader