UAA
Under Armour Inc. Class A
$4.61
+$0.06(+1.32%)
46
Overall
60
Value
36
Tech
42
Quality
Market Cap
$2.02B
Volume
10.84M
52W Range
$4.45 - $11.89
Target Price
$5.65
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2023 Mar | 2024 Mar | 2025 Mar |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $4.0B | $4.8B | $5.0B | $5.2B | $5.3B | $4.5B | $5.7B | $5.9B | $5.7B | $5.2B | ||
| Total Revenue | $4.0B | $4.8B | $5.0B | $5.2B | $5.3B | $4.5B | $5.7B | $5.9B | $5.7B | $5.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.1B | $-2.6B | $-2.7B | $-2.9B | $-2.8B | $2.3B | $2.8B | $3.3B | $3.1B | $2.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.9B | $2.2B | $2.3B | $2.3B | $2.5B | $2.2B | $2.9B | $2.6B | $2.6B | $2.5B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.5B | $1.8B | $2.1B | $2.2B | $2.2B | $2.2B | $2.3B | $2.4B | $2.4B | $2.6B | ||
| Selling, General & Administrative | $1.5B | $1.8B | $2.1B | $2.2B | $2.2B | $2.2B | $2.3B | $2.4B | $2.4B | $2.6B | ||
| Selling & Marketing Expenses | $1.5B | $1.8B | $2.1B | $2.2B | $2.2B | $2.2B | $2.3B | $620.3M | $568.5M | -- | ||
| General & Administrative Expenses | $-83.0M | $-109.0M | $-141.2M | $-152.7M | -- | -- | -- | $2.4B | $2.4B | $2.6B | ||
| Promotion & Advertising | $-417.8M | $-477.5M | $-565.1M | $-543.8M | $-578.9M | $-550.4M | $-649.2M | -- | -- | -- | ||
| Salaries & Wages | $-60.4M | $-46.1M | $-39.9M | $-41.8M | $-49.6M | $-42.1M | $-43.8M | -- | -- | -- | ||
| Depreciation & Amortization | $-100.9M | $-144.8M | $-173.7M | $-181.8M | $-177.3M | $-154.4M | $-139.2M | $135.5M | $142.6M | -- | ||
| Depreciation & Amortization | $-100.9M | $-144.8M | $-173.7M | $-181.8M | $-177.3M | $-154.4M | $-139.2M | -- | -- | -- | ||
| Amortization | $-14.7M | $-14.2M | $-9.5M | $-7.6M | $-8.5M | $-7.0M | $-2.0M | $482.0M | -- | -- | ||
| Other Operating Expenses | $-14.4M | $-26.5M | $-14.6M | $-12.8M | $-166.4M | $-147.4M | $-143.0M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $408.5M | $417.5M | $151.9M | $158.1M | $236.8M | $-11.8M | $526.8M | $263.6M | $229.8M | $-185.2M | ||
| EBITDA | $473.0M | $533.1M | $163.7M | $114.2M | $396.5M | $153.1M | $668.0M | $436.2M | $406.4M | $-59.9M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-14.6M | -- | -- | -- | -- | $47.3M | $44.3M | $12.8M | $-268.0K | $6.1M | ||
| Interest Income Operating | $164.0K | $300.0K | $400.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $1.0M | $1.8M | $2.1M | $1.9M | $1.6M | $-47.3M | $-44.3M | $12.8M | $268.0K | $-6.1M | ||
| Gain on Sale of Securities | $388.0K | $729.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $7.2M | $61.8M | $3.6M | $8.3M | $53.4M | $-160.9M | $49.9M | $16.8M | $-32.0M | $12.8M | ||
| Other Special Charges | $-7.2M | $-2.8M | $-3.6M | $-9.2M | $-5.7M | $168.2M | $-51.1M | $17.1M | $32.1M | $-13.4M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-231.3M | -- | $124.0M | $183.1M | -- | $601.6M | $40.5M | -- | -- | $58.0M | ||
| Special Income Charges | $231.3M | -- | $-124.0M | $-183.1M | $39.0M | $-601.6M | $-40.5M | -- | -- | $-58.0M | ||
| Impairment of Capital Assets | -- | -- | $-71.4M | $-9.9M | $-39.0M | $-51.6M | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $372.1M | $388.3M | $-10.3M | $-67.8M | $209.8M | $-11.8M | $526.8M | $298.5M | $261.8M | $-198.1M | ||
| Pre-Tax Income | $386.7M | $388.3M | $-10.3M | $-67.8M | $209.8M | $-499.8M | $390.9M | $287.8M | $262.1M | $-204.8M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $154.1M | $131.3M | $38.0M | $-20.6M | $70.0M | $49.4M | $32.1M | $-101.0M | $30.0M | $-2.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $232.6M | $198.0M | $-48.3M | $-46.3M | $92.1M | $-549.2M | $360.1M | $386.8M | $232.0M | $-201.3M | ||
| Net Income (Continuing Operations) | $232.6M | $198.0M | $-48.3M | $-46.3M | $92.1M | $-549.2M | $360.1M | $386.8M | $232.0M | $-201.3M | ||
| Net Income (Discontinued Operations) | $232.6M | $198.0M | $-48.3M | $-46.3M | $92.1M | $-549.2M | $360.1M | $386.8M | $232.0M | $-201.3M | ||
| Net Income (Common Stockholders) | $232.6M | $198.0M | $-48.3M | $-46.3M | $92.1M | $-549.2M | $360.1M | $386.8M | $232.0M | $-201.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-149.7M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-560.8M | $-761.6M | $-638.3M | $-670.4M | $-562.8M | $4.5B | $5.2B | $5.6B | $5.5B | $5.3B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $431.0M | $436.3M | $440.7M | $445.8M | $451.0M | $454.1M | $465.5M | $451.4M | $440.3M | $432.2M | ||
| Average Shares Outstanding (Diluted) | $441.7M | $444.8M | $440.7M | $445.8M | $454.3M | $454.1M | $468.6M | $461.5M | $451.0M | $432.2M | ||
| Shares Outstanding | $432.2M | $438.5M | $442.2M | $448.8M | $451.8M | $455.1M | $476.3M | $444.6M | $436.5M | $426.1M | ||
| Basic EPS | $0.54 | $1.17 | $-0.11 | $-0.10 | $0.20 | $-1.21 | $0.77 | $0.86 | $0.53 | $-0.47 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-1.21 | $0.77 | $0.86 | $0.53 | $-0.47 | ||
| Diluted EPS | $0.53 | $1.16 | $-0.22 | $-0.10 | $0.20 | $-1.21 | $0.77 | $0.84 | $0.52 | $-0.47 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-1.21 | $0.77 | $0.84 | $0.52 | $-0.47 | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | -- | $-59.0M | -- | $934.0K | $-47.7M | $-7.2M | $1.3M | $-2.0M | $-26.0K | $605.0K | ||
| Earnings From Equity Interest Net Of Tax | -- | $-59.0M | -- | $934.0K | $-47.7M | $-7.2M | $1.3M | $-2.0M | $-26.0K | $605.0K | ||
| Gain On Sale Of Business | -- | -- | -- | -- | -- | -- | $-30.6M | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $-2.3M | $-4.3M | -- | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $-14.6M | $-26.4M | $-34.5M | $-33.6M | $-21.2M | -- | -- | -- | -- | -- | ||
| Other Gand A | $-83.0M | $-109.0M | $-141.2M | $-152.7M | -- | -- | -- | $2.4B | $2.4B | $2.6B | ||
| Other Impairment Of Capital Assets | -- | -- | $-30.7M | $-12.1M | -- | $-89.7M | $-2.0M | -- | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | -- | $-5.2M | $-9.4M | -- | -- | -- | ||
| Rent And Landing Fees | $-83.0M | $-109.0M | $-141.2M | $-152.7M | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $1.5B | $1.8B | $2.1B | $2.2B | $2.2B | $2.2B | $2.3B | -- | -- | -- | ||
| Restruct | $-231.3M | -- | $124.0M | $183.1M | -- | $601.6M | $40.5M | -- | -- | $58.0M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | UAA | $4.61 | +1.3% | 10.84M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Under Armour Inc. Class A Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW