Free Trial

Under Armour (UAA) Financials

Under Armour logo
$5.46 +0.03 (+0.46%)
Closing price 03:58 PM Eastern
Extended Trading
$5.48 +0.02 (+0.37%)
As of 07:45 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Under Armour

Annual Income Statements for Under Armour

This table shows Under Armour's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2023 2024 2025 2026
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
233 257 -48 -46 92 -549 351 374 232 -201 -496
Consolidated Net Income / (Loss)
233 257 -48 -46 92 -549 351 374 232 -201 -496
Net Income / (Loss) Continuing Operations
233 257 -48 -46 92 -549 351 374 232 -201 -496
Total Pre-Tax Income
387 388 -10 -68 210 -493 380 268 262 -205 -201
Total Operating Income
409 417 28 -25 237 -613 475 264 230 -185 -163
Total Gross Profit
1,906 2,249 2,251 2,340 2,471 2,160 2,861 2,644 2,630 2,475 2,259
Total Revenue
3,963 4,833 4,989 5,193 5,267 4,475 5,683 5,903 5,702 5,164 4,966
Operating Revenue
3,963 4,833 4,989 5,193 5,267 4,475 5,683 5,903 5,702 5,164 4,966
Total Cost of Revenue
2,058 2,585 2,738 2,853 2,797 2,315 2,822 3,259 3,072 2,690 2,708
Operating Cost of Revenue
2,058 2,585 2,738 2,853 2,797 2,315 2,822 3,259 3,072 2,690 2,708
Total Operating Expenses
1,497 1,831 2,224 2,365 2,234 2,774 2,385 2,380 2,401 2,660 2,422
Selling, General & Admin Expense
1,497 1,831 2,100 2,182 2,234 2,172 2,345 2,380 2,401 2,602 2,294
Restructuring Charge
0.00 0.00 124 183 0.00 602 41 0.00 0.00 58 128
Total Other Income / (Expense), net
-22 -29 -38 -43 -27 121 -95 4.27 32 -20 -38
Interest & Investment Income
- - - - - - - -13 0.27 -6.12 -30
Other Income / (Expense), net
-7.23 -2.76 -3.61 -9.20 -5.69 168 -51 17 32 -13 -7.28
Income Tax Expense
154 131 38 -21 70 49 30 -109 30 -2.89 295
Other Gains / (Losses), net
- 0.00 0.00 0.93 -48 -7.25 1.26 -2.04 -0.03 0.61 -0.22
Basic Earnings per Share
$1.08 $0.00 ($0.11) ($0.10) $0.20 ($1.21) $0.75 $0.83 $0.53 ($0.47) ($1.16)
Weighted Average Basic Shares Outstanding
431.00M 0.00 440.73M 445.82M 450.96M 454.09M 465.50M 451.43M 440.32M 432.25M 426.58M
Diluted Earnings per Share
$1.06 $0.00 ($0.11) ($0.10) $0.20 ($1.21) $0.75 $0.81 $0.52 ($0.47) ($1.16)
Weighted Average Diluted Shares Outstanding
441.74M 0.00 440.73M 445.82M 454.27M 454.09M 468.64M 461.51M 451.01M 432.25M 426.58M
Weighted Average Basic & Diluted Shares Outstanding
215.50M 275M 438.70M 463M 451.83M 455.05M 476.34M 444.60M 436.50M 426.12M 426.32M

Quarterly Income Statements for Under Armour

This table shows Under Armour's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
105 111 6.57 -305 170 1.23 -67 -2.61 -19 -431 -43
Consolidated Net Income / (Loss)
105 111 6.57 -305 170 1.23 -67 -2.61 -19 -431 -43
Net Income / (Loss) Continuing Operations
105 111 6.57 -305 170 1.23 -67 -2.61 -19 -431 -43
Total Pre-Tax Income
133 119 -4.78 -300 168 7.56 -80 -5.42 7.50 -160 -42
Total Operating Income
139 71 -3.55 -300 173 14 -72 3.32 17 -150 -34
Total Gross Profit
749 671 600 563 696 665 551 546 631 590 492
Total Revenue
1,567 1,486 1,332 1,184 1,399 1,401 1,181 1,134 1,333 1,328 1,171
Operating Revenue
1,567 1,486 1,332 1,184 1,399 1,401 1,181 1,134 1,333 1,328 1,171
Total Cost of Revenue
818 815 733 621 703 736 630 588 703 738 679
Operating Cost of Revenue
818 815 733 621 703 736 630 588 703 738 679
Total Operating Expenses
609 599 603 862 523 652 623 543 614 740 526
Selling, General & Admin Expense
609 599 603 837 520 638 607 530 582 665 518
Restructuring Charge
0.00 0.00 - 25 3.21 14 16 13 32 75 8.01
Total Other Income / (Expense), net
-6.48 48 -1.23 -0.39 -5.17 -5.95 -8.04 -8.75 -9.55 -10 -8.80
Interest & Investment Income
-0.37 -0.21 - 2.34 -1.75 -3.39 -3.32 -4.05 -8.61 -8.89 -8.74
Other Income / (Expense), net
-6.10 48 -3.71 -2.73 -3.42 -2.56 -4.72 -4.70 -0.94 -1.58 -0.06
Income Tax Expense
28 8.57 -11 5.15 -2.14 6.30 -12 -2.66 26 271 0.87
Other Gains / (Losses), net
0.15 0.20 0.03 -0.16 0.33 -0.03 0.46 0.15 -0.37 0.03 -0.03
Basic Earnings per Share
$0.24 $0.25 $0.02 ($0.70) $0.39 $0.00 ($0.16) ($0.01) ($0.04) ($1.01) ($0.10)
Weighted Average Basic Shares Outstanding
443.53M 437.31M 440.32M 435.69M 432.23M 431.74M 432.25M 427.12M 428.35M 424.85M 426.58M
Diluted Earnings per Share
$0.23 $0.25 $0.02 ($0.70) $0.39 $0.00 ($0.16) ($0.01) ($0.04) ($1.01) ($0.10)
Weighted Average Diluted Shares Outstanding
453.72M 448.44M 451.01M 435.69M 435.69M 437.30M 432.25M 427.12M 428.35M 424.85M 426.58M
Weighted Average Basic & Diluted Shares Outstanding
438.15M 435.28M 436.50M 432.13M 432.39M 429.86M 426.12M 428.82M 423.89M 425.89M 426.32M

Annual Cash Flow Statements for Under Armour

This table details how cash moves in and out of Under Armour's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2023 2024 2025 2026
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Change in Cash & Equivalents
-463 123 61 235 230 733 154 -295 150 -362 -203
Net Cash From Operating Activities
15 367 237 628 509 213 661 -40 354 -59 -75
Net Cash From Continuing Operating Activities
15 367 237 628 509 213 661 -40 354 -59 -75
Net Income / (Loss) Continuing Operations
233 257 -48 -46 92 -549 351 374 232 -201 -496
Consolidated Net Income / (Loss)
233 257 -48 -46 92 -549 351 374 232 -201 -496
Depreciation Expense
101 145 174 182 186 165 141 135 143 136 110
Amortization Expense
0.00 0.00 0.25 0.25 0.25 12 17 2.19 2.03 2.32 2.85
Non-Cash Adjustments To Reconcile Net Income
140 175 193 -165 65 338 128 45 80 103 164
Changes in Operating Assets and Liabilities, net
-459 -210 -81 658 165 247 24 -597 -103 -99 144
Net Cash From Investing Activities
-847 -381 -283 -203 -147 66 -65 -123 -105 -126 -689
Net Cash From Continuing Investing Activities
-847 -381 -283 -203 -147 66 -65 -123 -105 -126 -689
Purchase of Property, Plant & Equipment
-301 -388 -283 -175 -147 -92 -66 -158 -150 -169 -87
Acquisitions
-539 0.00 0.00 -39 0.00 -40 - 0.00 0.00 -16 -0.50
Purchase of Investments
-103 -24 - - - - - - 0.00 0.00 -601
Divestitures
- - - 0.00 0.00 199 0.00 35 45 58 0.00
Other Investing Activities, net
0.00 - - - - - - - - - 0.00
Net Cash From Financing Activities
381 146 107 -190 -137 437 -419 -126 -79 -181 561
Net Cash From Continuing Financing Activities
381 146 107 -190 -137 437 -419 -126 -79 -181 561
Repayment of Debt
-266 -1,177 -665 -695 -165 -805 -508 0.00 -0.72 -83 -298
Repurchase of Common Equity
- - - - - 0.00 0.00 -125 -75 -91 -26
Issuance of Debt
650 1,328 763 505 25 1,289 - - 0.00 0.00 890
Issuance of Common Equity
10 15 12 2.58 7.47 4.74 3.69 3.78 3.19 2.49 2.19
Other Financing Activities, net
-13 -17 -2.78 -2.74 -4.24 -52 86 -5.15 -6.16 -9.69 -8.28
Cash Interest Paid
11 21 30 29 18 29 25 19 4.43 11 34
Cash Income Taxes Paid
100 136 37 -17 23 24 43 29 83 29 42

Quarterly Cash Flow Statements for Under Armour

This table details how cash moves in and out of Under Armour's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-47 385 -180 26 -353 195 -230 410 -525 69 -156
Net Cash From Operating Activities
61 421 -123 153 -321 311 -202 49 -70 278 -332
Net Cash From Continuing Operating Activities
61 421 -123 153 -321 311 -202 49 -70 278 -332
Net Income / (Loss) Continuing Operations
105 111 6.57 -305 170 1.23 -67 -2.61 -19 -431 -43
Consolidated Net Income / (Loss)
105 111 6.57 -305 170 1.23 -67 -2.61 -19 -431 -43
Depreciation Expense
34 34 40 33 33 31 39 29 27 27 26
Amortization Expense
0.55 0.47 0.47 0.51 0.60 0.60 0.62 0.60 0.73 0.81 0.71
Non-Cash Adjustments To Reconcile Net Income
31 -5.58 22 26 2.68 82 0.93 25 35 69 34
Changes in Operating Assets and Liabilities, net
-109 282 -193 399 -528 196 -175 -3.27 -114 612 -350
Net Cash From Investing Activities
-43 -41 -34 4.32 -48 -56 -27 -35 -622 -16 -15
Net Cash From Continuing Investing Activities
-43 -41 -34 4.32 -48 -56 -27 -35 -622 -16 -15
Purchase of Property, Plant & Equipment
-43 -41 -34 -46 -46 -48 -29 -35 -20 -16 -15
Net Cash From Financing Activities
-49 -24 -3.71 -128 -1.17 -25 -26 387 173 -200 200
Net Cash From Continuing Financing Activities
-49 -24 -3.71 -128 -1.17 -25 -26 387 173 -199 199
Repayment of Debt
- - -0.72 -81 -1.39 - -0.68 -5.76 -1.47 -200 -90
Repurchase of Common Equity
-50 -25 - -40 - -25 -26 0.00 -26 0.74 -0.74
Issuance of Debt
- - - 0.00 - - - 400 200 - 290
Issuance of Common Equity
0.91 0.66 0.75 0.64 0.67 0.54 0.64 0.55 0.62 0.48 0.53
Other Financing Activities, net
-0.21 -0.11 -3.74 -7.94 -0.46 -0.60 -0.69 -7.49 -0.25 -0.30 -0.25

Annual Balance Sheets for Under Armour

This table presents Under Armour's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Total Assets
3,644 4,006 4,245 4,844 5,031 4,991 4,453 4,828 4,761 4,301 4,416
Total Current Assets
1,965 2,338 2,594 2,702 3,223 3,336 2,833 2,948 2,864 2,329 2,719
Cash & Equivalents
250 312 557 788 1,517 1,669 1,009 711 859 501 309
Restricted Cash
- - - - - - - - - 0.00 605
Accounts Receivable
623 610 653 709 527 569 702 759 757 676 682
Inventories, net
917 1,159 1,019 892 896 811 824 1,186 958 946 915
Prepaid Expenses
175 257 364 313 282 286 297 293 289 206 208
Plant, Property, & Equipment, net
804 886 827 792 659 607 601 645 665 645 599
Total Noncurrent Assets
875 783 825 1,349 1,149 1,048 1,019 1,234 1,233 1,327 1,098
Goodwill
564 556 546 550 502 495 492 482 478 488 493
Intangible Assets
64 47 42 36 13 11 11 8.94 7.00 5.22 4.47
Noncurrent Deferred & Refundable Income Taxes
137 83 112 82 24 18 20 187 221 286 52
Other Noncurrent Operating Assets
110 97 124 680 610 524 496 556 526 548 549
Total Liabilities & Shareholders' Equity
3,644 4,006 4,245 4,844 5,031 4,991 4,453 4,828 4,761 4,301 4,416
Total Liabilities
1,613 1,988 2,228 2,693 3,355 2,902 2,724 2,861 2,607 2,411 3,001
Total Current Liabilities
686 1,060 1,316 1,422 1,413 1,450 1,299 1,359 1,165 1,109 1,677
Short-Term Debt
27 152 25 - - - - 0.00 81 0.00 600
Accounts Payable
410 561 561 618 576 613 560 648 484 430 420
Accrued Expenses
209 297 340 375 379 460 318 367 288 349 331
Customer Deposits
- 0.00 301 219 203 164 160 161 139 146 126
Other Current Liabilities
40 50 88 210 255 212 261 184 174 184 199
Total Noncurrent Liabilities
928 927 912 1,271 1,941 1,452 1,425 1,502 1,442 1,301 1,325
Long-Term Debt
790 765 704 593 1,004 663 672 674 595 595 591
Other Noncurrent Operating Liabilities
137 162 208 679 938 790 753 828 847 706 734
Commitments & Contingencies
0.00 0.00 0.00 0.00 - - - - - 0.00 0.00
Total Equity & Noncontrolling Interests
2,031 2,019 2,017 2,150 1,676 2,089 1,729 1,966 2,153 1,890 1,414
Total Preferred & Common Equity
2,031 2,019 2,017 2,150 1,676 2,089 1,729 1,966 2,153 1,890 1,414
Total Common Equity
2,031 2,019 2,017 2,150 1,676 2,089 1,729 1,966 2,153 1,890 1,414
Common Stock
824 872 917 974 1,061 1,109 1,047 1,137 1,182 1,238 1,279
Retained Earnings
1,259 1,184 1,139 1,227 674 1,028 722 897 1,048 746 217
Accumulated Other Comprehensive Income / (Loss)
-52 -38 -39 -51 -59 -48 -40 -68 -77 -94 -82

Quarterly Balance Sheets for Under Armour

This table presents Under Armour's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 9/30/2022 12/31/2022 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 12/31/2024 6/30/2025 9/30/2025 12/31/2025
Total Assets
4,770 4,828 4,867 4,747 5,045 4,861 4,495 4,631 4,865 4,899 4,630
Total Current Assets
3,079 3,117 2,984 2,872 3,123 2,968 2,570 2,691 2,903 2,944 2,989
Cash & Equivalents
854 850 704 656 1,040 885 531 727 911 396 465
Restricted Cash
- - - - - - - - - 604 600
Accounts Receivable
789 701 695 805 692 685 723 615 624 688 612
Inventories, net
1,080 1,218 1,320 1,144 1,104 1,120 1,106 1,101 1,142 1,037 1,075
Prepaid Expenses
356 349 265 267 287 279 210 248 226 218 239
Plant, Property, & Equipment, net
637 656 679 688 714 671 677 651 613 605 593
Total Noncurrent Assets
1,054 1,055 1,204 1,187 1,208 1,221 1,247 1,289 1,349 1,350 1,048
Goodwill
468 480 480 474 482 476 495 485 496 495 495
Intangible Assets
9.29 9.20 8.62 8.13 8.00 6.43 6.09 5.53 5.08 4.76 4.43
Noncurrent Deferred & Refundable Income Taxes
19 20 195 197 211 228 242 244 315 306 68
Other Noncurrent Operating Assets
558 546 521 507 507 510 505 555 533 544 480
Total Liabilities & Shareholders' Equity
4,770 4,828 4,867 4,747 5,045 4,861 4,495 4,631 4,865 4,899 4,630
Total Liabilities
2,954 2,996 2,862 2,657 2,871 3,044 2,509 2,646 2,991 3,044 3,195
Total Current Liabilities
1,473 1,502 1,464 1,283 1,466 1,718 1,181 1,341 1,895 1,737 2,089
Short-Term Debt
- - 81 81 81 0.00 0.00 0.00 600 599 600
Accounts Payable
747 739 714 542 699 698 563 657 635 470 664
Accrued Expenses
353 388 334 312 323 698 292 323 333 328 471
Customer Deposits
155 172 136 149 161 131 145 170 141 135 143
Other Current Liabilities
217 203 199 198 202 192 181 191 187 204 211
Total Noncurrent Liabilities
1,480 1,493 1,398 1,374 1,405 1,326 1,328 1,305 1,095 1,307 1,105
Long-Term Debt
673 674 594 595 595 595 595 595 389 590 390
Other Noncurrent Operating Liabilities
807 819 803 779 810 730 734 710 706 717 715
Total Equity & Noncontrolling Interests
1,816 1,832 2,005 2,090 2,173 1,817 1,985 1,985 1,874 1,856 1,435
Total Preferred & Common Equity
1,816 1,832 2,005 2,090 2,173 1,817 1,985 1,985 1,874 1,856 1,435
Total Common Equity
1,816 1,832 2,005 2,090 2,173 1,817 1,985 1,985 1,874 1,856 1,435
Common Stock
1,118 1,119 1,149 1,163 1,171 1,199 1,213 1,224 1,251 1,264 1,268
Retained Earnings
716 773 936 994 1,085 694 864 840 736 692 261
Accumulated Other Comprehensive Income / (Loss)
-18 -60 -80 -67 -83 -77 -91 -80 -112 -100 -94

Annual Metrics And Ratios for Under Armour

This table displays calculated financial ratios and metrics derived from Under Armour's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2023 2024 2025 2026
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 3/31/2023 3/31/2024 3/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 425,890,001.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 425,890,001.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -1.16
Growth Metrics
- - - - - - - - - - -
Revenue Growth
28.50% 21.95% 3.23% 4.09% 1.42% -15.05% 26.99% 0.00% -3.41% -9.43% -3.83%
EBITDA Growth
19.69% 11.40% -64.57% -25.44% 182.65% -164.21% 317.04% 0.00% -2.84% -114.89% 4.32%
EBIT Growth
15.47% 3.34% -94.16% -241.24% 775.28% -292.70% 195.27% 0.00% -6.73% -175.88% 14.23%
NOPAT Growth
14.19% 12.44% -92.95% -189.85% 1,000.87% -372.19% 201.88% 0.00% -45.09% -163.73% 11.93%
Net Income Growth
11.79% 10.49% -118.78% 4.06% 299.00% -696.03% 163.91% 0.00% -38.03% -186.74% -146.26%
EPS Growth
11.79% -100.00% 0.00% 9.09% 300.00% -705.00% 161.98% 0.00% -35.80% -190.38% -146.81%
Operating Cash Flow Growth
-93.36% 2,421.31% -35.23% 164.56% -18.97% -58.18% 210.32% 0.00% 987.45% -116.76% -26.58%
Free Cash Flow Firm Growth
-1,262.01% 87.24% 94.96% 7,178.14% -6.24% -7.22% 42.55% 0.00% 0.00% -188.05% 225.34%
Invested Capital Growth
111.70% 17.84% 0.98% -16.58% -10.67% -40.54% -6.89% 0.00% 2.11% 0.69% -14.81%
Revenue Q/Q Growth
7.47% 3.04% 1.13% 0.40% 0.98% -0.83% 2.24% 0.00% -1.15% -2.85% -0.19%
EBITDA Q/Q Growth
8.78% -0.45% -49.66% 26.13% 23.70% 37.92% -20.60% 0.00% -1.09% -686.42% 34.28%
EBIT Q/Q Growth
8.52% -3.09% -89.27% 45.99% 53.75% 26.90% -24.18% 0.00% -4.41% -53.85% 20.17%
NOPAT Q/Q Growth
8.46% 0.17% -88.52% 51.57% 12.94% -3.06% 12.19% 0.00% -42.40% -58.72% 19.05%
Net Income Q/Q Growth
8.33% -0.91% -133.77% 66.56% -17.48% 26.67% -19.28% 0.00% -39.53% -58.18% 4.63%
EPS Q/Q Growth
8.33% -100.00% -134.38% 67.74% -20.00% 26.67% -20.21% 0.00% -37.35% -62.07% 4.92%
Operating Cash Flow Q/Q Growth
166.34% 25.57% -36.93% 64.26% -16.81% 35.71% -1.77% 0.00% -2.37% -396.79% -236.82%
Free Cash Flow Firm Q/Q Growth
-65.44% 62.68% 96.62% 78.20% -13.29% 17.01% -14.46% 0.00% 0.00% -13.96% -48.92%
Invested Capital Q/Q Growth
11.48% 1.20% -9.89% -17.13% -16.07% -27.46% -21.98% 0.00% 8.92% 7.07% 24.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
48.08% 46.52% 45.13% 45.07% 46.90% 48.27% 50.34% 44.79% 46.13% 47.92% 45.48%
EBITDA Margin
12.67% 11.58% 3.97% 2.85% 7.93% -5.99% 10.24% 7.09% 7.13% -1.17% -1.17%
Operating Margin
10.31% 8.64% 0.56% -0.48% 4.50% -13.71% 8.36% 4.47% 4.03% -3.59% -3.28%
EBIT Margin
10.13% 8.58% 0.49% -0.66% 4.39% -9.95% 7.47% 4.75% 4.59% -3.85% -3.43%
Profit (Net Income) Margin
5.87% 5.32% -0.97% -0.89% 1.75% -12.27% 6.18% 6.34% 4.07% -3.90% -9.98%
Tax Burden Percent
60.15% 66.18% 468.13% 68.30% 43.91% 111.50% 92.38% 139.80% 88.54% 98.29% 246.99%
Interest Burden Percent
96.36% 93.63% -42.55% 198.09% 90.81% 110.61% 89.56% 95.43% 100.10% 103.08% 117.78%
Effective Tax Rate
39.85% 33.82% 0.00% 0.00% 33.37% 0.00% 7.95% -40.56% 11.45% 0.00% 0.00%
Return on Invested Capital (ROIC)
15.14% 11.51% 0.75% -0.73% 7.62% -27.55% 38.99% 19.20% 10.43% -6.56% -6.22%
ROIC Less NNEP Spread (ROIC-NNEP)
3.57% 8.00% -10.82% -8.15% 555.51% 6.22% 50.36% 8.34% -15.64% 154.13% -212.61%
Return on Net Nonoperating Assets (RNNOA)
0.27% 2.39% -3.13% -1.57% -3.19% -1.15% -20.34% -0.15% 0.83% -3.40% -23.78%
Return on Equity (ROE)
15.41% 13.89% -2.38% -2.29% 4.42% -28.71% 18.65% 19.05% 11.27% -9.95% -30.00%
Cash Return on Invested Capital (CROIC)
-56.53% -4.88% -0.23% 17.35% 18.89% 23.30% 46.13% 0.00% 8.35% -7.25% 9.78%
Operating Return on Assets (OROA)
16.18% 12.74% 0.63% -0.83% 5.09% -9.02% 8.47% 6.05% 5.46% -4.38% -3.91%
Return on Assets (ROA)
9.38% 7.89% -1.26% -1.12% 2.03% -11.12% 7.00% 8.07% 4.84% -4.44% -11.37%
Return on Common Equity (ROCE)
15.41% 13.89% -2.38% -2.29% 4.42% -28.71% 18.64% 19.04% 11.27% -9.95% -30.00%
Return on Equity Simple (ROE_SIMPLE)
13.94% 12.65% -2.39% -2.30% 4.29% -32.77% 16.80% 19.05% 10.78% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
246 276 19 -18 158 -429 437 370 203 -130 -114
NOPAT Margin
6.20% 5.72% 0.39% -0.34% 3.00% -9.60% 7.70% 6.28% 3.57% -2.51% -2.30%
Net Nonoperating Expense Percent (NNEP)
11.57% 3.50% 11.57% 7.42% -547.89% -33.78% -11.37% 10.86% 26.07% -160.69% 206.40%
Return On Investment Capital (ROIC_SIMPLE)
10.53% 9.70% 0.66% -0.64% 5.75% -16.03% 15.90% 14.03% 7.19% -5.22% -4.38%
Cost of Revenue to Revenue
51.92% 53.48% 54.87% 54.93% 53.10% 51.73% 49.66% 55.21% 53.87% 52.08% 54.52%
SG&A Expenses to Revenue
37.77% 37.89% 42.08% 42.02% 42.41% 48.54% 41.26% 40.32% 42.10% 50.38% 46.20%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
37.77% 37.89% 44.57% 45.55% 42.41% 61.98% 41.98% 40.32% 42.10% 51.51% 48.77%
Earnings before Interest and Taxes (EBIT)
401 415 24 -34 231 -445 424 281 262 -199 -170
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
502 559 198 148 418 -268 582 418 406 -61 -58
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
10.43 6.27 3.16 3.93 4.54 4.66 4.83 2.14 1.49 1.42 1.78
Price to Tangible Book Value (P/TBV)
17.27 9.07 4.50 5.55 6.24 6.73 6.37 2.85 1.93 1.92 2.74
Price to Revenue (P/Rev)
4.39 2.63 1.28 1.53 1.85 1.74 1.78 0.71 0.56 0.52 0.51
Price to Earnings (P/E)
74.80 49.53 0.00 0.00 105.86 0.00 28.74 11.24 13.84 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.34% 2.02% 0.00% 0.00% 0.94% 0.00% 3.48% 8.90% 7.22% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
8.14 5.12 2.66 3.70 4.89 6.28 8.39 2.16 1.54 1.40 1.65
Enterprise Value to Revenue (EV/Rev)
4.52 2.75 1.40 1.56 1.81 1.63 1.60 0.71 0.53 0.54 0.56
Enterprise Value to EBITDA (EV/EBITDA)
35.71 23.76 35.20 54.76 22.88 0.00 15.60 9.98 7.45 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
44.69 32.06 288.01 0.00 41.36 0.00 21.41 14.87 11.57 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
72.98 48.12 358.04 0.00 60.59 0.00 20.76 11.26 14.89 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
1,233.28 36.26 29.39 12.88 18.78 34.26 13.75 0.00 8.56 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 19.39 24.42 20.08 17.55 0.00 18.61 0.00 15.55
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.40 0.40 0.45 0.36 0.28 0.60 0.32 0.34 0.31 0.31 0.84
Long-Term Debt to Equity
0.37 0.39 0.38 0.35 0.28 0.60 0.32 0.34 0.28 0.31 0.42
Financial Leverage
0.08 0.30 0.29 0.19 -0.01 -0.19 -0.40 -0.02 -0.05 -0.02 0.11
Leverage Ratio
1.64 1.76 1.89 2.04 2.18 2.58 2.66 2.51 2.33 2.24 2.64
Compound Leverage Factor
1.58 1.65 -0.80 4.05 1.98 2.85 2.38 2.40 2.33 2.31 3.11
Debt to Total Capital
28.53% 28.70% 31.24% 26.54% 21.61% 37.45% 24.08% 25.54% 23.89% 23.94% 45.70%
Short-Term Debt to Total Capital
1.80% 0.95% 5.18% 0.91% 0.00% 0.00% 0.00% 0.00% 2.86% 0.00% 23.03%
Long-Term Debt to Total Capital
26.73% 27.75% 26.06% 25.63% 21.61% 37.45% 24.08% 25.54% 21.03% 23.94% 22.67%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
71.47% 71.30% 68.76% 73.46% 78.39% 62.54% 75.92% 74.46% 76.11% 76.06% 54.30%
Debt to EBITDA
1.33 1.46 4.63 4.93 1.42 -3.74 1.14 1.61 1.66 -9.83 -20.56
Net Debt to EBITDA
1.07 1.01 3.05 1.16 -0.47 1.92 -1.73 -0.09 -0.45 -1.55 -4.76
Long-Term Debt to EBITDA
1.24 1.41 3.86 4.76 1.42 -3.74 1.14 1.61 1.46 -9.83 -10.20
Debt to NOPAT
2.71 2.96 47.05 -41.62 3.76 -2.34 1.51 1.82 3.32 -4.59 -10.43
Net Debt to NOPAT
2.18 2.05 31.02 -9.79 -1.24 1.20 -2.30 -0.10 -0.90 -0.72 -2.42
Long-Term Debt to NOPAT
2.54 2.86 39.25 -40.19 3.76 -2.34 1.51 1.82 2.92 -4.59 -5.17
Altman Z-Score
11.51 7.34 3.99 4.07 4.09 2.61 4.25 2.95 2.85 2.30 1.85
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.13 2.87 2.20 1.97 1.90 2.28 2.30 2.17 2.46 2.10 1.62
Quick Ratio
1.18 1.27 0.87 0.92 1.05 1.45 1.54 1.08 1.39 1.06 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-917 -117 -5.90 417 391 363 518 0.00 163 -143 180
Operating Cash Flow to CapEx
4.82% 94.58% 83.91% 383.78% 346.01% 230.64% 1,022.25% -25.23% 235.46% -35.17% -86.23%
Free Cash Flow to Firm to Interest Expense
-62.71 -4.43 -0.17 12.43 18.43 7.68 11.68 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.99 13.87 6.88 18.72 23.97 4.50 14.91 -3.11 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-19.62 -0.79 -1.32 13.84 17.04 2.55 13.45 -15.43 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.60 1.48 1.30 1.26 1.16 0.91 1.13 1.27 1.19 1.14 1.14
Accounts Receivable Turnover
11.11 9.15 8.10 8.23 7.74 7.24 10.37 8.08 7.52 7.21 7.32
Inventory Turnover
3.12 3.04 2.64 2.62 2.93 2.59 3.31 3.24 2.87 2.82 2.91
Fixed Asset Turnover
9.39 7.20 5.90 6.06 6.51 6.17 8.98 9.47 8.71 7.89 7.98
Accounts Payable Turnover
10.02 8.47 5.64 5.09 4.74 3.88 4.75 5.39 5.43 5.89 6.37
Days Sales Outstanding (DSO)
32.85 39.89 45.08 44.36 47.17 50.41 35.21 45.16 48.52 50.65 49.89
Days Inventory Outstanding (DIO)
117.05 120.07 138.39 139.34 124.76 141.00 110.42 112.55 127.39 129.22 125.41
Days Payable Outstanding (DPO)
36.44 43.08 64.71 71.78 76.94 94.16 76.91 67.69 67.27 62.00 57.30
Cash Conversion Cycle (CCC)
113.46 116.87 118.75 111.92 94.98 97.26 68.72 90.03 108.64 117.87 118.01
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,204 2,598 2,623 2,188 1,955 1,162 1,082 1,930 1,970 1,984 1,690
Invested Capital Turnover
2.44 2.01 1.91 2.16 2.54 2.87 5.06 3.06 2.92 2.61 2.70
Increase / (Decrease) in Invested Capital
1,163 393 25 -435 -234 -793 -80 0.00 41 14 -294
Enterprise Value (EV)
17,933 13,295 6,978 8,094 9,558 7,293 9,082 4,173 3,029 2,780 2,793
Market Capitalization
17,397 12,728 6,374 7,923 9,754 7,807 10,089 4,210 3,212 2,687 2,517
Book Value per Share
$7.73 $4.64 $4.57 $4.50 $4.76 $3.69 $4.39 $4.43 $4.95 $4.40 $3.32
Tangible Book Value per Share
$4.67 $3.20 $3.21 $3.19 $3.46 $2.55 $3.32 $3.33 $3.83 $3.25 $2.15
Total Capital
2,334 2,848 2,936 2,746 2,743 2,680 2,752 2,641 2,829 2,485 2,605
Total Debt
666 817 917 729 593 1,004 663 674 676 595 1,190
Total Long-Term Debt
624 790 765 704 593 1,004 663 674 595 595 591
Net Debt
536 567 605 171 -195 -514 -1,007 -36 -183 94 276
Capital Expenditures (CapEx)
301 388 283 164 147 92 65 158 150 169 87
Debt-free, Cash-free Net Working Capital (DFCFNWC)
932 1,056 1,117 745 492 292 217 878 920 719 727
Debt-free Net Working Capital (DFNWC)
1,062 1,306 1,429 1,303 1,280 1,810 1,886 1,589 1,779 1,220 1,642
Net Working Capital (NWC)
1,020 1,279 1,277 1,278 1,280 1,810 1,886 1,589 1,698 1,220 1,042
Net Nonoperating Expense (NNE)
13 19 68 29 66 120 86 -3.96 -29 72 381
Net Nonoperating Obligations (NNO)
536 567 605 171 -195 -514 -1,007 -36 -183 94 276
Total Depreciation and Amortization (D&A)
101 145 174 182 187 177 158 138 145 138 112
Debt-free, Cash-free Net Working Capital to Revenue
23.52% 21.85% 22.38% 14.35% 9.34% 6.53% 3.81% 14.88% 16.14% 13.91% 14.64%
Debt-free Net Working Capital to Revenue
26.79% 27.03% 28.65% 25.08% 24.31% 40.44% 33.19% 26.92% 31.20% 23.62% 33.06%
Net Working Capital to Revenue
25.73% 26.47% 25.60% 24.60% 24.31% 40.44% 33.19% 26.92% 29.78% 23.62% 20.98%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($0.20) $0.20 ($1.21) $0.77 $0.86 $0.53 ($0.47) ($1.16)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 445.82M 450.96M 454.09M 465.50M 451.43M 440.32M 432.25M 426.58M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($0.20) $0.20 ($1.21) $0.77 $0.84 $0.52 ($0.47) ($1.16)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 445.82M 454.27M 454.09M 468.64M 461.51M 451.01M 432.25M 426.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 448.75M 451.83M 455.05M 476.34M 444.60M 436.50M 426.12M 426.32M
Normalized Net Operating Profit after Tax (NOPAT)
246 276 106 111 158 -8.29 475 185 203 -89 -25
Normalized NOPAT Margin
6.20% 5.72% 2.13% 2.13% 3.00% -0.19% 8.36% 3.13% 3.57% -1.72% -0.50%
Pre Tax Income Margin
9.76% 8.03% -0.21% -1.31% 3.98% -11.01% 6.69% 4.54% 4.60% -3.96% -4.04%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
27.43 15.69 0.70 -1.02 10.88 -9.42 9.58 21.88 0.00 0.00 0.00
NOPAT to Interest Expense
16.80 10.45 0.56 -0.52 7.43 -9.09 9.88 28.89 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
6.82 1.03 -7.49 -5.90 3.95 -11.38 8.12 9.56 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-3.81 -4.21 -7.63 -5.40 0.50 -11.04 8.42 16.56 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 1.14% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 1.14% 0.00% 0.00% 0.00% 0.00% 0.00% 33.38% 32.32% -45.03% -5.19%

Quarterly Metrics And Ratios for Under Armour

This table displays calculated financial ratios and metrics derived from Under Armour's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 425,890,001.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 425,890,001.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -0.10
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.46% -6.05% -4.74% -10.12% -10.70% -5.72% -11.38% -4.19% -4.69% -5.23% -0.80%
EBITDA Growth
13.28% -13.29% -11.77% -621.48% 21.18% -72.17% -210.32% 110.48% -78.28% -388.25% 81.28%
EBIT Growth
17.36% -15.94% -250.35% -1,948.43% 27.21% -90.83% -957.49% 99.55% -90.51% -1,482.82% 56.04%
NOPAT Growth
15.09% -19.15% -100.33% -1,424.74% 59.85% -96.60% -1,928.05% 101.11% -123.91% -4,753.64% 53.24%
Net Income Growth
20.46% -8.93% -95.85% -3,151.21% 62.72% -98.89% -1,127.06% 99.14% -111.04% -35,013.05% 35.68%
EPS Growth
21.05% -7.41% -93.94% -3,600.00% 69.57% -100.00% -900.00% 98.57% -110.26% 0.00% 37.50%
Operating Cash Flow Growth
168.33% 447.97% -7.53% 2,646.61% -622.66% -26.13% -64.53% -68.07% 78.27% -10.68% -64.28%
Free Cash Flow Firm Growth
0.00% 94.52% 0.00% 139.38% 164.78% 51.56% -48.47% -276.49% -115.99% 1,027.76% 521.49%
Invested Capital Growth
28.93% 9.21% 2.11% -22.74% -2.86% 2.44% 0.69% 27.84% -0.21% -26.59% -14.81%
Revenue Q/Q Growth
18.96% -5.15% -10.35% -11.15% 18.19% 0.14% -15.74% -3.94% 17.58% -0.42% -11.79%
EBITDA Q/Q Growth
224.59% -8.28% -78.07% -898.95% 175.43% -78.93% -186.90% 175.92% 56.30% -379.54% 94.36%
EBIT Q/Q Growth
715.06% -10.52% -106.09% -4,064.94% 156.09% -93.55% -801.58% 98.21% 1,273.76% -1,039.92% 77.70%
NOPAT Q/Q Growth
592.35% -39.56% -103.75% -8,333.54% 183.54% -98.71% -2,339.42% 104.61% -1,902.08% -150.12% 77.50%
Net Income Q/Q Growth
946.06% 5.77% -94.07% -4,750.21% 155.79% -99.28% -5,566.53% 96.13% -620.29% -2,189.93% 89.93%
EPS Q/Q Growth
1,050.00% 8.70% -92.00% -3,600.00% 155.71% -100.00% 0.00% 93.75% -300.00% -2,425.00% 90.10%
Operating Cash Flow Q/Q Growth
1,123.64% 585.28% -129.16% 224.48% -310.09% 196.86% -164.96% 124.16% -242.94% 498.19% -219.46%
Free Cash Flow Firm Q/Q Growth
40.23% 76.27% 49.98% 654.97% -1.67% -117.74% -53.34% -559.70% 91.09% 1,129.66% -30.34%
Invested Capital Q/Q Growth
6.71% -14.24% 8.92% -22.48% 34.16% -9.57% 7.07% -1.58% 4.72% -33.48% 24.25%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
47.78% 45.13% 45.01% 47.54% 49.76% 47.48% 46.65% 48.19% 47.29% 44.42% 42.01%
EBITDA Margin
10.69% 10.34% 2.53% -22.74% 14.51% 3.05% -3.15% 2.49% 3.31% -9.28% -0.59%
Operating Margin
8.90% 4.81% -0.27% -25.32% 12.37% 0.96% -6.11% 0.29% 1.28% -11.28% -2.88%
EBIT Margin
8.51% 8.03% -0.55% -25.55% 12.13% 0.78% -6.50% -0.12% 1.21% -11.40% -2.88%
Profit (Net Income) Margin
6.68% 7.45% 0.49% -25.80% 12.18% 0.09% -5.71% -0.23% -1.41% -32.45% -3.70%
Tax Burden Percent
78.73% 92.97% -137.29% 101.77% 101.47% 16.33% 84.20% 48.17% -250.89% 268.84% 102.10%
Interest Burden Percent
99.72% 99.82% 65.88% 99.23% 98.97% 69.02% 104.32% 395.26% 46.57% 105.87% 125.89%
Effective Tax Rate
21.38% 7.19% 0.00% 0.00% -1.27% 83.32% 0.00% 0.00% 345.91% 0.00% 0.00%
Return on Invested Capital (ROIC)
21.92% 14.85% -0.55% -56.33% 32.54% 0.47% -11.16% 0.60% -7.75% -24.45% -5.45%
ROIC Less NNEP Spread (ROIC-NNEP)
28.07% -1.64% -8.80% 3.85% 20.82% 0.88% 26.99% 5.28% 10.51% 291.36% -16.16%
Return on Net Nonoperating Assets (RNNOA)
-1.15% 0.22% 0.47% -0.32% 0.43% -0.10% -0.59% -0.30% 0.69% -17.59% -1.81%
Return on Equity (ROE)
20.76% 15.07% -0.08% -56.65% 32.97% 0.36% -11.76% 0.30% -7.06% -42.04% -7.25%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 8.35% 21.96% 0.92% -6.87% -7.25% -16.86% -1.10% 21.89% 9.78%
Operating Return on Assets (OROA)
10.49% 9.38% -0.65% -29.26% 14.18% 0.86% -7.41% -0.13% 1.30% -12.25% -3.28%
Return on Assets (ROA)
8.24% 8.71% 0.59% -29.54% 14.24% 0.10% -6.51% -0.24% -1.52% -34.87% -4.22%
Return on Common Equity (ROCE)
20.76% 15.07% -0.08% -56.65% 32.97% 0.36% -11.76% 0.30% -7.06% -42.04% -7.25%
Return on Equity Simple (ROE_SIMPLE)
18.88% 17.66% 0.00% -4.59% -0.89% -6.41% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
110 66 -2.49 -210 175 2.25 -50 2.33 -42 -105 -24
NOPAT Margin
7.00% 4.46% -0.19% -17.73% 12.53% 0.16% -4.27% 0.21% -3.14% -7.90% -2.01%
Net Nonoperating Expense Percent (NNEP)
-6.15% 16.48% 8.26% -60.19% 11.72% -0.41% -38.15% -4.68% -18.26% -315.82% 10.71%
Return On Investment Capital (ROIC_SIMPLE)
3.97% 2.33% -0.09% -8.70% 6.79% 0.09% -2.03% 0.08% -1.38% -4.32% -0.91%
Cost of Revenue to Revenue
52.22% 54.87% 54.99% 52.46% 50.24% 52.52% 53.35% 51.81% 52.71% 55.58% 57.99%
SG&A Expenses to Revenue
38.88% 40.32% 45.27% 70.74% 37.16% 45.52% 51.43% 46.76% 43.62% 50.05% 44.21%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
38.88% 40.32% 45.27% 72.86% 37.39% 46.51% 52.76% 47.90% 46.01% 55.70% 44.89%
Earnings before Interest and Taxes (EBIT)
133 119 -7.26 -302 170 11 -77 -1.37 16 -151 -34
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
168 154 34 -269 203 43 -37 28 44 -123 -6.96
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.46 1.77 1.49 1.60 1.94 1.80 1.42 1.55 1.15 1.47 1.78
Price to Tangible Book Value (P/TBV)
1.90 2.29 1.93 2.18 2.59 2.40 1.92 2.12 1.58 2.25 2.74
Price to Revenue (P/Rev)
0.52 0.67 0.56 0.52 0.71 0.67 0.52 0.57 0.42 0.42 0.51
Price to Earnings (P/E)
7.73 10.04 13.84 0.00 0.00 0.00 0.00 28.66 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
12.93% 9.96% 7.22% 0.00% 0.00% 0.00% 0.00% 3.49% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.46 1.93 1.54 1.72 1.91 1.86 1.40 1.53 1.14 1.49 1.65
Enterprise Value to Revenue (EV/Rev)
0.52 0.60 0.53 0.47 0.72 0.65 0.54 0.58 0.46 0.41 0.56
Enterprise Value to EBITDA (EV/EBITDA)
7.07 8.49 7.45 30.60 32.30 334.12 0.00 12.62 29.89 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
10.35 12.73 11.57 0.00 0.00 0.00 0.00 29.17 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
8.33 9.87 14.89 0.00 0.00 0.00 0.00 22.67 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
169.67 9.62 8.56 5.11 30.09 172.54 0.00 0.00 26.43 37.03 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 18.61 6.82 203.83 0.00 0.00 0.00 0.00 5.78 15.55
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.32 0.31 0.31 0.33 0.30 0.30 0.31 0.53 0.64 0.69 0.84
Long-Term Debt to Equity
0.28 0.27 0.28 0.33 0.30 0.30 0.31 0.21 0.32 0.27 0.42
Financial Leverage
-0.04 -0.13 -0.05 -0.08 0.02 -0.12 -0.02 -0.06 0.07 -0.06 0.11
Leverage Ratio
2.44 2.46 2.33 2.55 2.27 2.33 2.24 2.64 2.45 2.71 2.64
Compound Leverage Factor
2.43 2.46 1.53 2.53 2.24 1.61 2.34 10.42 1.14 2.87 3.32
Debt to Total Capital
24.43% 23.73% 23.89% 24.68% 23.05% 23.07% 23.94% 34.54% 39.06% 40.82% 45.70%
Short-Term Debt to Total Capital
2.93% 2.84% 2.86% 0.00% 0.00% 0.00% 0.00% 20.94% 19.69% 24.73% 23.03%
Long-Term Debt to Total Capital
21.50% 20.89% 21.03% 24.68% 23.05% 23.07% 23.94% 13.60% 19.37% 16.09% 22.67%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
75.57% 76.27% 76.11% 75.32% 76.95% 76.93% 76.06% 65.46% 60.94% 59.18% 54.30%
Debt to EBITDA
1.56 1.65 1.66 6.95 4.91 57.67 -9.83 4.18 15.26 -11.23 -20.56
Net Debt to EBITDA
0.05 -0.89 -0.45 -3.37 0.53 -12.76 -1.55 0.33 2.43 0.85 -4.76
Long-Term Debt to EBITDA
1.37 1.45 1.46 6.95 4.91 57.67 -9.83 1.64 7.57 -4.43 -10.20
Debt to NOPAT
1.83 1.91 3.32 -9.21 -14.45 -7.29 -4.59 7.50 -44.47 -7.02 -10.43
Net Debt to NOPAT
0.05 -1.03 -0.90 4.47 -1.55 1.61 -0.72 0.59 -7.07 0.53 -2.42
Long-Term Debt to NOPAT
1.61 1.68 2.92 -9.21 -14.45 -7.29 -4.59 2.95 -22.06 -2.77 -5.17
Altman Z-Score
2.71 2.72 2.67 2.02 2.89 2.57 2.39 2.09 1.96 1.67 1.95
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.24 2.13 2.46 1.73 2.18 2.01 2.10 1.53 1.69 1.43 1.62
Quick Ratio
1.14 1.18 1.39 0.91 1.06 1.00 1.06 0.81 0.62 0.52 0.59
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-364 -86 -43 240 236 -42 -64 -423 -38 388 270
Operating Cash Flow to CapEx
143.56% 1,023.84% -363.67% 334.88% -701.37% 643.73% -701.50% 138.15% -340.82% 1,725.24% -2,198.76%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.23 1.17 1.19 1.14 1.17 1.10 1.14 1.05 1.07 1.07 1.14
Accounts Receivable Turnover
7.36 8.29 7.52 8.07 7.07 8.13 7.21 7.82 7.15 8.11 7.32
Inventory Turnover
2.88 2.70 2.87 2.45 2.55 2.53 2.82 2.35 2.48 2.44 2.91
Fixed Asset Turnover
8.85 8.42 8.71 8.25 7.91 7.79 7.89 7.96 7.87 8.00 7.98
Accounts Payable Turnover
4.97 4.36 5.43 4.23 5.20 4.12 5.89 3.98 5.14 4.02 6.37
Days Sales Outstanding (DSO)
49.62 44.04 48.52 45.23 51.64 44.87 50.65 46.69 51.02 45.00 49.89
Days Inventory Outstanding (DIO)
126.69 135.11 127.39 149.08 142.97 144.08 129.22 155.38 147.25 149.33 125.41
Days Payable Outstanding (DPO)
73.46 83.69 67.27 86.28 70.21 88.66 62.00 91.60 70.97 90.74 57.30
Cash Conversion Cycle (CCC)
102.86 95.47 108.64 108.03 124.39 100.29 117.87 110.47 127.30 103.59 118.01
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,109 1,809 1,970 1,527 2,049 1,853 1,984 1,953 2,045 1,360 1,690
Invested Capital Turnover
3.13 3.33 2.92 3.18 2.60 2.90 2.61 2.94 2.47 3.10 2.70
Increase / (Decrease) in Invested Capital
473 153 41 -449 -60 44 14 425 -4.25 -493 -294
Enterprise Value (EV)
3,070 3,487 3,029 2,622 3,914 3,448 2,780 2,989 2,329 2,032 2,793
Market Capitalization
3,051 3,851 3,212 2,911 3,850 3,580 2,687 2,910 2,140 2,107 2,517
Book Value per Share
$4.69 $4.96 $4.95 $4.16 $4.59 $4.59 $4.40 $4.40 $4.33 $3.39 $3.32
Tangible Book Value per Share
$3.61 $3.84 $3.83 $3.06 $3.43 $3.46 $3.25 $3.22 $3.16 $2.21 $2.15
Total Capital
2,765 2,849 2,829 2,412 2,580 2,580 2,485 2,864 3,045 2,425 2,605
Total Debt
676 676 676 595 595 595 595 989 1,189 990 1,190
Total Long-Term Debt
595 595 595 595 595 595 595 389 590 390 591
Net Debt
20 -364 -183 -289 64 -132 94 78 189 -75 276
Capital Expenditures (CapEx)
43 41 34 46 46 48 29 35 20 16 15
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,014 697 920 365 858 623 719 696 806 435 727
Debt-free Net Working Capital (DFNWC)
1,670 1,738 1,779 1,250 1,389 1,350 1,220 1,607 1,806 1,499 1,642
Net Working Capital (NWC)
1,589 1,657 1,698 1,250 1,389 1,350 1,220 1,007 1,207 900 1,042
Net Nonoperating Expense (NNE)
4.94 -44 -9.06 96 4.90 1.02 17 4.94 -23 326 20
Net Nonoperating Obligations (NNO)
20 -364 -183 -289 64 -132 94 78 189 -75 276
Total Depreciation and Amortization (D&A)
34 34 41 33 33 32 40 30 28 28 27
Debt-free, Cash-free Net Working Capital to Revenue
17.29% 12.09% 16.14% 6.56% 15.88% 11.72% 13.91% 13.61% 15.96% 8.74% 14.64%
Debt-free Net Working Capital to Revenue
28.47% 30.12% 31.20% 22.44% 25.71% 25.40% 23.62% 31.42% 35.77% 30.13% 33.06%
Net Working Capital to Revenue
27.09% 28.72% 29.78% 22.44% 25.71% 25.40% 23.62% 19.70% 23.90% 18.08% 20.98%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.25 $0.26 $0.02 ($0.70) $0.39 $0.00 ($0.16) ($0.01) ($0.04) ($1.01) ($0.10)
Adjusted Weighted Average Basic Shares Outstanding
443.53M 437.31M 440.32M 435.69M 432.23M 431.74M 432.25M 427.12M 428.35M 424.85M 426.58M
Adjusted Diluted Earnings per Share
$0.24 $0.26 $0.02 ($0.70) $0.39 $0.00 ($0.16) ($0.01) ($0.04) ($1.01) ($0.10)
Adjusted Weighted Average Diluted Shares Outstanding
453.72M 448.44M 451.01M 435.69M 435.69M 437.30M 432.25M 427.12M 428.35M 424.85M 426.58M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
438.15M 435.28M 436.50M 432.13M 432.39M 429.86M 426.12M 428.82M 423.89M 425.89M 426.32M
Normalized Net Operating Profit after Tax (NOPAT)
110 66 -2.49 -192 123 19 -39 11 34 -52 -18
Normalized NOPAT Margin
7.00% 4.46% -0.19% -16.24% 8.82% 1.37% -3.34% 1.00% 2.57% -3.94% -1.54%
Pre Tax Income Margin
8.49% 8.02% -0.36% -25.35% 12.00% 0.54% -6.79% -0.48% 0.56% -12.07% -3.63%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
31.68% 19.55% 32.32% -137.90% -366.76% -51.08% -45.03% 49.86% -87.13% -9.74% -5.19%

Financials Breakdown Chart

Key Financial Trends

Under Armour’s latest results show a business that is still struggling to convert revenue into profits, even though there are some signs of operating improvement in the most recent quarter.

In Q4 2026, revenue came in at $1.17 billion, down from $1.33 billion in Q3 2026 and below the roughly $1.18 billion posted in Q4 2025. The bigger issue is profitability: Under Armour posted an operating loss of $33.7 million and a net loss of $43.4 million in the quarter. That’s worse than the same quarter a year earlier, when it earned a small profit.

For the full recent trend, the picture is mixed. Q2 2026 showed a rare operating profit of $17.0 million and net income loss narrowed to $18.8 million, but that improvement did not hold. Q3 2026 swung back to a $430.8 million net loss, though that figure included a very large tax-related charge. Overall, earnings remain highly volatile.

Cash flow tells a similar story. Operating cash flow was negative $332.2 million in Q4 2026, after being strongly positive in several prior quarters. The swing was driven by a large negative change in working capital, which suggests pressure from inventory, receivables, or other operating balance sheet items.

The balance sheet is still reasonably liquid, but there are some caution flags. As of Q3 2026, cash and equivalents were $464.6 million, while total current assets were $2.99 billion against current liabilities of $2.09 billion. That implies the company still has near-term liquidity coverage, but debt remains meaningful, with $599.7 million in short-term debt and $390.0 million in long-term debt at quarter-end.

Over the last several years, Under Armour has generally shown:

  • Improvement from earlier losses to occasional profitable quarters, including Q2 2026 and parts of FY2024.
  • Gross profit has remained substantial, showing the brand still has pricing and demand power.
  • Cash and current assets remain large enough to support ongoing operations in the near term.
  • Revenue has been relatively stable but not growing consistently, hovering around the low-$1.1 billion to mid-$1.5 billion range quarter to quarter.
  • Share count has not been dramatically diluted, though it has edged around the low-to-mid 420 million range.
  • Debt has come down at times, but financing activity remains active, including debt issuance and repayments in different quarters.
  • Operating margins are weak and often negative, especially when restructuring charges are included.
  • Net income has been highly volatile, with large losses in multiple recent quarters.
  • Working capital swings are hurting cash flow, which can pressure liquidity if the pattern continues.
  • Inventory levels remain sizable, which could become a problem if demand slows or promotions increase.

Bottom line: Under Armour is not in a clear turnaround yet. The company still has a recognizable brand, sizable assets, and enough liquidity to keep operating, but the core business is not consistently producing profits or free cash flow. For retail investors, this looks more like a wait-and-see story than a clean recovery play right now.

06/03/26 09:26 PM ETAI Generated. May Contain Errors.

Under Armour Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Under Armour's financial year ends in March. Their financial year 2026 ended on March 31, 2026.

Under Armour's net income appears to be on a downward trend, with a most recent value of -$495.64 million in 2026, falling from $232.57 million in 2015. The previous period was -$201.27 million in 2025. Check out Under Armour's forecast to explore projected trends and price targets.

Under Armour's total operating income in 2026 was -$163.11 million, based on the following breakdown:
  • Total Gross Profit: $2.26 billion
  • Total Operating Expenses: $2.42 billion

Over the last 10 years, Under Armour's total revenue changed from $3.96 billion in 2015 to $4.97 billion in 2026, a change of 25.3%.

Under Armour's total liabilities were at $3.00 billion at the end of 2026, a 24.5% increase from 2025, and a 86.0% increase since 2016.

In the past 10 years, Under Armour's cash and equivalents has ranged from $250.47 million in 2016 to $1.67 billion in 2021, and is currently $309.17 million as of their latest financial filing in 2026.

Over the last 10 years, Under Armour's book value per share changed from 7.73 in 2015 to 3.32 in 2026, a change of -57.0%.



Financial statements for NYSE:UAA last updated on 5/23/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners