Ulta Beauty, Inc.
Consumer CyclicalNASDAQ:ULTA · NASDAQ Global Select
-$9.62 today
Vol 0.34M · Avg 0.83M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$12.7B of revenue converted into $1.2B of net income for the selected period. Gross margin is 39.4% and net margin is 9.3%, showing how much revenue survives after costs and taxes. EPS is $26.68, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $12.4B +9.7% | $11.3B +0.8% | $11.2B +9.8% | $10.2B +18.3% | $8.6B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $7.5B +9.3% | $6.9B +1.2% | $6.8B +10.7% | $6.2B +17.1% | $5.3B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $4.8B +10.4% | $4.4B +0.1% | $4.4B +8.3% | $4.0B +20.1% | $3.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 39.1% +0.3pp | 38.8% -0.3pp | 39.1% -0.5pp | 39.6% +0.6pp | 39.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $3.3B +17.4% | $2.8B +4.2% | $2.7B +12.5% | $2.4B +13.1% | $2.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $3.3B +17.4% | $2.8B +4.2% | $2.7B +12.5% | $2.4B +13.1% | $2.1B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $300.8M +12.6% | $267.0M +9.5% | $243.8M +1.0% | $241.4M -10.1% | $268.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $1.8B -0.7% | $1.8B -4.8% | $1.9B +2.9% | $1.9B +20.4% | $1.6B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 14.8% -1.6pp | 16.4% -1.0pp | 17.3% -1.2pp | 18.5% +0.3pp | 18.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.5B -1.9% | $1.6B -6.4% | $1.7B +2.3% | $1.6B +31.9% | $1.3B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.5% -1.5pp | 14.0% -1.1pp | 15.0% -1.1pp | 16.2% +1.7pp | 14.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $15.1M -14.3% | $17.6M +257.2% | $4.9M | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.8M | $0 | $0 | $0 -100.0% | $1.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$17.6M -1353.2% | $1.4M -84.6% | $9.1M +260.8% | -$5.7M -112.5% | $45.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.5B -3.1% | $1.6B -6.8% | $1.7B +3.2% | $1.6B +26.8% | $1.3B | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.4% -1.6pp | 14.0% -1.1pp | 15.1% -1.0pp | 16.1% +1.1pp | 15.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $373.9M -1.3% | $378.9M -6.4% | $404.6M +0.9% | $401.1M +29.4% | $310.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.2B -4.0% | $1.2B -7.0% | $1.3B +3.9% | $1.2B +26.0% | $985.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 9.3% -1.3pp | 10.6% -0.9pp | 11.5% -0.7pp | 12.2% +0.7pp | 11.4% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $26 +1.1% | $25 -2.8% | $26 +8.3% | $24 +33.6% | $18 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $26 +1.2% | $25 -2.7% | $26 +8.4% | $24 +33.5% | $18 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $44.8M -5.0% | $47.2M -4.3% | $49.3M -4.1% | $51.4M -5.7% | $54.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $45.0M -5.1% | $47.4M -4.4% | $49.6M -4.1% | $51.7M -5.7% | $54.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Casey's General Stores, Inc.
NASDAQ:CASY
$33.31B
Geely Automobile Holdings Limited
GELHY
$27.27B
Williams-Sonoma, Inc.
NYSE:WSM
$26.29B
Restaurant Brands International Inc.
NYSE:QSR
$26.02B
Darden Restaurants, Inc.
NYSE:DRI
$24.34B
PulteGroup, Inc.
NYSE:PHM
$23.59B
DICK'S Sporting Goods, Inc.
NYSE:DKS
$18.75B
Best Buy Co., Inc.
NYSE:BBY
$16.52B
Tractor Supply Company
NASDAQ:TSCO
$16.28B
Genuine Parts Company
NYSE:GPC
$14.36B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ULTA generate?
Ulta Beauty, Inc. (ULTA) reported $12.39B of revenue in fiscal 2025.
Is ULTA profitable?
Ulta Beauty, Inc. (ULTA) reported $1.15B of net income, with a net margin of 9.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.