Under Armour Inc. logo

Under Armour Inc.

UA | NYSE
Chart Builder DCF Calculator
$4.85
-$0.03 (-0.61%)
At close: Oct 30, 2026, 4:00 PM ET
$4.80
-$0.05 (-1.03%)
Pre-market: Nov 2, 2026, 5:54 AM ET
Fiscal Quarter
Period Ending
Q1 2027
Jun 30, 2026
Q4 2026
Mar 31, 2026
Q3 2026
Dec 31, 2025
Q2 2026
Sep 30, 2025
Q1 2026
Jun 30, 2025
Q4 2025
Mar 31, 2025
Q3 2025
Dec 31, 2024
Q2 2025
Sep 30, 2024
Q1 2025
Jun 30, 2024
Q4 2024
Mar 31, 2024
Q3 2024
Dec 31, 2023
Q2 2024
Sep 30, 2023
Q1 2024
Jun 30, 2023
Q4 2023
Mar 31, 2023
Q3 2023
Dec 31, 2022
Q2 2023
Sep 30, 2022
Q1 2023
Jun 30, 2022
Q4 2022
Mar 31, 2022
Q3 2022
Dec 31, 2021
Q2 2022
Sep 30, 2021
Q1 2022
Jun 30, 2021
Net Income
545K -43.39M -430.83M -18.81M -2.61M -67.46M 1.23M 170.38M -305.43M -67.46M 114.14M 170.38M 8.55M 170.55M 121.62M 86.93M 7.68M -59.61M 109.66M 113.44M 59.21M
Depreciation & Amortization
25.42M 26.09M 27.29M 27.26M 28.98M 39.02M 31.22M 32.74M 32.83M 39.02M 35.51M 32.74M 36.17M 34.96M 34.65M 33.69M 34.32M 34.96M 33.3M 37.19M 35.15M
Stock-Based Compensation
11.31M 9.84M 10.77M 12.79M 12.22M 12.18M 12.33M 12.54M 15.92M 12.18M 9.81M 12.54M 11.78M 7.45M 9.65M 8.33M 11.38M 11.76M 10.84M 11.05M 11.53M
Other Working Capital
-14.85M -208.34M 131.72M -11.12M -42.32M 5.05M -399K -357.76M 283.38M 5.05M -610K -357.76M -37.6M -37.58M -17.06M -71.38M 55.63M -99.12M 5.6M 50.83M -32.29M
Other Non-Cash Items
3.66M 9.51M 61.65M 23.16M 13.54M -10.64M 70.63M -18.27M 10.52M -10.64M -14.92M -18.27M 21.19M 19.06M -32.01M 14.04M 8.92M -13.55M 13.84M 34.25M 34.95M
Deferred Income Tax
-3.27M 25.96M 237.86M 8.52M -28.98M -53.01M -2.38M -13.47M 7.07M -53.01M -13.64M -13.47M -8.76M -152.27M 1.89M -896K -1.13M -2.5M 20.77M -22.41M -999K
Change in Working Capital
71.47M -360.17M 371.31M -122.76M 25.71M -122.29M 198.27M -505.3M 392.06M -122.29M 297.98M -505.3M -67.9M -164.06M -58.9M -232.08M 26.32M -292.5M 266.55M -65.89M 112.98M
Operating Cash Flow
109.14M -332.17M 278.06M -69.83M 48.85M -202.2M 311.29M -321.38M 152.98M -202.2M 428.88M -321.38M 1.03M -84.31M 76.9M -90M 87.5M -321.44M 454.96M 107.63M 252.82M
Capital Expenditures
-14.6M -15.11M -16.12M -20.49M -35.36M -28.82M -48.36M -45.82M -45.68M -28.82M -48.65M -45.82M -39.59M -40.18M -53.76M -58.12M -35.75M -39.92M -12.1M -29.53M -19.67M
Cash Acquisitions
n/a n/a n/a n/a n/a 1.67M -17.33M 8M 50M 1.67M n/a 8M 45M n/a n/a n/a 35M n/a n/a n/a n/a
Purchase of Investments
n/a n/a -601.24M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
600M n/a 601.24M -601.74M n/a n/a 9.79M -9.79M n/a n/a n/a -9.79M n/a n/a n/a n/a n/a n/a n/a 367K 485K
Investing Cash Flow
585.4M -15.11M -16.12M -622.22M -35.36M -27.16M -55.9M -47.61M 4.32M -27.16M -48.65M -47.61M 5.41M -40.18M -53.76M -58.12M -747K -39.92M -12.1M -29.16M -19.18M
Debt Repayment
n/a 200M -207.39M 200M 400M 80.92M n/a n/a -80.92M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -206.28M -300M
Common Stock Repurchased
n/a n/a n/a -25M n/a -25M -25M -455K -40M -25M -25M n/a n/a n/a -75M -25M -25M -300M n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-607.48M -391K 6.19M -1.84M -13.25M -82.27M -63K -717K -7.94M -1.35M -110K -1.17M -1.23M -3.32M 729K 571K 641K -10.51M -1.3M 39.4M 52.88M
Financial Cash Flow
-607.06M 200.14M -199.98M 173.16M 387.3M -26.35M -25.06M -1.17M -128.22M -26.35M -24.45M -1.17M -1.23M -3.32M -74.27M -24.43M -24.36M -310.51M -1.3M -166.88M -247.12M
Net Cash Flow
86.84M -156.33M 68.62M -525.39M 410.11M -230.12M 195.32M -353.31M 26.24M -230.12M 384.58M -353.31M -6.88M -136.33M -3.96M -195.05M 40.94M -660.74M 416.47M -95.48M 2.2M
Free Cash Flow
94.54M -347.27M 261.94M -90.32M 13.49M -231.02M 262.93M -367.21M 107.29M -231.02M 380.22M -367.21M -38.56M -124.49M 23.14M -148.11M 51.75M -361.37M 442.86M 78.11M 233.16M
Adj. Free Cash Flow
83.23M -357.11M 251.17M -103.11M 1.27M -243.2M 250.61M -379.75M 91.37M -243.2M 370.42M -379.75M -50.34M -131.94M 13.49M -156.45M 40.37M -373.13M 432.02M 67.06M 221.62M
Maintenance CapEx
-14.6M -15.11M -16.12M -20.49M -35.36M -28.82M -48.36M -45.82M -45.68M -28.82M -48.65M -44.72M -39.59M -22.41M -46.12M -55.58M -35.75M -32.06M n/a -7.32M n/a
Growth CapEx
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.1M n/a -17.77M -7.64M -2.54M n/a -7.86M -12.1M -22.21M -19.67M
Owner Earnings
94.54M -347.27M 261.94M -90.32M 13.49M -231.02M 262.93M -367.21M 107.29M -231.02M 380.22M -366.11M -38.56M -106.72M 30.78M -145.57M 51.75M -353.5M 454.96M 100.32M 252.82M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.