Under Armour Inc. logo

Under Armour Inc.

UAA | NYSE
Chart Builder DCF Calculator
$5.28
+$0.29 (+5.81%)
Nov 2, 2026, 11:42 AM ET · Market open
Fiscal Year
Period Ending
FY 2026
Mar 31, 2026
FY 2025
Mar 31, 2025
FY 2024
Mar 31, 2024
FY 2023
Mar 31, 2023
FY 2022
Dec 31, 2021
FY 2021
Dec 31, 2020
Net Income
-495.64M -201.27M 232.04M 386.77M 360.06M 360.06M
Depreciation & Amortization
109.62M 135.8M 142.59M 137.62M 141.14M 141.14M
Stock-Based Compensation
45.63M 52.97M 43M 36.81M 43.79M 43.79M
Other Working Capital
-130.07M -69.72M -94.19M -70.4M -65.62M -65.62M
Other Non-Cash Items
107.85M 52.23M 39.53M 10M 99.93M 99.93M
Deferred Income Tax
243.36M -61.79M -23.69M -152.4M -2.64M -2.64M
Change in Working Capital
-85.91M -37.27M -79.5M -428.71M 22.54M 22.54M
Operating Cash Flow
-75.09M -59.32M 353.97M -9.91M 664.83M 664.83M
Capital Expenditures
-87.08M -168.68M -150.33M -187.8M -69.76M -69.76M
Cash Acquisitions
-500K 42.33M 45M 35M 1.41M n/a
Purchase of Investments
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
Other Investing Acitivies
-601.24M n/a n/a n/a n/a 1.41M
Investing Cash Flow
-688.81M -126.35M -105.33M -152.8M -68.35M -68.35M
Debt Repayment
600M -80.92M n/a n/a -506.28M -506.28M
Common Stock Repurchased
-25M -90M -75M -125M n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-16.56M -9.89M -6.88M -5.15M 83.86M 87.54M
Financial Cash Flow
560.63M -180.81M -78.69M -126.38M -418.74M -418.74M
Net Cash Flow
-202.99M -361.87M 150.17M -294.4M 154.36M 154.36M
Free Cash Flow
-162.16M -228M 203.64M -197.71M 595.07M 595.07M
Adj. Free Cash Flow
-207.79M -280.98M 160.64M -234.52M 551.28M 551.28M
Maintenance CapEx
-87.08M -168.68M -150.33M -144.27M n/a -69.76M
Growth CapEx
n/a n/a n/a -43.52M -69.76M n/a
Owner Earnings
-162.16M -228M 203.64M -154.19M 664.83M 595.07M

© 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.