AI Tokens
Stock Analysis on Net

Ulta Beauty Inc. (NASDAQ:ULTA)

This company has been moved to the archive! The financial data has not been updated since August 24, 2023.

Common-Size Income Statement

Ulta Beauty Inc., common-size consolidated income statement

Microsoft Excel
12 months ended: Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Net sales 100.00 100.00 100.00 100.00 100.00 100.00
Cost of sales -60.38 -60.97 -68.32 -63.76 -64.13 -64.37
Gross profit 39.62% 39.03% 31.68% 36.24% 35.87% 35.63%
Selling, general and administrative expenses -23.46 -23.89 -25.73 -23.80 -22.86 -21.87
Impairment, restructuring and other costs 0.00 0.00 -1.86 0.00 0.00 0.00
Pre-opening expenses -0.10 -0.11 -0.24 -0.26 -0.29 -0.41
Operating income 16.05% 15.03% 3.85% 12.18% 12.72% 13.35%
Interest income (expense), net 0.05 -0.02 -0.09 0.07 0.08 0.03
Income before income taxes 16.10% 15.01% 3.76% 12.25% 12.79% 13.37%
Income tax expense -3.93 -3.59 -0.90 -2.71 -2.99 -3.94
Net income 12.17% 11.42% 2.86% 9.54% 9.80% 9.44%

Based on: 10-K (reporting date: 2023-01-28), 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03).


Analysis of the common-size income statement reveals a period of relative stability from 2018 to 2020, followed by a significant contraction in 2021 and a subsequent strong recovery and margin expansion through 2023.

Gross Profitability Trends
Gross profit margins remained steady between 35.63% and 36.24% from 2018 through 2020. A sharp decline was observed in 2021, with the margin dropping to 31.68% as the cost of sales increased to 68.32% of net sales. A robust recovery followed, with gross margins expanding to 39.03% in 2022 and reaching a peak of 39.62% in 2023, reflecting a significant reduction in the cost of sales to 60.38%.
Operating Expense Analysis
Selling, general and administrative (SG&A) expenses as a percentage of net sales trended upward from 21.87% in 2018 to a peak of 25.73% in 2021. Following this peak, these expenses moderated to 23.46% by 2023. Pre-opening expenses showed a consistent downward trajectory over the six-year period, decreasing from 0.41% in 2018 to 0.10% in 2023. The 2021 fiscal year was further impacted by a non-recurring impairment and restructuring cost of 1.86%.
Operating and Net Income Performance
Operating income margins experienced a notable contraction from 13.35% in 2018 to a low of 3.85% in 2021. This decline was the result of synchronized increases in the cost of sales and SG&A expenses. Post-2021, operating margins rebounded strongly, ending at 16.05% in 2023. Net income margins mirrored this volatility, falling to 2.86% in 2021 before expanding to 12.17% in 2023, indicating a higher level of overall profitability relative to revenue than was present in the 2018-2020 period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?