Paying user area
Try for free
RH pages available for free this week:
- Cash Flow Statement
- DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
- Enterprise Value to EBITDA (EV/EBITDA)
- Price to FCFE (P/FCFE)
- Dividend Discount Model (DDM)
- Current Ratio since 2013
- Total Asset Turnover since 2013
- Price to Book Value (P/BV) since 2013
- Analysis of Revenues
- Analysis of Debt
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to RH for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Adjustment to Net Income (Loss): Mark to Market Available-for-sale Securities
12 months ended: | Jan 28, 2023 | Jan 29, 2022 | Jan 30, 2021 | Feb 1, 2020 | Feb 2, 2019 | Feb 3, 2018 | |
---|---|---|---|---|---|---|---|
Net income (as reported) | |||||||
Add: Net unrealized gains (losses) on investment securities | |||||||
Net income (adjusted) |
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).
The reported and adjusted net income figures over the six-year period demonstrate a general upward trajectory with notable variations in magnitude.
- Initial Period (2018 - 2020)
- In the initial years, reported net income increased significantly from 2,180 thousand US dollars in 2018 to 220,375 thousand US dollars by 2020. This represents a substantial growth, indicating improved profitability during this phase. Adjusted net income closely mirrors the reported figures, suggesting minimal adjustments were necessary during this period.
- Mid Period (2021 - 2022)
- From 2020 to 2021, net income continued to rise, reaching 271,815 thousand US dollars, and then surged dramatically to 688,546 thousand US dollars in 2022. This sharp increase signifies an exceptional growth phase, highlighting enhanced operational efficiency or significant income sources. The adjusted net income again matches the reported figures, underscoring consistency in both reported and adjusted profitability.
- Latest Period (2023)
- In 2023, both reported and adjusted net income declined to 528,642 thousand US dollars, representing a decrease from the previous year’s peak but still substantially higher than earlier years. This decline may suggest market fluctuations, increased costs, or other operational challenges affecting profitability in the most recent period.
Overall, the company's net income exhibits strong growth over the span, with a peak occurring in 2022 followed by a moderate decline in 2023. The alignment between reported and adjusted figures indicates transparency and minimal adjustments impacting the reported profitability.
Adjusted Profitability Ratios: Mark to Market Available-for-sale Securities (Summary)
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).
- Net Profit Margin
- The net profit margin showed a significant improvement from 0.09% in 2018 to 6.01% in 2019, continuing to increase to 8.32% in 2020 and 9.54% in 2021. A notable jump to 18.32% occurred in 2022 followed by a decline to 14.72% in 2023. This indicates a strong growth period through 2022 with some normalization in the following year.
- Return on Equity (ROE)
- ROE data is missing for 2018 and 2019 but exhibits an exceptionally high value of 1181.57% in 2020 which appears as an outlier and may require further investigation. After 2020, ROE dropped sharply to 60.81% in 2021 and then modestly decreased to 58.84% in 2022 before rising again to 67.37% in 2023. Despite the volatility, ROE remains very strong in recent years, suggesting high profitability relative to shareholders' equity.
- Return on Assets (ROA)
- ROA rose markedly from 0.13% in 2018 to 8.34% in 2019 and then increased steadily to 9.01% in 2020 and 9.38% in 2021. It peaked at 12.43% in 2022 before declining to 9.96% in 2023. The trend shows a substantial improvement in asset efficiency and profitability over the period, with a slight decrease in the most recent year.
- General Observations
- The adjusted values mirror the reported figures exactly across all metrics, indicating no post-reporting adjustments impacted these key profitability indicators. Overall, the company demonstrated strong profitability growth and efficient asset utilization from 2018 through 2022, followed by a modest correction or stabilization in 2023. The extreme ROE value in 2020 is an anomaly within the dataset and should be examined separately for contextual factors. Both profitability margins and returns suggest a healthy financial performance trajectory over the time span analyzed.
RH, Profitability Ratios: Reported vs. Adjusted
Adjusted Net Profit Margin
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).
2023 Calculations
1 Net profit margin = 100 × Net income ÷ Net revenues
= 100 × ÷ =
2 Adjusted net profit margin = 100 × Adjusted net income ÷ Net revenues
= 100 × ÷ =
The financial data over the six-year period demonstrates a significant upward trajectory in both net income and net profit margins, with some variations in the most recent year. The reported and adjusted net income figures are almost identical throughout, indicating consistency in adjustments and accounting processes.
- Net Income Trends
- The net income increased sharply from a relatively low 2,180 thousand US dollars in early 2018 to a peak of 688,546 thousand US dollars in early 2022. This represents a remarkable growth over four years, highlighting strong profitability expansion. However, in the final year observed (2023), net income decreased to 528,642 thousand US dollars, marking a notable decline of approximately 23% from the previous year’s peak.
- Net Profit Margin Trends
- The net profit margin follows a similar trend, beginning at a minimal 0.09% in 2018 and increasing substantially each year to reach a high of 18.32% in 2022. This suggests improved operational efficiency and profitability relative to revenue. In 2023, however, the net profit margin decreased significantly to 14.72%, which aligns with the decline observed in net income for the corresponding year.
- Overall Insights
- The data exhibit consistent growth in profitability and margins from 2018 through 2022, reflecting positive business performance and effective cost management or revenue expansion strategies. The decline in both net income and profit margin in 2023 may indicate emerging challenges or temporary setbacks. Continuous monitoring would be advisable to determine whether this decline is isolated or the start of a longer-term trend.
Adjusted Return on Equity (ROE)
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).
2023 Calculations
1 ROE = 100 × Net income ÷ Stockholders’ equity (deficit)
= 100 × ÷ =
2 Adjusted ROE = 100 × Adjusted net income ÷ Stockholders’ equity (deficit)
= 100 × ÷ =
- Net Income Trends
- The reported net income has shown significant growth from February 3, 2018, through January 29, 2022, starting at 2,180 thousand US dollars and peaking at 688,546 thousand US dollars in the 2022 fiscal year. Following this peak, there is a notable decline in net income to 528,642 thousand US dollars in the 2023 fiscal year. This pattern indicates an overall strong upward trajectory over the five-year period, with a considerable increase until 2022, followed by a reduction in the most recent year.
- Adjusted net income figures mirror the reported net income values exactly, suggesting that the adjustments made are either minimal or the same methodology was applied across all years, leading to no differences in reported versus adjusted values.
- Return on Equity (ROE) Patterns
- Return on Equity (ROE) values are unavailable for the initial two years. Starting from the fiscal year 2020 (Jan 30, 2021), both reported and adjusted ROE figures show an extremely high spike, beginning at 1,181.57%, which then dramatically drops to 60.81% in 2021 and slightly decreases to 58.84% in 2022. In the latest fiscal year, 2023, ROE increases again to 67.37%. This volatility in ROE suggests considerable variability in either equity levels or net income relative to shareholders’ equity during the period, despite generally strong profitability metrics.
- Comparative Observations
- The identical values of reported and adjusted net income and ROE indicate consistency between reported and adjusted financial data, allowing for clearer analysis without the need to reconcile differences between metrics.
- The substantial growth in net income up to 2022, accompanied by very high and fluctuating ROE ratios, implies a period of heightened profitability and potentially leveraged equity or variable equity base. The decline in net income in 2023, coupled with a rise in ROE, could indicate improved efficiency or changes in equity structure during that year.
Adjusted Return on Assets (ROA)
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).
2023 Calculations
1 ROA = 100 × Net income ÷ Total assets
= 100 × ÷ =
2 Adjusted ROA = 100 × Adjusted net income ÷ Total assets
= 100 × ÷ =
The reported and adjusted net income demonstrate substantial growth over the period from 2018 to 2023, with notable fluctuations. Initially, net income increased dramatically from approximately 2.2 million US dollars in 2018 to over 150 million US dollars in 2019. This upward trend continued, reaching a peak near 689 million US dollars in 2022 before declining to about 529 million US dollars in 2023. The adjusted net income follows the exact same pattern and values, indicating no difference between reported and investment adjustments during these years.
Return on assets (ROA) shows a similarly progressive trend. Starting from a very low base of 0.13% in 2018, ROA increased steadily over the years, peaking at 12.43% in 2022. In 2023, the ROA decreased to 9.96%. The alignment of reported and adjusted ROA values suggests consistent measurement approaches or negligible adjustments impacting the returns over the assets.
- Net Income Trends
- The company experienced exceptional growth in net income from 2018 through 2022, which reflects a strong increase in profitability. The peak in 2022 was followed by a decline in 2023, indicating potential challenges or changes in operation or market conditions that affected earnings.
- Return on Assets Trends
- The ROA increased markedly from 2018 to 2022, implying improved efficiency in generating profits from its assets. The drop in 2023 suggests a reduction in asset utilization efficiency or profitability.
- Comparison of Reported and Adjusted Figures
- The reported and adjusted figures for net income and ROA are identical at all measurement points, indicating that there were no material adjustments needed for investment-related items or that adjustments were consistently aligned with reported data.