Income Statement
| 12 months ended: | Net revenues | Income (loss) from operations | Net income (loss) |
|---|---|---|---|
| Jan 28, 2023 | 3,590,477) | 722,157) | 528,642) |
| Jan 29, 2022 | 3,758,820) | 927,181) | 688,546) |
| Jan 30, 2021 | 2,848,626) | 466,858) | 271,815) |
| Feb 1, 2020 | 2,647,437) | 362,831) | 220,375) |
| Feb 2, 2019 | 2,505,653) | 289,230) | 150,639) |
| Feb 3, 2018 | 2,440,174) | 131,301) | 2,180) |
| Jan 28, 2017 | 2,134,871) | 53,036) | 5,401) |
| Jan 30, 2016 | 2,109,006) | 185,561) | 91,103) |
| Jan 31, 2015 | 1,867,422) | 165,726) | 91,002) |
| Feb 1, 2014 | 1,550,961) | 54,851) | 18,195) |
| Feb 2, 2013 | 1,193,046) | (69,036) | (12,789) |
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), 10-K (reporting date: 2017-01-28), 10-K (reporting date: 2016-01-30), 10-K (reporting date: 2015-01-31), 10-K (reporting date: 2014-02-01), 10-K (reporting date: 2013-02-02).
The financial performance from 2013 to 2023 is characterized by substantial top-line growth and a transition from early operational losses to significant profitability, culminating in a peak during the 2022 fiscal year before a slight contraction in 2023.
- Revenue Growth Trends
- Net revenues demonstrated a consistent upward trajectory for nearly a decade, rising from 1,193,046 thousand US$ in 2013 to a peak of 3,758,820 thousand US$ in 2022. This represents a growth of approximately 215% over the period. A notable acceleration occurred between 2021 and 2022, where revenues increased by approximately 32%. However, the 2023 fiscal year marked the first decline in the observed period, with revenues retreating to 3,590,477 thousand US$.
- Operational Efficiency
- Income from operations shifted from a loss of 69,036 thousand US$ in 2013 to positive territory by 2014. While growth was generally positive, a significant dip in operational income occurred in 2017, dropping to 53,036 thousand US$ from 185,561 thousand US$ the previous year. Following this, operating income scaled rapidly, reaching a maximum of 927,181 thousand US$ in 2022. The decline in 2023 to 722,157 thousand US$ aligns with the downturn in net revenues, indicating a correlation between sales volume and operational profit.
- Net Profitability and Volatility
- Net income exhibited higher volatility than net revenues. After initial losses in 2013, the company maintained modest profitability until a sharp contraction in 2017 and 2018, where net income fell to 5,401 thousand US$ and 2,180 thousand US$ respectively. This period suggests significant non-operating expenses or tax impacts that decoupled net income from operating income. A strong recovery began in 2019, with net income accelerating to 688,546 thousand US$ in 2022. Similar to the other metrics, 2023 saw a reduction in net income to 528,642 thousand US$.
- Margin Analysis Observations
- The convergence of operating income and net income improved significantly in the later years of the analysis. In 2018, a wide gap existed between operating income (131,301 thousand US$) and net income (2,180 thousand US$), suggesting high overhead or financing costs. By 2022, the margin between these two figures narrowed in relative terms, indicating more efficient conversion of operating profit into net earnings.
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?
Balance Sheet: Assets
| Current assets | Total assets | |
|---|---|---|
| Jan 28, 2023 | 2,512,664) | 5,309,289) |
| Jan 29, 2022 | 3,091,442) | 5,540,470) |
| Jan 30, 2021 | 801,484) | 2,898,313) |
| Feb 1, 2020 | 596,952) | 2,445,694) |
| Feb 2, 2019 | 682,693) | 1,806,034) |
| Feb 3, 2018 | 644,930) | 1,732,866) |
| Jan 28, 2017 | 1,138,257) | 2,192,520) |
| Jan 30, 2016 | 1,313,677) | 2,088,472) |
| Jan 31, 2015 | 912,244) | 1,525,999) |
| Feb 1, 2014 | 613,815) | 1,025,103) |
| Feb 2, 2013 | 492,758) | 789,613) |
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), 10-K (reporting date: 2017-01-28), 10-K (reporting date: 2016-01-30), 10-K (reporting date: 2015-01-31), 10-K (reporting date: 2014-02-01), 10-K (reporting date: 2013-02-02).
The total asset base experienced substantial growth over the observed ten-year period, increasing from 789,613 thousand US dollars in 2013 to 5,309,289 thousand US dollars by January 28, 2023. This trajectory was characterized by periods of steady expansion, a notable contraction around 2018, and a significant surge in 2022.
- Total Asset Trajectory
- A consistent upward trend was observed from 2013 through 2017, with total assets reaching 2,192,520 thousand US dollars. Following a decline in 2018 to 1,732,866 thousand US dollars, a strong recovery phase ensued, culminating in a peak of 5,540,470 thousand US dollars in 2022 before a slight reduction in 2023.
- Current Asset Volatility
- Current assets exhibited higher volatility compared to total assets. After growing from 492,758 thousand US dollars in 2013 to a peak of 1,313,677 thousand US dollars in 2016, a sharp decline occurred by 2018, with values falling to 644,930 thousand US dollars. A period of relative stagnation followed until 2021, after which current assets surged to 3,091,442 thousand US dollars in 2022.
- Asset Composition and Liquidity Shift
- The proportion of current assets relative to total assets shifted significantly. In 2013, current assets represented approximately 62% of total assets. By 2020, this proportion decreased to approximately 24%, indicating a substantial increase in the weight of non-current assets on the balance sheet. This trend reversed in 2022, when current assets again comprised a majority share, representing approximately 56% of total assets.
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?
Balance Sheet: Liabilities and Stockholders’ Equity
| Current liabilities | Total liabilities | Total debt | Stockholders’ equity (deficit) | |
|---|---|---|---|---|
| Jan 28, 2023 | 885,973) | 4,524,628) | 3,120,153) | 784,661) |
| Jan 29, 2022 | 1,063,758) | 4,370,193) | 2,771,334) | 1,170,277) |
| Jan 30, 2021 | 921,632) | 2,451,287) | 1,064,505) | 447,026) |
| Feb 1, 2020 | 982,912) | 2,427,043) | 1,296,213) | 18,651) |
| Feb 2, 2019 | 918,172) | 1,828,996) | 921,597) | (22,962) |
| Feb 3, 2018 | 519,335) | 1,740,202) | 860,194) | (7,336) |
| Jan 28, 2017 | 416,169) | 1,272,651) | 548,344) | 919,869) |
| Jan 30, 2016 | 452,555) | 1,202,312) | 519,801) | 886,160) |
| Jan 31, 2015 | 344,429) | 823,083) | 284,388) | 702,916) |
| Feb 1, 2014 | 317,448) | 479,831) | 85,425) | 545,272) |
| Feb 2, 2013 | 219,424) | 338,002) | 82,501) | 451,611) |
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), 10-K (reporting date: 2017-01-28), 10-K (reporting date: 2016-01-30), 10-K (reporting date: 2015-01-31), 10-K (reporting date: 2014-02-01), 10-K (reporting date: 2013-02-02).
The financial trajectory from 2013 to 2023 is characterized by a substantial expansion of the balance sheet, marked by an aggressive increase in total liabilities and significant volatility in stockholders' equity. The capital structure has shifted from a conservative equity-heavy position to a highly leveraged profile.
- Liability Growth and Debt Accumulation
- Total liabilities exhibited a consistent upward trend, rising from 338 million in 2013 to 4.52 billion by 2023. A critical acceleration occurred between 2021 and 2022, where liabilities increased by approximately 78%, moving from 2.45 billion to 4.37 billion. This growth is primarily driven by total debt, which surged from 82.5 million in 2013 to 3.12 billion in 2023. The debt-to-total-liability ratio increased significantly over the decade, indicating a heavier reliance on borrowed capital to fund operations or expansion.
- Current Obligations
- Current liabilities grew steadily from 219.4 million in 2013, peaking at 982.9 million in 2020. While these obligations remained relatively elevated between 2020 and 2023, fluctuating between 886 million and 1.06 billion, they represent a smaller proportion of total liabilities over time, suggesting a shift toward longer-term debt instruments rather than short-term financing.
- Equity Volatility and Capital Position
- Stockholders' equity demonstrated extreme volatility. After growing from 451.6 million in 2013 to 919.9 million in 2017, the company entered a period of equity deficit, with negative balances of 7.3 million in 2018 and 22.9 million in 2019. A recovery phase followed, with equity peaking at 1.17 billion in 2022, before declining to 784.7 million in 2023. This pattern of deficit and recovery suggests significant capital restructuring, potential share repurchase programs, or substantial fluctuations in retained earnings.
- Solvency and Leverage Insights
- The divergence between the rapid accumulation of total debt and the unstable nature of stockholders' equity indicates an increase in financial risk. By 2023, total debt represented approximately 69% of total liabilities, while the total liability-to-equity ratio expanded dramatically from 0.75 in 2013 to approximately 5.76 in 2023, highlighting a significant increase in financial leverage.
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?
Cash Flow Statement
| 12 months ended: | Net cash provided by (used in) operating activities | Net cash (used in) provided by investing activities | Net cash provided by (used in) financing activities |
|---|---|---|---|
| Jan 28, 2023 | 403,687) | (171,068) | (902,477) |
| Jan 29, 2022 | 662,114) | (194,353) | 1,607,127) |
| Jan 30, 2021 | 500,770) | (197,600) | (243,914) |
| Feb 1, 2020 | 339,188) | (122,545) | (174,804) |
| Feb 2, 2019 | 300,556) | (136,736) | (183,201) |
| Feb 3, 2018 | 555,102) | 64,043) | (688,413) |
| Jan 28, 2017 | 78,845) | (321,497) | (2,241) |
| Jan 30, 2016 | 141,886) | (227,397) | 286,782) |
| Jan 31, 2015 | 82,491) | (200,548) | 253,800) |
| Feb 1, 2014 | 87,521) | (93,868) | 11,505) |
| Feb 2, 2013 | (3,864) | (49,368) | 53,052) |
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), 10-K (reporting date: 2017-01-28), 10-K (reporting date: 2016-01-30), 10-K (reporting date: 2015-01-31), 10-K (reporting date: 2014-02-01), 10-K (reporting date: 2013-02-02).
The cash flow profile over the analyzed period demonstrates a transition from early-stage volatility to a period of significant operational cash generation, characterized by aggressive investment and strategic financing maneuvers.
- Operating Cash Flow Trends
- Operational cash flows shifted from a deficit of 3.86 million US$ in 2013 to a peak of 662.11 million US$ in 2022. A substantial acceleration is noted starting in 2018, where net cash provided by operating activities jumped to 555.10 million US$. While a decline to 403.69 million US$ occurred in 2023, the long-term trajectory indicates a significantly enhanced capacity to generate liquidity from core business operations compared to the 2013-2017 period.
- Investing Activity Patterns
- Investing activities remained predominantly negative throughout the decade, reflecting a consistent commitment to capital expenditures and asset acquisition. Outflows intensified between 2013 and 2017, peaking at 321.50 million US$ in 2017. A notable anomaly occurred in 2018, when investing activities yielded a positive inflow of 64.04 million US$. Subsequent years returned to a pattern of steady outflows, generally ranging between 122.55 million US$ and 197.60 million US$, suggesting a stabilized rate of reinvestment into the business infrastructure.
- Financing Activity Volatility
- Financing activities exhibit the highest degree of variance. The period from 2013 to 2016 was characterized by positive inflows, indicating capital raising. This shifted to significant outflows from 2017 to 2021, with a sharp peak of 688.41 million US$ utilized in 2018. A massive financing inflow of 1.61 billion US$ was recorded in 2022, which was followed by a substantial outflow of 902.48 million US$ in 2023, suggesting a cycle of large-scale capital infusion and subsequent repayment or shareholder distribution.
- Cash Flow Synthesis
- The integration of the three cash flow components reveals a business that successfully scaled its operational efficiency to fund its own growth. For much of the later period, operating cash flows were sufficient to cover all investing outflows, leaving the company with significant flexibility in its financing strategy. The extreme volatility in financing activities during 2022 and 2023 contrasts with the relatively stable growth in operating cash, pointing toward strategic balance sheet restructuring rather than operational instability.
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?
Per Share Data
| 12 months ended: | Basic earnings per share 1 | Diluted earnings per share 2 | Dividend per share 3 |
|---|---|---|---|
| Jan 28, 2023 | 22.47 | 19.90 | 0.00 |
| Jan 29, 2022 | 32.37 | 22.13 | 0.00 |
| Jan 30, 2021 | 13.82 | 9.96 | 0.00 |
| Feb 1, 2020 | 11.55 | 9.07 | 0.00 |
| Feb 2, 2019 | 6.97 | 5.68 | 0.00 |
| Feb 3, 2018 | 0.08 | 0.07 | 0.00 |
| Jan 28, 2017 | 0.13 | 0.13 | 0.00 |
| Jan 30, 2016 | 2.27 | 2.16 | 0.00 |
| Jan 31, 2015 | 2.31 | 2.20 | 0.00 |
| Feb 1, 2014 | 0.47 | 0.45 | 0.00 |
| Feb 2, 2013 | -1.36 | -1.36 | 0.00 |
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), 10-K (reporting date: 2017-01-28), 10-K (reporting date: 2016-01-30), 10-K (reporting date: 2015-01-31), 10-K (reporting date: 2014-02-01), 10-K (reporting date: 2013-02-02).
1, 2, 3 Data adjusted for splits and stock dividends.
The earnings trajectory over the analyzed ten-year period is characterized by three distinct phases: an initial recovery from losses, a period of relative stagnation, and a subsequent phase of rapid expansion followed by a recent contraction.
- Earnings Per Share Trends
- Basic earnings per share transitioned from a deficit of -1.36 USD in 2013 to positive territory by 2014. Following a peak of 2.31 USD in 2015, earnings experienced a significant decline, reaching a low of 0.08 USD by 2018. This was followed by an exponential increase, with basic earnings per share peaking at 32.37 USD in 2022 before moderating to 22.47 USD in 2023.
- Dilution Impact
- Diluted earnings per share closely tracked the basic earnings trend but remained consistently lower during profitable years. The variance between basic and diluted figures widened substantially in 2022, where the basic EPS of 32.37 USD compared to a diluted EPS of 22.13 USD, indicating a significant impact from dilutive securities during the peak earnings year.
- Dividend Distribution
- A total absence of dividend payments is observed throughout the entire reporting period from 2013 to 2023, indicating a consistent policy of retaining earnings rather than distributing them to shareholders.
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?