Under Armour Inc. logo

Under Armour Inc.

UAA | NYSE
Chart Builder DCF Calculator
$4.76
-$0.12 (-2.46%)
At close: Sep 21, 2026, 4:00 PM ET
$4.79
+$0.03 (+0.62%)
After-hours: Sep 21, 2026, 7:59 PM ET
Fiscal Quarter
Period Ending
Q1 2027
Jun 29, 2026
Q4 2026
Mar 30, 2026
Q3 2026
Dec 30, 2025
Q2 2026
Sep 29, 2025
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Net Income
545K -43.39M -430.83M -18.81M -2.61M -67.46M 1.23M 170.38M -305.43M -264K 114.14M 109.61M 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 35.91M 35.51M 35.01M 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 16.3M 18.74M 9.81M 11.58M 11.78M 7.45M 9.65M 8.33M 11.38M 11.76M 10.84M 11.05M 11.53M
Other Working Capital
n/a -208.34M 131.72M -11.12M -42.32M 5.05M -399K -357.76M 283.38M -54.31M -610K -1.67M -37.6M -37.58M -17.06M -71.38M 55.63M -99.12M 5.6M 50.83M -32.29M
Other Non-Cash Items
75.13M 9.51M 61.65M 23.16M 13.54M -10.64M 70.63M -18.27M 26.44M 13.04M -14.92M 20.22M 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 737K -13.64M -2.03M -8.76M -152.27M 1.89M -896K -1.13M -2.5M 20.77M -22.41M -999K
Change in Working Capital
n/a -360.17M 371.31M -122.76M 25.71M -122.29M 198.27M -505.3M 392.06M -198.4M 297.98M -111.18M -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 -139.15M 428.88M 63.21M 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 -17.54M -48.65M -44.55M -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 -10M n/a n/a 45M -35M 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 10M n/a n/a n/a 35M 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 -17.54M -48.65M -44.55M 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 n/a 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 n/a n/a
Common Stock Repurchased
n/a n/a n/a -25M n/a -25M -25M -455K -40M -3.74M -25M -50M n/a -4.28M -75.07M -25.45M -25.35M -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
-607.06M -391K 6.19M -1.84M -13.25M -1.35M -63K -717K -7.94M -3.71M 552K 697K -1.23M 967K 794K 1.02M 993K -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 -3.71M -24.45M -49.3M -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 -181.28M 384.58M -47.23M -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 -156.69M 380.22M 18.66M -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 90.99M -175.42M 370.42M 7.08M -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 -17.54M -48.65M -44.55M -39.59M -22.57M -43.34M -52.5M -35.75M -31.52M n/a -7.93M 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 n/a n/a -17.6M -10.42M -5.62M n/a -8.4M -12.1M -21.6M -19.67M
Owner Earnings
94.54M -347.27M 261.94M -90.32M 13.49M -231.02M 262.93M -367.21M 107.29M -156.69M 380.22M 18.66M -38.56M -106.88M 33.56M -142.49M 51.75M -352.97M 454.96M 99.7M 252.82M

© 2026 bestshares.com. All rights reserved.