Skip to main content
$76.83 -0.85 (-1.09%)
Market Cap
$6.65B
Shares
85.64M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$6.17B +11.1%
FY2026 Revenue FY2009–FY2026
Net Income
$464.92M +15.5%
FY2026 Net Income FY2009–FY2026
Gross Margin
35.97% +1.3pp
FY2026 Gross Margin FY2009–FY2026
Operating Margin
9.82% +1.3pp
FY2026 Operating Margin FY2009–FY2026
Diluted EPS
$5.06 +18.8%
FY2026 Diluted EPS FY2009–FY2026
Operating Cash Flow
$575.19M +14.4%
FY2026 Operating Cash Flow FY2009–FY2026

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018 FY2017 FY2016 FY2015 FY2014 FY2013 FY2012 FY2011 FY2010 FY2009
$6.32B $6.17B $5.55B $5.15B $4.8B $4.55B $3.45B $3.98B $3.95B $3.62B $3.55B $3.45B $3.32B $3.09B $2.79B $2.47B $2.27B $1.94B $1.83B
$4.04B $3.95B $3.62B $3.43B $3.36B $3.05B $2.57B $2.73B $2.6B $2.43B $2.3B $2.24B $2.15B $1.93B $1.76B $1.61B $1.34B $1.15B $1.12B
$2.27B $2.22B $1.93B $1.72B $1.43B $1.49B $861.91M $1.24B $1.35B $1.18B $1.24B $1.2B $1.17B $1.16B $1.03B $860.54M $936.62M $786.15M $713.48M
35.97% 34.71% 33.29% 29.76% 32.84% 24.98% 31.12% 34.09% 32.51% 35.1% 34.89% 35.36% 37.63% 36.91% 34.79% 41.19% 40.57% 38.89%
$1.65B $1.61B $1.45B $1.34B $1.2B $1.09B $857.93M $993.99M $965.4M $915.62M $906.09M $848.32M $809.55M $734.51M $657.25M $575.81M $522.42M $447.16M $414.04M
$128.53M $115.43M $102.49M $102.34M $105.67M $103.77M $112.26M $117.99M $128.41M $135.33M $142.72M $138.11M $132.66M $118.66M $108.11M $101.11M $92.35M $81.95M
$617.09M $605.63M $473.76M $369.8M $226.62M $408.57M $3.97M $231.93M $381.31M $259.89M $338.53M $353.58M $365.39M $426.83M $374.29M $284.73M $414.2M $338.98M $299.44M
9.82% 8.54% 7.18% 4.73% 8.98% 0.12% 5.82% 9.65% 7.19% 9.55% 10.26% 11% 13.83% 13.39% 11.51% 18.21% 17.49% 16.32%
$734.16M $589.19M $472.28M $328.96M $514.24M $107.74M $344.18M $499.3M $388.3M $473.86M $496.3M $503.5M $559.5M $492.95M $392.84M $515.31M $431.33M $381.38M
$4.92M $6.07M $7.66M $1.32M $1.1M $3.41M $1.2M $1.75M
$41.71M $37.06M $23.63M $2.04M $2.34M $3.12M $10.64M $9.53M $4.88M $1.88M $943K $2.32M $2.71M $2.13M $5.12M $4.67M $6.29M $11.5M
-$173K -$1.64M -$3.54M
$604.89M $596.9M $500.17M $381.61M $221.28M $404.63M $3.51M $239.72M $385.55M $261.37M $338.1M $350.03M $363.45M $427.52M $375.57M $288.83M $417.21M $344.41M $309.49M
$132.61M $131.98M $97.71M $93.93M $61.58M $94.02M $2.28M $71.62M $87.55M $153.1M $119.98M $125.54M $131.02M $145.16M $138.26M $103.58M $144.25M $124.51M $110.13M
$472.28M $464.92M $402.46M $287.67M $159.7M $310.62M $1.24M $168.1M $298M $108.26M $218.12M $224.49M $232.43M $282.36M $237.31M $185.25M $272.96M $219.89M $199.36M
7.54% 7.25% 5.58% 3.33% 6.83% 0.04% 4.22% 7.54% 2.99% 6.15% 6.52% 6.99% 9.15% 8.49% 7.49% 12% 11.35% 10.87%
$474.91M $489.48M $394.97M $297.16M $135.89M $302.91M $12.12M $167.2M $281.55M $131.68M $207.5M $216.47M $217.97M $290.17M $240.04M $184M $271.79M
USD/shares $5.15 $4.34 $3.10 $1.71 $3.17 $0.01 $1.68 $2.75 $0.97 $1.87 $1.79 $1.70 $1.92 $1.63 $1.20 $1.64 $1.31 $1.20
USD/shares $5.06 $4.26 $3.05 $1.70 $3.13 $0.01 $1.67 $2.72 $0.96 $1.86 $1.78 $1.68 $1.89 $1.62 $1.19 $1.60 $1.28 $1.17
shares 90.19M 92.68M 92.7M 93.2M 98.02M 97.82M 99.83M 108.3M 111.89M 116.87M 125.23M 136.65M 147.01M 145.25M 154.03M 166.9M 168.05M 166.79M
shares 91.81M 94.45M 94.33M 94.14M 99.27M 98.52M 100.59M 109.71M 112.37M 117.29M 126.01M 138.19M 149.23M 146.66M 156.19M 170.33M 171.23M 170.86M
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2011–FY2026: $2.22B in buybacks.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
EV/EBIT
P/E (TTM)
14.94×
Peer median 10.91×

Peer medians compare against the 10 similar-size Apparel Retail companies (of 33 listed).

Valuation over time computed as of each quarter's filing date

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
Retail Operations $5,282,676,000 $4,896,694,000 $4,678,698,000 $4,415,358,000 $4,248,681,000 $3,228,200,000 $3,648,938,000 $3,604,170,000
Subscription Operations $568,418,000 $378,394,000 $235,859,000 $129,637,000 $24,336,000
Wholesale Operations $314,282,000 $275,578,000 $238,680,000 $250,249,000 $267,576,000 $216,937,000 $340,869,000 $357,363,000
Nuuly Operations $235,859,000 $129,637,000 $47,724,000 $24,336,000 $8,001,000

By Product & Service (USD)

Component FY2026 FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
Apparel $3,776,961,000 $3,499,249,000 $3,298,727,000 $3,037,920,000 $2,912,901,000 $2,111,828,000 $2,596,926,000 $2,636,170,000
Home $799,232,000 $762,129,000 $763,713,000 $830,199,000 $852,379,000 $731,237,000 $649,184,000 $605,405,000
Accessories $754,449,000 $676,834,000 $621,166,000 $579,762,000 $543,337,000 $411,927,000 $517,219,000 $498,824,000
Other $266,316,000 $234,060,000 $233,772,000 $217,726,000 $240,146,000 $194,757,000 $220,460,000 $210,224,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Retail Operations $422,012,000 $275,369,000 $449,453,000 $68,384,000 $256,540,000 $353,851,000 $233,844,000
Wholesale Operations $31,719,000 $25,793,000 $32,937,000 -$10,180,000 $42,315,000 $68,516,000 $71,877,000
Nuuly Operations -$17,084,000 -$13,931,000 -$20,150,000 -$18,367,000 -$19,639,000
Subscription Operations -$18,367,000 -$19,639,000 -$3,423,000

Operating Margin by Segment (%)

Component FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
Retail Operations 9% 6.2% 10.6% 2.1% 7% 9.8%
Subscription Operations -75.5%
Wholesale Operations 13.3% 10.3% 12.3% -4.7% 12.4% 19.2%
Nuuly Operations -7.2% -10.7% -42.2% -75.5% -245.5%
Key facts CIK 912615 CUSIP 917047102 13F (30d) 158 filings 157 filers Visit website Investor relations