AGÕæÈ˹ٷ½

STOCK TITAN

Ulta Beauty Announces Second Quarter Fiscal 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Net Sales Increased 9.3% to $2.8 Billion Compared to $2.6 Billion in the Prior Year Quarter

Comparable Sales Increased 6.7%

Net Income Increased to $260.9 Million or $5.78 Per Diluted Share

BOLINGBROOK, Ill.--(BUSINESS WIRE)-- Ulta Beauty, Inc. (NASDAQ: ULTA) today announced financial results for the thirteen-week period (“second quarter�) and twenty-six-week period (“first six months�) ended August 2, 2025, compared to the same periods ended August 3, 2024.

Ìý

Ìý

13 Weeks Ended

Ìý

26 Weeks Ended

Ìý

Ìý

August 2,

Ìý

August 3,

Ìý

August 2,

Ìý

August 3,

(Dollars in millions, except per share data)

2025 (1)

Ìý

2024

Ìý

2025 (1)

Ìý

2024

Net sales

Ìý

$

2,788.5

Ìý

$

2,552.1

Ìý

$

5,636.8

Ìý

$

5,277.9

Comparable sales

Ìý

Ìý

6.7%

Ìý

Ìý

(1.2%)

Ìý

Ìý

4.7%

Ìý

Ìý

0.2%

Gross profit (as a percentage of net sales)

Ìý

Ìý

39.2%

Ìý

Ìý

38.3%

Ìý

Ìý

39.1%

Ìý

Ìý

38.8%

Selling, general and administrative expenses

Ìý

$

741.7

Ìý

$

644.8

Ìý

$

1,452.4

Ìý

$

1,310.7

Operating income (as a percentage of net sales)

Ìý

Ìý

12.4%

Ìý

Ìý

12.9%

Ìý

Ìý

13.2%

Ìý

Ìý

13.8%

Diluted earnings per share

Ìý

$

5.78

Ìý

$

5.30

Ìý

$

12.49

Ìý

$

11.78

________________________________Ìý

(1) Includes the results of operations of Space NK since the July 10, 2025 acquisition.Ìý

“The Ulta Beauty team delivered strong results in the second quarter, including 6.7% comparable sales growth. Outstanding top line performance, fueled by growth across all major categories, drove market share growth and better-than-expected profitability,� said Kecia Steelman, president and chief executive officer. “I am proud of the Ulta Beauty team’s collective efforts to deliver great guest experiences in stores and across our digital channels.�

Steelman continued, “As we look to the future, we remain committed to executing our Ulta Beauty Unleashed strategy and strengthening our operating model. Our outlook for the remainder of the year reflects both the strength of our year-to-date performance and our caution around how consumer demand may evolve in the second half of the year. While near-term uncertainty persists, we’re staying focused on what we can control and on executing with excellence to deliver our uniquely Ulta Beauty experience.�

Second Quarter of Fiscal 2025 Compared to Second Quarter of Fiscal 2024

  • Net sales increased 9.3% to $2.8 billion compared to $2.6 billion, primarily due to increased comparable sales, the acquisition of Space NK, and new store contribution.
  • Comparable sales (sales for stores open at least 14 months and e-commerce sales) increased 6.7% compared to a decrease of 1.2%, driven by a 3.7% increase in transactions and a 2.9% increase in average ticket.
  • Gross profit increased 11.6% to $1.1 billion compared to $978.2 million. As a percentage of net sales, gross profit increased to 39.2% compared to 38.3%, primarily due to lower inventory shrink and higher merchandise margin, partially offset by deleverage of supply chain costs and other revenue.
  • Selling, general and administrative (SG&A) expenses increased 15.0% to $741.7 million compared to $644.8 million. As a percentage of net sales, SG&A expenses increased to 26.6% compared to 25.3%, primarily due to higher incentive compensation, store payroll and benefits, and corporate overhead.
  • Operating income was $344.9 million, or 12.4% of net sales, compared to $329.2 million, or 12.9% of net sales.
  • The tax rate was 24.5% compared to 24.3%.
  • Net income increased 3.3% to $260.9 million compared to $252.6 million.
  • Diluted earnings per share increased 9.1% to $5.78, including a $0.03 benefit due to income tax accounting for stock-based compensation, compared to $5.30.

First Six Months of Fiscal 2025 Compared to First Six Months of Fiscal 2024

  • Net sales increased 6.8% to $5.6 billion compared to $5.3 billion, primarily due to increased comparable sales, the acquisition of Space NK and new store contribution, partially offset by a decrease in other revenue.
  • Comparable sales increased 4.7% compared to an increase of 0.2%, driven by a 2.6% increase in average ticket and a 2.1% increase in transactions.
  • Gross profit increased 7.7% to $2.2 billion compared to $2.0 billion. As a percentage of net sales, gross profit increased to 39.1% compared to 38.8%, primarily due to lower inventory shrink, higher merchandise margin, and favorable channel mix shifts, partially offset by lower other revenue and deleverage of supply chain fixed costs.
  • SG&A expenses increased 10.8% to $1.5 billion compared to $1.3 billion. As a percentage of net sales, SG&A expenses increased to 25.8% compared to 24.8%, primarily due to deleverage of store payroll and benefits, higher incentive compensation, and higher store expenses.
  • Operating income was $746.6 million, or 13.2% of net sales, compared to $730.1 million, or 13.8% of net sales.
  • The tax rate was 24.5% compared to 23.7% primarily due to a reduced benefit from income tax accounting for stock-based compensation.
  • Net income was $565.9 million compared to $565.7 million.
  • Diluted earnings per share increased 6.0% to $12.49, including a $0.04 benefit due to income tax accounting for stock-based compensation, compared to $11.78, including a $0.10 benefit due to income tax accounting for stock-based compensation.Ìý

Balance Sheet

Cash and cash equivalents at the end of the second quarter of fiscal 2025 totaled $242.7 million.

Merchandise inventories, net at the end of the second quarter of fiscal 2025 increased 20.5% to $2.4 billion compared to $2.0 billion at the end of the second quarter of fiscal 2024. The increase was primarily due to inventory to support new brand launches, 62 net new Ulta Beauty stores, and the addition of 83 net new stores acquired with Space NK.

Short-term debt at the end of the second quarter of fiscal 2025 was $289.1 million, as the Company drew on its revolving credit facility primarily to support the acquisition of Space NK. At the end of the second quarter of fiscal 2024, the Company had no borrowings outstanding under the revolving credit facility.

Share Repurchase Program

During the second quarter of fiscal 2025, the Company repurchased 244,559 shares of its common stock at a cost of $109.5 million. During the first six months of fiscal 2025, the Company repurchased 1.2 million shares of its common stock at a cost of $468.3 million. As of August 2, 2025, $2.2 billion remained available under the $3.0 billion share repurchase program announced in October 2024.

Store Update

During the second quarter of fiscal 2025, the Company opened 24 new stores, relocated two stores, remodeled five stores, and closed two stores. During the first six months of fiscal 2025, the Company opened 30 new stores, relocated four stores, remodeled nine stores, and closed two stores. At the end of the second quarter of fiscal 2025, the Company operated 1,473 Ulta Beauty stores totaling 15.4 million square feet across the U.S., excluding the 83 stores in the U.K. and Ireland operated by Space NK.

Fiscal 2025 Outlook

For fiscal 2025, the Company plans to:

Prior Fiscal 2025 Outlook

Ìý

Updated Fiscal 2025 Outlook

Net sales

Ìý

$11.5 billion to $11.7 billion

Ìý

$12.0 billion to $12.1 billion

Comparable sales

Ìý

0% to 1.5%

Ìý

2.5% to 3.5%

New stores, net

Ìý

approximately 60

Ìý

approximately 63

Remodel and relocation projects

Ìý

40-45

Ìý

43-48

Operating margin

Ìý

11.7% to 11.8%

Ìý

11.9% to 12.0%

Diluted earnings per share

Ìý

$22.65 to $23.20

Ìý

$23.85 to $24.30

Share repurchases

Ìý

approximately $900 million

Ìý

no change

Interest, net

Ìý

approximately $6 million of interest income

Ìý

approximately $4 million of interest expense

Effective tax rate

Ìý

approximately 24.5%

Ìý

no change

Capital expenditures

Ìý

$425 million to $500 million

Ìý

no change

Depreciation and amortization expense

Ìý

$290 million to $300 million

Ìý

approximately $300 million

Ìý

Ìý

Ìý

Conference Call Information

A conference call to discuss second quarter of fiscal 2025 results is scheduled for today, August 28, 2025, at 4:30 p.m. Eastern Time / 3:30 p.m. CT. Investors and analysts who are interested in participating in the call are invited to register for the live event at .

A replay will be available on the company's Investor Relations website at . There will also be an archived webcast available for a limited time thereafter.

About Ulta Beauty

Ulta Beauty (NASDAQ: ULTA) is the largest specialty beauty retailer in the U.S. and a leading destination for cosmetics, fragrance, skin care, hair care, wellness and salon services. Since opening its first store in 1990, Ulta Beauty has grown to approximately 1,500 stores across the U.S. and redefined beauty retail by bringing together All Things Beauty. All in One Place®. With an expansive product assortment, professional salon services and its beloved Ulta Beauty Rewards loyalty program, the company delivers seamless, personalized experiences across stores, Ulta.com and the Ulta Beauty App � where the possibilities are truly beautiful. Ulta Beauty is also expanding its presence internationally through a joint venture in Mexico, a franchise in the Middle East, and its subsidiary, Space NK, a luxury beauty retailer operating in the U.K. and Ireland. For more information, visit .

Forward‑Looking Statements

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, which reflect the Company’s current views with respect to, among other things, future events and financial performance. These statements can be identified by the use of forward-looking words such as “outlook,� “believes,� “expects,� “plans,� “estimates,� “targets,� “strategies� or other comparable words. Any forward-looking statements contained in this press release are based upon the Company’s historical performance and on current plans, estimates and expectations. The inclusion of this forward-looking information should not be regarded as a representation by the Company or any other person that the future plans, estimates, targets, strategies or expectations contemplated by the Company will be achieved. Such forward-looking statements are subject to various risks and uncertainties, which include, without limitation:

  • macroeconomic conditions, including inflation and elevated interest rates, as well as prior labor, transportation, and shipping cost pressures, have had, and may continue to have, a negative impact on our business, financial condition, profitability, and cash flows (including future uncertain impacts, especially when combined with increased tariffs);
  • changes in the overall level of consumer spending and volatility in the economy, including as a result of macroeconomic conditions, tariffs, and geopolitical events;
  • our ability to sustain our growth plans and successfully implement our long-range strategic and financial plan, including our international expansion in Mexico, the Middle East, the U.K., and Ireland;
  • the ability to execute our operational excellence priorities, including continuous improvement and supply chain optimization;
  • our ability to gauge beauty trends and react to changing consumer preferences in a timely manner;
  • the possibility that we may be unable to compete effectively in our highly competitive markets;
  • the possibility of significant interruptions in the operations of our distribution centers, fast fulfillment center, and market fulfillment centers;
  • the possibility that cybersecurity or information security breaches and other disruptions could compromise our information or result in the unauthorized disclosure of confidential information;
  • the possibility of material disruptions to our information systems, including our Ulta.com website and mobile applications;
  • the possibility that we will not realize the anticipated benefits of the acquisition of Space NK for any reason, including due to challenges with integration and/or achieving anticipated acquisition synergies;
  • the failure to maintain satisfactory compliance with applicable privacy and data protection laws and regulations;
  • changes in the good relationships we have with our brand partners, our ability to continue to obtain sufficient merchandise from our brand partners, and/or our ability to continue to offer permanent or temporary exclusive products of our brand partners;
  • our ability to effectively manage our inventory and protect against inventory shrink;
  • changes in the wholesale cost of our products and/or interruptions at our brand partnersâ€� or third-party vendorsâ€� operations;
  • epidemics, pandemics or natural disasters, which could negatively impact sales;
  • the possibility that new store openings and existing locations may be impacted by developer or co-tenant issues;
  • our ability to attract and retain key executive personnel;
  • the impact of climate change on our business operations and/or supply chain;
  • our ability to successfully execute our common stock repurchase program or implement future common stock repurchase programs;
  • a decline in operating results which could lead to asset impairment and store closure charges; and
  • other risk factors detailed in the Company’s public filings with the Securities and Exchange Commission (the SEC), including risk factors contained in its Annual Report on Form 10-K for the fiscal year ended February 1, 2025, as such may be amended or supplemented in its subsequently filed Quarterly Reports on Form 10-Q.

The Company’s filings with the SEC are available at . Except to the extent required by the federal securities laws, the Company does not undertake to publicly update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

Ìý
Ìý
Ìý

Exhibit 1Ìý

Ìý

Ulta Beauty, Inc.
Consolidated Statements of Income
(In thousands, except per share data)
Ìý

Ìý

Ìý

Ìý

13 Weeks Ended

Ìý

Ìý

August 2,

Ìý

August 3,

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

(Unaudited)

Ìý

(Unaudited)

Net sales

Ìý

$

2,788,469

Ìý

Ìý

100.0

%

Ìý

$

2,552,087

Ìý

Ìý

100.0

%

Cost of sales

Ìý

Ìý

1,696,773

Ìý

Ìý

60.8

%

Ìý

Ìý

1,573,910

Ìý

Ìý

61.7

%

Gross profit

Ìý

Ìý

1,091,696

Ìý

Ìý

39.2

%

Ìý

Ìý

978,177

Ìý

Ìý

38.3

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selling, general and administrative expenses

Ìý

Ìý

741,737

Ìý

Ìý

26.6

%

Ìý

Ìý

644,821

Ìý

Ìý

25.3

%

Pre-opening expenses

Ìý

Ìý

5,105

Ìý

Ìý

0.2

%

Ìý

Ìý

4,155

Ìý

Ìý

0.2

%

Operating income

Ìý

Ìý

344,854

Ìý

Ìý

12.4

%

Ìý

Ìý

329,201

Ìý

Ìý

12.9

%

Interest income, net

Ìý

Ìý

(1,413

)

Ìý

(0.1

%)

Ìý

Ìý

(4,526

)

Ìý

(0.2

%)

Income before income taxes and equity net loss of affiliate

Ìý

Ìý

346,267

Ìý

Ìý

12.4

%

Ìý

Ìý

333,727

Ìý

Ìý

13.1

%

Income tax expense

Ìý

Ìý

84,795

Ìý

Ìý

3.0

%

Ìý

Ìý

81,171

Ìý

Ìý

3.2

%

Income before equity net loss of affiliate

Ìý

Ìý

261,472

Ìý

Ìý

9.4

%

Ìý

Ìý

252,556

Ìý

Ìý

9.9

%

Equity net loss of affiliate

Ìý

Ìý

597

Ìý

Ìý

0.0

%

Ìý

Ìý

�

Ìý

Ìý

0.0

%

Net income

Ìý

$

260,875

Ìý

Ìý

9.4

%

Ìý

$

252,556

Ìý

Ìý

9.9

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

5.80

Ìý

Ìý

Ìý

Ìý

$

5.32

Ìý

Ìý

Ìý

Diluted

Ìý

$

5.78

Ìý

Ìý

Ìý

Ìý

$

5.30

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

44,955

Ìý

Ìý

Ìý

Ìý

Ìý

47,505

Ìý

Ìý

Ìý

Diluted

Ìý

Ìý

45,112

Ìý

Ìý

Ìý

Ìý

Ìý

47,667

Ìý

Ìý

Ìý

Ìý
Ìý
Ìý
Ìý

Exhibit 2Ìý

Ìý

Ulta Beauty, Inc.
Consolidated Statements of Income
(In thousands, except per share data)
Ìý

Ìý

Ìý

Ìý

26 Weeks Ended

Ìý

Ìý

August 2,

Ìý

August 3,

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

(Unaudited)

Ìý

(Unaudited)

Net sales

Ìý

$

5,636,836

Ìý

Ìý

100.0

%

Ìý

$

5,277,935

Ìý

Ìý

100.0

%

Cost of sales

Ìý

Ìý

3,430,921

Ìý

Ìý

60.9

%

Ìý

Ìý

3,229,978

Ìý

Ìý

61.2

%

Gross profit

Ìý

Ìý

2,205,915

Ìý

Ìý

39.1

%

Ìý

Ìý

2,047,957

Ìý

Ìý

38.8

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Selling, general and administrative expenses

Ìý

Ìý

1,452,350

Ìý

Ìý

25.8

%

Ìý

Ìý

1,310,734

Ìý

Ìý

24.8

%

Pre-opening expenses

Ìý

Ìý

6,934

Ìý

Ìý

0.1

%

Ìý

Ìý

7,074

Ìý

Ìý

0.1

%

Operating income

Ìý

Ìý

746,631

Ìý

Ìý

13.2

%

Ìý

Ìý

730,149

Ìý

Ìý

13.8

%

Interest income, net

Ìý

Ìý

(4,960

)

Ìý

(0.1

%)

Ìý

Ìý

(11,426

)

Ìý

(0.2

%)

Income before income taxes and equity net loss of affiliate

Ìý

Ìý

751,591

Ìý

Ìý

13.3

%

Ìý

Ìý

741,575

Ìý

Ìý

14.1

%

Income tax expense

Ìý

Ìý

184,439

Ìý

Ìý

3.3

%

Ìý

Ìý

175,906

Ìý

Ìý

3.3

%

Income before equity net loss of affiliate

Ìý

Ìý

567,152

Ìý

Ìý

10.1

%

Ìý

Ìý

565,669

Ìý

Ìý

10.7

%

Equity net loss of affiliate

Ìý

Ìý

1,225

Ìý

Ìý

0.0

%

Ìý

Ìý

�

Ìý

Ìý

0.0

%

Net income

Ìý

$

565,927

Ìý

Ìý

10.0

%

Ìý

$

565,669

Ìý

Ìý

10.7

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

12.53

Ìý

Ìý

Ìý

Ìý

$

11.83

Ìý

Ìý

Ìý

Diluted

Ìý

$

12.49

Ìý

Ìý

Ìý

Ìý

$

11.78

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average common shares outstanding:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

45,158

Ìý

Ìý

Ìý

Ìý

Ìý

47,815

Ìý

Ìý

Ìý

Diluted

Ìý

Ìý

45,297

Ìý

Ìý

Ìý

Ìý

Ìý

48,022

Ìý

Ìý

Ìý

Ìý
Ìý
Ìý
Ìý

Exhibit 3Ìý

Ìý

Ulta Beauty, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
Ìý

Ìý

Ìý

Ìý

August 2,

Ìý

February 1,

Ìý

August 3,

Ìý

Ìý

2025

Ìý

2025

Ìý

2024

Ìý

Ìý

(Unaudited)

Ìý

Ìý

Ìý

Ìý

(Unaudited)

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

242,745

Ìý

$

703,201

Ìý

$

413,962

Receivables, net

Ìý

Ìý

224,412

Ìý

Ìý

223,334

Ìý

Ìý

200,863

Merchandise inventories, net

Ìý

Ìý

2,407,051

Ìý

Ìý

1,968,214

Ìý

Ìý

1,998,286

Prepaid expenses and other current assets

Ìý

Ìý

165,963

Ìý

Ìý

129,113

Ìý

Ìý

132,023

Prepaid income taxes

Ìý

Ìý

28,877

Ìý

Ìý

4,946

Ìý

Ìý

53,607

Total current assets

Ìý

Ìý

3,069,048

Ìý

Ìý

3,028,808

Ìý

Ìý

2,798,741

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Property and equipment, net

Ìý

Ìý

1,332,503

Ìý

Ìý

1,239,295

Ìý

Ìý

1,225,850

Operating lease assets

Ìý

Ìý

1,682,151

Ìý

Ìý

1,609,870

Ìý

Ìý

1,599,735

Goodwill

Ìý

Ìý

392,606

Ìý

Ìý

10,870

Ìý

Ìý

10,870

Other intangible assets, net

Ìý

Ìý

5,466

Ìý

Ìý

204

Ìý

Ìý

357

Deferred compensation plan assets

Ìý

Ìý

50,550

Ìý

Ìý

47,951

Ìý

Ìý

46,280

Other long-term assets

Ìý

Ìý

98,324

Ìý

Ìý

64,695

Ìý

Ìý

55,575

Total assets

Ìý

$

6,630,648

Ìý

$

6,001,693

Ìý

$

5,737,408

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and stockholders� equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

708,655

Ìý

$

563,761

Ìý

$

566,904

Accrued liabilities

Ìý

Ìý

460,232

Ìý

Ìý

380,241

Ìý

Ìý

348,042

Deferred revenue

Ìý

Ìý

460,187

Ìý

Ìý

500,585

Ìý

Ìý

394,987

Current operating lease liabilities

Ìý

Ìý

282,593

Ìý

Ìý

288,114

Ìý

Ìý

281,301

Accrued income taxes

Ìý

Ìý

�

Ìý

Ìý

46,777

Ìý

Ìý

�

Short-term debt

Ìý

Ìý

289,101

Ìý

Ìý

�

Ìý

Ìý

�

Total current liabilities

Ìý

Ìý

2,200,768

Ìý

Ìý

1,779,478

Ìý

Ìý

1,591,234

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Non-current operating lease liabilities

Ìý

Ìý

1,716,133

Ìý

Ìý

1,635,120

Ìý

Ìý

1,647,698

Deferred income taxes

Ìý

Ìý

49,158

Ìý

Ìý

42,593

Ìý

Ìý

88,461

Other long-term liabilities

Ìý

Ìý

60,729

Ìý

Ìý

56,149

Ìý

Ìý

61,855

Total liabilities

Ìý

Ìý

4,026,788

Ìý

Ìý

3,513,340

Ìý

Ìý

3,389,248

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total stockholders� equity

Ìý

Ìý

2,603,860

Ìý

Ìý

2,488,353

Ìý

Ìý

2,348,160

Total liabilities and stockholders� equity

Ìý

$

6,630,648

Ìý

$

6,001,693

Ìý

$

5,737,408

Ìý
Ìý
Ìý
Ìý

Exhibit 4Ìý

Ìý

Ulta Beauty, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
Ìý

Ìý

Ìý

Ìý

26 Weeks Ended

Ìý

Ìý

August 2,

Ìý

August 3,

Ìý

Ìý

2025

Ìý

2024

Ìý

Ìý

(Unaudited)

Ìý

(Unaudited)

Operating activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

565,927

Ìý

Ìý

$

565,669

Ìý

Adjustments to reconcile net income to net cash provided by operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

143,198

Ìý

Ìý

Ìý

130,053

Ìý

Non-cash lease expense

Ìý

Ìý

183,528

Ìý

Ìý

Ìý

163,481

Ìý

Deferred income taxes

Ìý

Ìý

2,232

Ìý

Ìý

Ìý

2,540

Ìý

Stock-based compensation expense

Ìý

Ìý

20,338

Ìý

Ìý

Ìý

19,272

Ìý

Loss on disposal of property and equipment

Ìý

Ìý

4,689

Ìý

Ìý

Ìý

5,204

Ìý

Equity net loss of affiliate

Ìý

Ìý

1,225

Ìý

Ìý

Ìý

�

Ìý

Change in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Receivables

Ìý

Ìý

(198

)

Ìý

Ìý

7,076

Ìý

Merchandise inventories

Ìý

Ìý

(366,091

)

Ìý

Ìý

(256,150

)

Prepaid expenses and other current assets

Ìý

Ìý

(21,657

)

Ìý

Ìý

(16,425

)

Income taxes

Ìý

Ìý

(70,406

)

Ìý

Ìý

(60,666

)

Accounts payable

Ìý

Ìý

98,115

Ìý

Ìý

Ìý

29,715

Ìý

Accrued liabilities

Ìý

Ìý

(3,881

)

Ìý

Ìý

(33,634

)

Deferred revenue

Ìý

Ìý

(44,418

)

Ìý

Ìý

(41,604

)

Operating lease liabilities

Ìý

Ìý

(180,316

)

Ìý

Ìý

(170,779

)

Other assets and liabilities

Ìý

Ìý

(15,742

)

Ìý

Ìý

15,127

Ìý

Net cash provided by operating activities

Ìý

Ìý

316,543

Ìý

Ìý

Ìý

358,879

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Investing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Capital expenditures

Ìý

Ìý

(155,988

)

Ìý

Ìý

(186,301

)

Acquisitions, net of cash acquired

Ìý

Ìý

(386,793

)

Ìý

Ìý

�

Ìý

Other investments

Ìý

Ìý

(17,130

)

Ìý

Ìý

(5,091

)

Net cash used in investing activities

Ìý

Ìý

(559,911

)

Ìý

Ìý

(191,392

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Financing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Borrowings from short-term debt

Ìý

Ìý

593,641

Ìý

Ìý

Ìý

�

Ìý

Payments on short-term debt

Ìý

Ìý

(333,100

)

Ìý

Ìý

�

Ìý

Repurchase of common shares

Ìý

Ìý

(479,242

)

Ìý

Ìý

(501,768

)

Stock options exercised

Ìý

Ìý

14,851

Ìý

Ìý

Ìý

9,196

Ìý

Purchase of treasury shares

Ìý

Ìý

(13,238

)

Ìý

Ìý

(23,459

)

Debt issuance costs

Ìý

Ìý

�

Ìý

Ìý

Ìý

(4,088

)

Net cash used in financing activities

Ìý

Ìý

(217,088

)

Ìý

Ìý

(520,119

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net decrease in cash and cash equivalents

Ìý

Ìý

(460,456

)

Ìý

Ìý

(352,632

)

Cash and cash equivalents at beginning of period

Ìý

Ìý

703,201

Ìý

Ìý

Ìý

766,594

Ìý

Cash and cash equivalents at end of period

Ìý

$

242,745

Ìý

Ìý

$

413,962

Ìý
Ìý
Ìý
Ìý

Exhibit 5Ìý

Ìý

Ulta Beauty, Inc.
Store Update
Ìý

Ìý

Ìý

Ìý

Total stores open

Ìý

Number of stores

Ìý

Number of stores

Ìý

Total stores

Ìý

Ìý

at beginning of the

Ìý

opened during the

Ìý

closed during the

Ìý

open at end

Fiscal 2025

Ìý

quarter

Ìý

quarter

Ìý

quarter

Ìý

of the quarter (1)

1st Quarter

Ìý

1,445

Ìý

6

Ìý

0

Ìý

1,451

2nd Quarter

Ìý

1,451

Ìý

24

Ìý

2

Ìý

1,473

________________________________Ìý

(1) Excludes 83 stores in the U.K. and Ireland operated by Space NK as of the second quarter of fiscal 2025.Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Gross square feet for

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total gross square

Ìý

stores opened or

Ìý

Gross square feet for

Ìý

Total gross square

Ìý

Ìý

feet at beginning of

Ìý

expanded during the

Ìý

stores closed

Ìý

feet at end of the

Fiscal 2025

Ìý

the quarter

Ìý

quarter

Ìý

during the quarter

Ìý

quarter

1st Quarter

Ìý

15,110,170

Ìý

53,037

Ìý

0

Ìý

15,163,207

2nd Quarter

Ìý

15,163,207

Ìý

212,267

Ìý

21,926

Ìý

15,353,548

Ìý
Ìý
Ìý
Ìý

Exhibit 6Ìý

Ìý

Ulta Beauty, Inc.
Sales by Category
Ìý

Ìý

The following tables set forth the approximate percentage of net sales by primary category:Ìý

Ìý

Ìý

Ìý

13 Weeks Ended

Ìý

Ìý

August 2,

Ìý

August 3,

Ìý

2025 (1)

Ìý

2024

Cosmetics

Ìý

38

%

Ìý

39

%

Skincare and wellness

Ìý

25

%

Ìý

24

%

Haircare

Ìý

19

%

Ìý

20

%

Fragrance

Ìý

12

%

Ìý

11

%

Services

Ìý

4

%

Ìý

4

%

Other

Ìý

2

%

Ìý

2

%

Ìý

Ìý

100

%

Ìý

100

%

Ìý

Ìý

26 Weeks Ended

Ìý

Ìý

August 2,

Ìý

August 3,

Ìý

Ìý

2025 (1)

Ìý

2024

Cosmetics

Ìý

39

%

Ìý

40

%

Skincare and wellness

Ìý

25

%

Ìý

24

%

Haircare

Ìý

19

%

Ìý

19

%

Fragrance

Ìý

11

%

Ìý

11

%

Services

Ìý

4

%

Ìý

4

%

Other

Ìý

2

%

Ìý

2

%

Ìý

Ìý

100

%

Ìý

100

%

________________________________ÌýÌý

(1) Excludes the impact of Space NK net sales for the 13 and 26 weeks ended August 2, 2025.Ìý

Ìý
Ìý

Ìý

Investor Contact:

Kiley Rawlins, CFA

Senior Vice President, Investor Relations

[email protected]

Media Contact:

Crystal Carroll

Senior Director, Public Relations

[email protected]

Source: Ulta Beauty, Inc.

Ulta Beauty

NASDAQ:ULTA

ULTA Rankings

ULTA Latest News

ULTA Latest SEC Filings

ULTA Stock Data

23.74B
44.72M
0.26%
98.31%
4.24%
Specialty Retail
Retail-retail Stores, Nec
United States
BOLINGBROOK