2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $4.4B | $6.3B | $8.1B | $9.6B | $11B |
Cost of Revenue | $1.9B | $2.6B | $3.6B | $4B | $4.3B |
Gross Profit | $2.5B | $3.6B | $4.5B | $5.6B | $6.3B |
Gross Profit % | 56% | 58% | 55% | 58% | 59% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $589M | $975M | $855M | $1.6B | $1.8B |
Dep. & Amort. | $185M | $224M | $292M | $379M | $447M |
Def. Tax | $35M | -$5.2M | $3M | -$28M | $57M |
Stock Comp. | $57M | $69M | $78M | $94M | $90M |
Chg. in WC | -$48M | $129M | -$597M | $199M | -$52M |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $1.2B | $1.3B | $1.2B | $2.2B | $2B |
ST Investments | $183M | $319M | $8K | $0 | $0 |
Cash & ST Inv. | $1.2B | $1.3B | $1.2B | $2.2B | $2B |
Receivables | $62M | $77M | $133M | $125M | $302M |
Inventory | $647M | $966M | $1.4B | $1.3B | $1.4B |
Q4 revenue (excluding the 53rd week) increased 8% (9% in constant currency), with operating margin up 40 bps to 28.9% and EPS up 16%; full-year 2024 revenue was $10.6B, up 8% (9% in constant currency), with adjusted operating margin up 50 bps to 23.7% and adjusted EPS up 15%.
Strong international growth: China Mainland revenue grew 38% (39% in constant currency) in Q4, with comparable sales up 27%; Rest of World revenue grew 22% (26% in constant currency); Americas revenue increased 2% (3% in constant currency), with U.S. revenue up just 1%.
For FY2025, Lululemon expects revenue of $11.15B–$11.3B (5–7% growth; 7–8% excluding the 53rd week), modestly positive U.S. revenue growth, gross margin to decrease ~60 bps, operating margin to decrease ~100 bps, and diluted EPS of $14.95–$15.15.
The company plans to open 40–45 net new stores (10–15 in the Americas, majority of international openings in China), complete ~40 store optimizations, and grow square footage by ~10% in 2025; capital expenditures are expected to be $740M–$760M.
Lululemon is investing in product innovation (notable launches: Glow Up, Daydrift, Become, new men’s and women’s franchises), brand activations, and marketing (marketing spend at ~5% of sales), while navigating macro headwinds including cautious U.S. consumer demand, FX, and tariffs.