2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $37B | $45B | $47B | $51B | $51B |
Cost of Revenue | $21B | $25B | $25B | $29B | $28B |
Gross Profit | $16B | $20B | $21B | $22B | $23B |
Gross Profit % | 43% | 45% | 46% | 44% | 45% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $2.5B | $5.7B | $6B | $5.1B | $5.7B |
Dep. & Amort. | $1.1B | $797M | $840M | $859M | $796M |
Def. Tax | -$380M | -$385M | -$650M | -$117M | -$497M |
Stock Comp. | $429M | $611M | $638M | $755M | $804M |
Chg. in WC | -$1.2B | $45M | -$1.7B | -$513M | $716M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $8.3B | $9.9B | $8.6B | $7.4B | $9.9B |
ST Investments | $439M | $3.6B | $4.4B | $3.2B | $1.7B |
Cash & ST Inv. | $8.8B | $13B | $13B | $11B | $12B |
Receivables | $2.7B | $4.5B | $4.7B | $4.1B | $4.4B |
Inventory | $7.4B | $6.9B | $8.4B | $8.5B | $7.5B |
Nike's Q3 FY25 revenue declined 9% on a reported basis and 7% on a currency-neutral basis, with Nike Direct down 10% and wholesale down 4%, largely due to declines in Greater China.
The company is focusing on its "Win Now" strategy, which includes five priority actions: igniting culture, shaping the brand, accelerating product portfolio, elevating the marketplace, and winning on the ground, with a focus on five sports, three countries (U.S., China, U.K.), and five cities.
Nike is aggressively working to rightsize inventory in its classic footwear franchises (Air Force One, Dunk, Air Jordan One) and expects their contribution to decline by 10 percentage points as a percentage of total footwear mix by the end of Q4 FY25, with further reductions planned in FY26.
Gross margins declined 330 basis points to 41.5% due to higher markdowns, wholesale discounts, and inventory obsolescence. Q4 FY25 revenue is expected to decline in the mid-teens range, with gross margins down approximately 400-500 basis points.
The company is repositioning Nike Digital as a full-price business, reducing promotional days and markdown rates, while also cleaning up the marketplace through inventory liquidation in value channels and wholesale partner investments. Full recovery and growth are expected to take several quarters.