elf Beauty Inc
NYSE:ELF
Balance Sheet
Balance Sheet Decomposition
elf Beauty Inc
elf Beauty Inc
Balance Sheet
elf Beauty Inc
| Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Cash & Cash Equivalents |
54
|
46
|
58
|
43
|
121
|
108
|
149
|
|
| Cash Equivalents |
54
|
46
|
58
|
43
|
121
|
108
|
149
|
|
| Total Receivables |
32
|
30
|
40
|
46
|
68
|
124
|
126
|
|
| Accounts Receivables |
32
|
30
|
40
|
46
|
68
|
124
|
126
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
44
|
46
|
57
|
85
|
81
|
191
|
187
|
|
| Other Current Assets |
7
|
10
|
15
|
20
|
33
|
54
|
79
|
|
| Total Current Assets |
137
|
132
|
170
|
193
|
303
|
477
|
541
|
|
| PP&E Net |
24
|
33
|
38
|
30
|
22
|
41
|
83
|
|
| PP&E Gross |
24
|
33
|
38
|
30
|
22
|
41
|
83
|
|
| Accumulated Depreciation |
2
|
16
|
21
|
28
|
27
|
26
|
27
|
|
| Intangible Assets |
97
|
102
|
94
|
86
|
78
|
225
|
208
|
|
| Goodwill |
157
|
171
|
172
|
172
|
172
|
341
|
341
|
|
| Long-Term Investments |
3
|
3
|
3
|
3
|
3
|
0
|
0
|
|
| Other Long-Term Assets |
14
|
11
|
11
|
12
|
18
|
45
|
76
|
|
| Other Assets |
157
|
171
|
172
|
172
|
172
|
341
|
341
|
|
| Total Assets |
432
N/A
|
453
+5%
|
487
+8%
|
495
+1%
|
596
+20%
|
1 129
+90%
|
1 248
+11%
|
|
| Liabilities | ||||||||
| Accounts Payable |
16
|
12
|
16
|
19
|
31
|
81
|
72
|
|
| Accrued Liabilities |
17
|
25
|
36
|
36
|
65
|
108
|
92
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
10
|
13
|
16
|
6
|
6
|
100
|
0
|
|
| Other Current Liabilities |
2
|
1
|
5
|
4
|
6
|
10
|
13
|
|
| Total Current Liabilities |
45
|
51
|
73
|
65
|
108
|
299
|
177
|
|
| Long-Term Debt |
138
|
126
|
110
|
91
|
61
|
162
|
257
|
|
| Deferred Income Tax |
17
|
22
|
14
|
10
|
4
|
4
|
4
|
|
| Other Liabilities |
17
|
12
|
21
|
17
|
12
|
22
|
50
|
|
| Total Liabilities |
217
N/A
|
211
-3%
|
218
+3%
|
182
-16%
|
185
+1%
|
487
+164%
|
487
+0%
|
|
| Equity | ||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
529
|
512
|
505
|
484
|
422
|
294
|
182
|
|
| Additional Paid In Capital |
744
|
753
|
774
|
795
|
833
|
936
|
942
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Total Equity |
215
N/A
|
242
+13%
|
270
+11%
|
312
+16%
|
411
+32%
|
643
+56%
|
761
+18%
|
|
| Total Liabilities & Equity |
432
N/A
|
453
+5%
|
487
+8%
|
495
+1%
|
596
+20%
|
1 129
+90%
|
1 248
+11%
|
|
| Shares Outstanding | ||||||||
| Common Shares Outstanding |
50
|
50
|
52
|
52
|
54
|
56
|
56
|
|