e.l.f. Beauty, Inc.ELF

Market cap

$3.9B

P/E ratio

	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Mar 31, 2020	Mar 31, 2021	Mar 31, 2022	Mar 31, 2023	Mar 31, 2024	Mar 31, 2025
Cash and cash equivalents	-	-	-	-	-	-	121	108	149
Accounts receivable, net	38	45	37	30	40	46	68	124	126
Inventory, net	69	63	46	46	57	84	81	191	187
Prepaid expenses and other current assets	2	6	7	10	15	20	33	54	79
Total current assets	125	124	142	132	170	193	303	477	541
Property and equipment, net	17	18	22	17	14	11	8	14	29
Intangible assets, net	113	106	99	102	94	86	78	225	208
Goodwill	157	157	157	171	172	172	172	341	341
Other assets	2	10	13	27	35	30	32	73	131
Total assets	415	417	436	453	487	495	596	1,129	1,248
Current portion of long-term debt	9	9	10	13	16	6	6	100	-
Accounts payable	38	27	20	12	16	19	31	81	72
Accrued Liabilities, Current	34	16	13	26	41	40	71	118	105
Total current liabilities	80	51	43	51	73	65	108	299	177
Long-term debt	156	148	141	126	110	91	61	162	257
Deferred tax liabilities	-	-	20	22	13	10	4	4	4
Long-term operating lease obligations	-	-	-	11	20	16	11	21	49
Other long-term liabilities	3	3	3	1	1	1	1	1	1
Total liabilities	274	223	207	211	218	182	185	487	487
Common Stock, Value, Issued	0	0	0	0	1	1	1	1	1
Additional paid-in capital	701	720	740	753	774	795	832	936	942
Accumulated other comprehensive income (loss)	-	-	-	-	-	-	-	-0	1
Accumulated deficit	-560	-527	-512	-512	-505	-484	-422	-294	-182
Total stockholders’ equity	141	194	229	242	270	312	411	643	761
Total liabilities and stockholders’ equity	415	417	436	453	487	495	596	1,129	1,248