LOS
ANGELES, Feb. 25, 2025 /PRNewswire/ -- Revolve
Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for
Millennial and Generation Z consumers, today announced financial
results for the fourth quarter and full year ended December 31, 2024.
"We finished the year with an outstanding fourth quarter,
highlighted by double-digit top-line growth year-over-year and a
more than doubling of net income and Adjusted EBITDA
year-over-year," said co-founder and co-CEO Mike Karanikolas. "Notably, our business was
strong across the board, with net sales increasing at a
double-digit rate year-over-year across Revolve, FWRD, domestic and
international."
"The team performed exceptionally this year, delivering
marketing and logistics efficiency gains, a meaningfully reduced
return rate in the second half of the year, significant
advancements in our merchandising and product assortment, and
enhanced site navigation features that further elevate product
discovery," said co-founder and co-CEO Michael Mente. "Importantly, we achieved strong
financial results while continuing to invest in key initiatives
that we believe set us up well for profitable growth and market
share gains over the long term, including expansion of owned
brands, deploying AI technology and exploration of physical retail
expansion."
Fourth Quarter 2024 Financial Summary
|
|
Three Months Ended
December 31,
|
|
|
2024
|
|
|
2023
|
|
|
YoY
Change
|
|
|
(in thousands,
except percentages)
|
Net sales
|
|
$
|
293,728
|
|
|
$
|
257,778
|
|
|
14 %
|
Gross profit
|
|
$
|
154,298
|
|
|
$
|
134,049
|
|
|
15 %
|
Gross margin
|
|
|
52.5
|
%
|
|
|
52.0
|
%
|
|
|
Net income
|
|
$
|
11,770
|
|
|
$
|
3,494
|
|
|
237 %
|
Adjusted EBITDA
(non-GAAP financial measure)
|
|
$
|
18,272
|
|
|
$
|
8,538
|
|
|
114 %
|
Net cash provided by
(used in) operating activities
|
|
$
|
3,918
|
|
|
$
|
(3,876)
|
|
|
NM
|
Free cash flow
(non-GAAP financial measure)
|
|
$
|
1,831
|
|
|
$
|
(4,960)
|
|
|
NM
|
Fourth Quarter 2024 Operational Metrics
|
|
Three Months Ended
December 31,
|
|
|
2024
|
|
|
2023
|
|
|
YoY
Change
|
|
|
(in thousands,
except average order value and percentages)
|
Active
customers
|
|
|
2,668
|
|
|
|
2,543
|
|
|
5 %
|
Total orders
placed
|
|
|
2,172
|
|
|
|
2,022
|
|
|
7 %
|
Average order
value
|
|
$
|
301
|
|
|
$
|
303
|
|
|
(1 %)
|
|
|
|
|
|
|
|
|
|
|
|
Additional Fourth Quarter 2024 Metrics and Results
Commentary
- Trailing 12-month Active customers increased by 40,000
during the fourth quarter of 2024, growing to 2,668,000 as of
December 31, 2024, an increase of 5%
year-over-year.
- Total net sales were $293.7
million, an increase of 14% year-over-year, and a sequential
improvement from the 10% increase year-over-year reported in the
third quarter of 2024.
- Gross profit was $154.3
million, an increase of 15% year-over-year.
- Gross margin was 52.5%, a year-over-year increase of 53
basis points that was primarily driven by margin expansion in the
FWRD segment.
- We achieved meaningful year-over-year efficiencies in our
operating expenses, driven by strong efficiencies in our
marketing, fulfillment, and selling and distribution expenses
compared to the prior-year period, partially offset by growth in
general and administrative expenses as a percentage of net sales
year-over-year. General and administrative expenses for the fourth
quarter of 2024 include $2.7 million
in non-routine items excluded from Adjusted EBITDA, as explained
further below in the non-GAAP reconciliation tables and
accompanying disclosures in this press release. General and
administrative expenses for the fourth quarter of 2023 include
$3.4 million in non-routine items
excluded from Adjusted EBITDA.
- Net income was $11.8
million, a year-over-year increase of 237%, primarily due to
strong growth in net sales, gross margin expansion, leverage on
operating expenses year-over-year, and a lower effective tax rate
in the fourth quarter of 2024.
- Adjusted EBITDA was $18.3
million, a year-over-year increase of 114%.
- Diluted earnings per share (EPS) was $0.17, a year-over-year increase of 240%.
Additional Fourth Quarter 2024 Net Sales Commentary
Net sales increased by a double-digit rate year-over-year across
segments and geographies.
- REVOLVE segment net sales were $252.0 million, a year-over-year increase of
15%.
- FWRD segment net sales were $41.8
million, a year-over-year increase of 11%.
- Domestic net sales were $236.6
million, a year-over-year increase of 11%.
- International net sales were $57.1 million, a year-over-year increase of
29%.
Additional trend information regarding Revolve Group's fourth
quarter and full year 2024 financial results and operating metrics
is available in the Q4 and FY 2024 Financial Highlights
presentation available on the company's investor relations website
at https://investors.revolve.com.
Results Since the End of Fourth Quarter 2024
During the first seven weeks of 2025 (January 1, 2025 to February 18, 2025), net sales increased by a high
single-digit percentage year-over-year compared to the same period
in 2024.
2025 Business Outlook
Based on information available to us as of February 25, 2025, we are providing the following
guidance for the full year ending December
31, 2025 and the first quarter ending March 31, 2025.
|
FY 2025
Outlook
|
Gross margin
|
52.4% to
52.9%
|
Fulfillment
expenses
|
3.0% to 3.2% of net
sales
|
Selling and
distribution expenses
|
17.0% to 17.2% of net
sales
|
Marketing
expenses
|
14.9% to 15.1% of net
sales
|
General and
administrative expenses
|
$155 million to $158
million
|
Effective tax
rate
|
24% to 26%
|
|
|
|
First Quarter 2025
Outlook
|
Gross margin
|
52.2% to
52.7%
|
Fulfillment
expenses
|
3.2% of net
sales
|
Selling and
distribution expenses
|
17.4% of net
sales
|
Marketing
expenses
|
14.9% of net
sales
|
General and
administrative expenses
|
$39.5
million
|
|
|
Full Year 2024 Financial Summary
|
|
Year Ended
December 31,
|
|
|
2024
|
|
|
2023
|
|
|
YoY
Change
|
|
|
(in thousands,
except percentages)
|
Net sales
|
|
$
|
1,129,911
|
|
|
$
|
1,068,719
|
|
|
6 %
|
Gross profit
|
|
$
|
593,273
|
|
|
$
|
554,199
|
|
|
7 %
|
Gross margin
|
|
|
52.5
|
%
|
|
|
51.9
|
%
|
|
|
Net income
|
|
$
|
48,771
|
|
|
$
|
28,147
|
|
|
73 %
|
Adjusted EBITDA
(non-GAAP financial measure)
|
|
$
|
69,516
|
|
|
$
|
43,409
|
|
|
60 %
|
Net cash provided by
operating activities
|
|
$
|
26,692
|
|
|
$
|
43,342
|
|
|
(38 %)
|
Free cash flow
(non-GAAP financial measure)
|
|
$
|
18,005
|
|
|
$
|
39,144
|
|
|
(54 %)
|
|
|
|
|
|
|
|
|
|
|
|
Full Year 2024 Operational Metrics
|
|
Year Ended
December 31,
|
|
|
2024
|
|
|
2023
|
|
|
YoY
Change
|
|
|
(in thousands,
except average order value and percentages)
|
Active
customers
|
|
|
2,668
|
|
|
|
2,543
|
|
|
5 %
|
Total orders
placed
|
|
|
8,867
|
|
|
|
8,701
|
|
|
2 %
|
Average order
value
|
|
$
|
302
|
|
|
$
|
297
|
|
|
2 %
|
|
|
|
|
|
|
|
|
|
|
|
Additional Full Year 2024 Metrics and Results
Commentary
- Total net sales were $1.1
billion, a year-over-year increase of 6%.
- Gross profit was $593.3
million, a year-over-year increase of 7%.
- Gross margin was 52.5%, a year-over-year increase of 65
basis points.
- Net income was $48.8
million, a year-over-year increase of 73%, primarily
reflecting the increase in net sales, gross margin expansion and
leverage on operating expenses year-over-year.
- Adjusted EBITDA was $69.5
million, a year-over-year increase of 60%.
- Diluted EPS was $0.69, a year-over-year increase of
82%.
Additional Full Year 2024 Net Sales Commentary
- REVOLVE segment net sales were $970.5 million, a year-over-year increase of
7%.
- FWRD segment net sales were $159.4 million, a year-over-year decrease of
3%.
- Domestic net sales were $903.5
million, a year-over-year increase of 4%.
- International net sales were $226.4 million, a year-over-year increase of
14%.
Cash Flow and Balance Sheet Commentary
- Net cash provided by operating activities was
$26.7 million and free cash
flow was $18.0 million for the
year ended December 31, 2024, a
decrease of 38% and 54%, respectively. The decrease in both cash
flow measures primarily reflects unfavorable movements in working
capital, partially offset by higher net income.
- Stock repurchases were $11.8
million for the year ended December
31, 2024, exclusive of broker fees and excise taxes. The
company repurchased 767,198 shares of its Class A common stock
during the full year 2024, at an average cost of $15.35. $57.6
million remained available under the company's $100 million stock repurchase program as of
December 31, 2024.
- Balance sheet: Cash and cash equivalents as of
December 31, 2024 grew to
$256.6 million, an increase of
$11.2 million, or 5%, from
$245.4 million as of December 31, 2023. Our balance sheet as of
December 31, 2024 remains debt
free.
- Inventory as of December 31,
2024 was $229.2 million, an
increase of $25.7 million, or 13%,
from the inventory balance of $203.6
million as of December 31,
2023. The increase in inventory balance year-over-year was
slightly lower than our 14% year-over-year growth in net sales
during the fourth quarter of 2024.
Conference Call Information
Revolve Group management
will host a call today at 4:30 pm ET
/ 1:30 pm PT to discuss today's
results in more detail. To participate, please dial
(888) 596-4144 within the United
States or (646) 968-2525 outside the United States approximately 10 minutes
before the scheduled start of the call. The conference ID for the
call is 2756104. The conference call will also be accessible, live
via audio broadcast, on the Investor Relations section of the
Revolve Group website at http://investors.revolve.com. A replay of
the conference call will be available online at
http://investors.revolve.com. In addition, an audio replay of the
call will be available for one week following the call and can be
accessed by dialing 1-800-770-2030 within the United States or (609) 800-9909 outside
the United States. The replay
conference ID is 2756104.
Forward-Looking Statements
This press release contains ''forward-looking statements''
within the meaning of the safe harbor provisions of the U.S.
Private Securities Litigation Reform Act of 1995. All statements
other than statements of historical or current fact included in
this press release are forward-looking statements, including but
not limited to statements regarding our growth prospects and
market share gains, expansion of owned brands, deployment of AI
technology, expansion of physical retail and outlook for the first
quarter and full year of 2025. Forward-looking statements include
statements containing words such as "expect," "anticipate,"
"believe," "project," "will" and similar expressions intended to
identify forward-looking statements. These forward-looking
statements are based on our current expectations. Forward-looking
statements involve risks and uncertainties. Our actual results and
the timing of events could differ materially from those anticipated
in such forward-looking statements as a result of these risks and
uncertainties, which include, without limitation, risks related to
changing economic conditions and their impact on consumer demand
and our business, operating results and financial condition; demand
for our products; supply chain challenges; the effect of tariffs;
inflationary pressures; wars and conflicts in Ukraine/Russia, Israel/Gaza
and the Middle East; other
geopolitical tensions; our fluctuating operating results;
seasonality in our business; our ability to acquire products on
reasonable terms; our e-commerce business model; our ability to
attract customers in a cost effective manner; the strength of our
brand; competition; fraud; system
interruptions; our ability to fulfill orders; the impact of public
health crises on our business, operations and financial results;
the effect of claims, lawsuits, government investigations, other
legal or regulatory proceedings or commercial or contractual
disputes; and other risks and uncertainties included under the
caption "Risk Factors" and elsewhere in our filings with the
Securities and Exchange Commission, or SEC, including, without
limitation, our Quarterly Report on Form 10-Q for the quarter ended
September 30, 2024 and our Annual
Report on Form 10-K for the year ended December 31, 2024, which we expect to file with
the SEC on February 25, 2025. You are
cautioned not to place undue reliance on these forward-looking
statements, which speak only as of the date of this press release.
All forward-looking statements are qualified in their entirety by
this cautionary statement, and we undertake no obligation to revise
or update any forward-looking statements to reflect events or
circumstances after the date hereof.
Use of Non-GAAP Financial Measures and Other Operating
Metrics
To supplement our condensed consolidated financial statements,
which are prepared and presented in accordance with Generally
Accepted Accounting Principles in the
United States of America (GAAP), we reference in this press
release and the accompanying tables the following non-GAAP
financial measures: Adjusted EBITDA and free cash
flow.
The presentation of this non-GAAP financial information is not
intended to be considered in isolation or as a substitute for, or
superior to, the financial information prepared and presented in
accordance with GAAP, and our non-GAAP measures may be different
from non-GAAP measures used by other companies.
We use these non-GAAP financial measures to evaluate our
operating performance, generate future operating plans and make
strategic decisions regarding the allocation of capital. Our
management believes that these non-GAAP financial measures provide
meaningful supplemental information regarding our performance and
liquidity by excluding certain expenses that may not be indicative
of our ongoing core operating performance. We believe that both
management and investors benefit from referring to these non-GAAP
financial measures in assessing our performance and when analyzing
historical performance and liquidity and when planning,
forecasting, and analyzing future periods.
For a reconciliation of these non-GAAP financial measures to the
most directly comparable GAAP measures, please see the tables
captioned "Reconciliation of Non-GAAP Financial Measures" included
at the end of this release. We encourage reviewing the
reconciliation in conjunction with the presentation of the non-GAAP
financial measures for each of the periods presented. In future
periods, we may exclude similar items, may incur income and
expenses similar to these excluded items and may include other
expenses, costs and non-recurring items.
Definitions of our non-GAAP financial measures and other
operating metrics are presented below.
Adjusted EBITDA
Adjusted EBITDA is a non-GAAP financial measure that we
calculate as net income before other (income) expense, net; taxes;
and depreciation and amortization; adjusted to exclude the effects
of equity-based compensation expense, certain transaction costs and
certain non-routine items. Adjusted EBITDA is a key measure used by
management to evaluate our operating performance, generate future
operating plans and make strategic decisions regarding the
allocation of capital. In particular, the exclusion of certain
expenses in calculating Adjusted EBITDA facilitates operating
performance comparisons on a period-to-period basis and, in the
case of exclusion of the impact of equity-based compensation,
excludes an item that we do not consider to be indicative of our
core operating performance.
Free Cash Flow
Free cash flow is a non-GAAP financial measure that we calculate
as net cash provided by operating activities less cash used in
purchases of property and equipment, and purchases of rental
product. We view free cash flow as an important indicator of our
liquidity because it measures the amount of cash we generate. Free
cash flow also reflects changes in working capital.
Active Customers
We define an active customer as a unique customer account from
which a purchase was made across our platform at least once in the
preceding 12-month period. In any particular period, we determine
our number of active customers by counting the total number of
customers who have made at least one purchase in the preceding
12-month period, measured from the last date of such period. We
view the number of active customers as a key indicator of our
growth, the reach of our sites, the value proposition and consumer
awareness of our brand, the continued use of our sites by our
customers and their desire to purchase our products.
Total Orders Placed
We define total orders placed as the total number of orders
placed by our customers, prior to product returns, across our
platform in any given period. We view total orders placed as
a key indicator of the velocity of our business and an indication
of the desirability of our products and sites to our customers.
Total orders placed, together with average order value, is an
indicator of the net sales we expect to recognize in a given
period.
Average Order Value
We define average order value as the sum of the total gross
sales from our sites in a given period, prior to product returns,
divided by the total orders placed in that period. We believe our
high average order value demonstrates the premium nature of our
product assortment. Average order value varies depending on the
site through which we sell merchandise, the mix of product
categories sold, the number of units in each order, the percentage
of sales at full price, and for sales at less than full price, the
level of markdowns.
About Revolve Group, Inc.
Revolve Group, Inc. (NYSE: RVLV) is the next-generation fashion
retailer for Millennial and Generation Z consumers. As a trusted
premium lifestyle brand and a go-to online source for discovery and
inspiration, we deliver an engaging customer experience from a vast
yet curated offering of apparel, footwear, accessories, beauty and
home products. Our dynamic platform connects a deeply engaged
community of millions of consumers, thousands of global fashion
influencers and more than 1,000 emerging, established and owned
brands.
We were founded in 2003 by our co-CEOs, Michael Mente and Mike
Karanikolas. We sell merchandise through two complementary
segments, REVOLVE and FWRD, that leverage one platform. Through
REVOLVE, we offer an assortment of premium apparel, footwear,
accessories and beauty products from emerging, established and
owned brands. Through FWRD, we offer an assortment of curated and
elevated iconic and emerging luxury brands. For more
information, visit www.revolve.com.
Contacts:
Investors:
Erik Randerson, CFA
562.677.9513
IR@revolve.com
Media:
Jennifer Walker
revolve@walkerdrawas.com
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME
|
(Unaudited)
|
(In thousands, except
per share data)
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
$
|
293,728
|
|
|
$
|
257,778
|
|
|
$
|
1,129,911
|
|
|
$
|
1,068,719
|
|
Cost of
sales
|
|
|
139,430
|
|
|
|
123,729
|
|
|
|
536,638
|
|
|
|
514,520
|
|
Gross
profit
|
|
|
154,298
|
|
|
|
134,049
|
|
|
|
593,273
|
|
|
|
554,199
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fulfillment
|
|
|
9,456
|
|
|
|
8,997
|
|
|
|
37,389
|
|
|
|
36,654
|
|
Selling and
distribution
|
|
|
48,359
|
|
|
|
45,776
|
|
|
|
195,169
|
|
|
|
197,052
|
|
Marketing
|
|
|
43,326
|
|
|
|
42,353
|
|
|
|
167,176
|
|
|
|
171,774
|
|
General and
administrative
|
|
|
41,756
|
|
|
|
34,724
|
|
|
|
142,122
|
|
|
|
126,585
|
|
Total operating
expenses
|
|
|
142,897
|
|
|
|
131,850
|
|
|
|
541,856
|
|
|
|
532,065
|
|
Income from
operations
|
|
|
11,401
|
|
|
|
2,199
|
|
|
|
51,417
|
|
|
|
22,134
|
|
Other income,
net
|
|
|
(3,246)
|
|
|
|
(2,677)
|
|
|
|
(13,030)
|
|
|
|
(15,627)
|
|
Income before income
taxes
|
|
|
14,647
|
|
|
|
4,876
|
|
|
|
64,447
|
|
|
|
37,761
|
|
Provision for income
taxes
|
|
|
2,877
|
|
|
|
1,382
|
|
|
|
15,676
|
|
|
|
9,614
|
|
Net income
|
|
|
11,770
|
|
|
|
3,494
|
|
|
|
48,771
|
|
|
|
28,147
|
|
Less: Net loss
attributable to non-controlling interest
|
|
|
566
|
|
|
|
—
|
|
|
|
786
|
|
|
|
—
|
|
Net income
attributable to Revolve Group, Inc. stockholders
|
|
$
|
12,336
|
|
|
$
|
3,494
|
|
|
$
|
49,557
|
|
|
$
|
28,147
|
|
Earnings per share of
Class A and Class B
common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.17
|
|
|
$
|
0.05
|
|
|
$
|
0.70
|
|
|
$
|
0.39
|
|
Diluted
|
|
$
|
0.17
|
|
|
$
|
0.05
|
|
|
$
|
0.69
|
|
|
$
|
0.38
|
|
Weighted average number
of shares of Class A and Class B common stock
outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
70,975
|
|
|
|
71,782
|
|
|
|
70,846
|
|
|
|
72,961
|
|
Diluted
|
|
|
72,135
|
|
|
|
72,171
|
|
|
|
71,677
|
|
|
|
73,583
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Unaudited)
|
(In thousands, except
share and per share data)
|
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
256,600
|
|
|
$
|
245,449
|
|
Accounts receivable,
net
|
|
|
10,338
|
|
|
|
12,405
|
|
Inventory
|
|
|
229,244
|
|
|
|
203,587
|
|
Income taxes
receivable
|
|
|
1,195
|
|
|
|
1,625
|
|
Prepaid expenses and
other current assets
|
|
|
63,711
|
|
|
|
65,523
|
|
Total current
assets
|
|
|
561,088
|
|
|
|
528,589
|
|
Property and equipment
(net of accumulated depreciation of $22,230 and $17,994
as of December 31, 2024 and December 31, 2023,
respectively)
|
|
|
8,937
|
|
|
|
7,763
|
|
Right-of-use lease
assets
|
|
|
36,259
|
|
|
|
36,440
|
|
Intangible assets,
net
|
|
|
2,294
|
|
|
|
1,875
|
|
Goodwill
|
|
|
2,042
|
|
|
|
2,042
|
|
Other assets
|
|
|
18,067
|
|
|
|
2,172
|
|
Deferred income taxes,
net
|
|
|
36,860
|
|
|
|
30,005
|
|
Total
assets
|
|
$
|
665,547
|
|
|
$
|
608,886
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
45,098
|
|
|
$
|
47,821
|
|
Income taxes
payable
|
|
|
4
|
|
|
|
—
|
|
Accrued
expenses
|
|
|
38,524
|
|
|
|
40,714
|
|
Returns
reserve
|
|
|
69,661
|
|
|
|
63,780
|
|
Current lease
liabilities
|
|
|
9,066
|
|
|
|
6,863
|
|
Other current
liabilities
|
|
|
33,744
|
|
|
|
30,442
|
|
Total current
liabilities
|
|
|
196,097
|
|
|
|
189,620
|
|
Non-current lease
liabilities
|
|
|
31,665
|
|
|
|
34,126
|
|
Total
liabilities
|
|
|
227,762
|
|
|
|
223,746
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Class A common stock,
$0.001 par value; 1,000,000,000 shares
authorized as of December 31, 2024 and December 31,
2023;
39,699,150 and 38,693,589 shares issued and
outstanding as of December 31, 2024
and December 31, 2023, respectively.
|
|
|
40
|
|
|
|
39
|
|
Class B common stock,
$0.001 par value; 125,000,000 shares authorized
as of December 31, 2024 and December 31, 2023;
31,501,330 and
32,597,119 shares issued and outstanding as of
December 31, 2024 and
December 31, 2023, respectively.
|
|
|
32
|
|
|
|
33
|
|
Additional paid-in
capital
|
|
|
133,046
|
|
|
|
116,713
|
|
Retained
earnings
|
|
|
305,070
|
|
|
|
268,355
|
|
Non-controlling
interest
|
|
|
(403)
|
|
|
|
—
|
|
Total stockholders'
equity
|
|
|
437,785
|
|
|
|
385,140
|
|
Total liabilities and
stockholders' equity
|
|
$
|
665,547
|
|
|
$
|
608,886
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
(In
thousands)
|
|
|
|
Year Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
Operating
activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
48,771
|
|
|
$
|
28,147
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
4,429
|
|
|
|
5,094
|
|
Rental product
depreciation
|
|
|
736
|
|
|
|
—
|
|
Equity-based
compensation
|
|
|
10,028
|
|
|
|
5,839
|
|
Deferred income taxes,
net
|
|
|
(6,855)
|
|
|
|
(5,251)
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
2,067
|
|
|
|
(6,984)
|
|
Inventories
|
|
|
(24,791)
|
|
|
|
11,637
|
|
Income taxes
receivable
|
|
|
430
|
|
|
|
1,349
|
|
Prepaid expenses and
other current assets
|
|
|
1,812
|
|
|
|
(5,649)
|
|
Other
assets
|
|
|
(13,593)
|
|
|
|
(1,365)
|
|
Accounts
payable
|
|
|
(2,723)
|
|
|
|
(2,968)
|
|
Income taxes
payable
|
|
|
4
|
|
|
|
(229)
|
|
Accrued
expenses
|
|
|
(2,190)
|
|
|
|
2,448
|
|
Returns
reserve
|
|
|
5,881
|
|
|
|
399
|
|
Right-of-use lease
assets and current and non-current lease liabilities
|
|
|
(77)
|
|
|
|
3,010
|
|
Other current
liabilities
|
|
|
2,763
|
|
|
|
7,865
|
|
Net cash provided by
operating activities
|
|
|
26,692
|
|
|
|
43,342
|
|
Investing
activities:
|
|
|
|
|
|
|
Purchases of property
and equipment
|
|
|
(5,649)
|
|
|
|
(4,198)
|
|
Purchases of rental
product
|
|
|
(3,038)
|
|
|
|
—
|
|
Cash paid for
acquisition
|
|
|
(427)
|
|
|
|
—
|
|
Net cash used in
investing activities
|
|
|
(9,114)
|
|
|
|
(4,198)
|
|
Financing
activities:
|
|
|
|
|
|
|
Proceeds from the
exercise of stock options, net
|
|
|
6,415
|
|
|
|
536
|
|
Repurchases of Class A
common stock
|
|
|
(11,778)
|
|
|
|
(30,913)
|
|
Net cash (used in)
provided by financing activities
|
|
|
(5,363)
|
|
|
|
(30,377)
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
|
|
(1,064)
|
|
|
|
1,958
|
|
Net increase in cash
and cash equivalents
|
|
|
11,151
|
|
|
|
10,725
|
|
Cash and cash
equivalents, beginning of period
|
|
|
245,449
|
|
|
|
234,724
|
|
Cash and cash
equivalents, end of period
|
|
$
|
256,600
|
|
|
$
|
245,449
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
|
|
Cash paid during the
period for:
|
|
|
|
|
|
|
Income taxes, net of
refund
|
|
$
|
22,203
|
|
|
$
|
12,995
|
|
Operating
leases
|
|
$
|
9,305
|
|
|
$
|
7,012
|
|
Supplemental
disclosure of non-cash activities:
|
|
|
|
|
|
|
Lease assets obtained
in exchange for new operating lease liabilities
|
|
$
|
7,180
|
|
|
$
|
20,452
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
SEGMENT
INFORMATION
|
(Unaudited)
|
|
The following table
summarizes our net sales, cost of sales and gross profit for each
of our reportable segments (in thousands):
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
Net
sales
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
REVOLVE
|
|
$
|
251,972
|
|
|
$
|
220,025
|
|
|
$
|
970,517
|
|
|
$
|
904,525
|
|
FWRD
|
|
|
41,756
|
|
|
|
37,753
|
|
|
|
159,394
|
|
|
|
164,194
|
|
Total
|
|
$
|
293,728
|
|
|
$
|
257,778
|
|
|
$
|
1,129,911
|
|
|
$
|
1,068,719
|
|
Cost of
sales
|
|
|
|
|
|
|
|
|
|
|
|
|
REVOLVE
|
|
$
|
114,416
|
|
|
$
|
98,682
|
|
|
$
|
435,918
|
|
|
$
|
412,708
|
|
FWRD
|
|
|
25,014
|
|
|
|
25,047
|
|
|
|
100,720
|
|
|
|
101,812
|
|
Total
|
|
$
|
139,430
|
|
|
$
|
123,729
|
|
|
$
|
536,638
|
|
|
$
|
514,520
|
|
Gross
profit
|
|
|
|
|
|
|
|
|
|
|
|
|
REVOLVE
|
|
$
|
137,556
|
|
|
$
|
121,343
|
|
|
$
|
534,599
|
|
|
$
|
491,817
|
|
FWRD
|
|
|
16,742
|
|
|
|
12,706
|
|
|
|
58,674
|
|
|
|
62,382
|
|
Total
|
|
$
|
154,298
|
|
|
$
|
134,049
|
|
|
$
|
593,273
|
|
|
$
|
554,199
|
|
|
The following table
lists net sales by geographic area (in thousands):
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
United
States
|
|
$
|
236,644
|
|
|
$
|
213,658
|
|
|
$
|
903,484
|
|
|
$
|
870,405
|
|
Rest of the
world
|
|
|
57,084
|
|
|
|
44,120
|
|
|
|
226,427
|
|
|
|
198,314
|
|
Total
|
|
$
|
293,728
|
|
|
$
|
257,778
|
|
|
$
|
1,129,911
|
|
|
$
|
1,068,719
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
KEY OPERATING AND
FINANCIAL METRICS
|
(Unaudited)
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(in thousands,
except average order value and percentages)
|
|
Gross margin
|
|
|
52.5
|
%
|
|
|
52.0
|
%
|
|
|
52.5
|
%
|
|
|
51.9
|
%
|
Adjusted
EBITDA
|
|
$
|
18,272
|
|
|
$
|
8,538
|
|
|
$
|
69,516
|
|
|
$
|
43,409
|
|
Free cash
flow
|
|
$
|
1,831
|
|
|
$
|
(4,960)
|
|
|
$
|
18,005
|
|
|
$
|
39,144
|
|
Active
customers
|
|
|
2,668
|
|
|
|
2,543
|
|
|
|
2,668
|
|
|
|
2,543
|
|
Total orders
placed
|
|
|
2,172
|
|
|
|
2,022
|
|
|
|
8,867
|
|
|
|
8,701
|
|
Average order
value
|
|
$
|
301
|
|
|
$
|
303
|
|
|
$
|
302
|
|
|
$
|
297
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
RECONCILIATION OF
NON-GAAP FINANCIAL MEASURES
|
(Unaudited)
|
|
A reconciliation of
non-GAAP Adjusted EBITDA to net income for the three months and
year ended December 31, 2024 and 2023 is as follows:
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(in
thousands)
|
|
Net income
|
|
$
|
11,770
|
|
|
$
|
3,494
|
|
|
$
|
48,771
|
|
|
$
|
28,147
|
|
Excluding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
|
|
(3,246)
|
|
|
|
(2,677)
|
|
|
$
|
(13,030)
|
|
|
|
(15,627)
|
|
Provision for income
taxes
|
|
|
2,877
|
|
|
|
1,382
|
|
|
$
|
15,676
|
|
|
|
9,614
|
|
Depreciation and
amortization
|
|
|
928
|
|
|
|
1,342
|
|
|
$
|
4,429
|
|
|
|
5,094
|
|
Equity-based
compensation
|
|
|
3,277
|
|
|
|
1,610
|
|
|
$
|
10,028
|
|
|
|
5,839
|
|
Transaction costs
(1)
|
|
|
700
|
|
|
|
—
|
|
|
$
|
1,194
|
|
|
|
—
|
|
Non-routine items
(2)
|
|
|
1,966
|
|
|
|
3,387
|
|
|
$
|
2,448
|
|
|
|
10,342
|
|
Adjusted
EBITDA
|
|
$
|
18,272
|
|
|
$
|
8,538
|
|
|
$
|
69,516
|
|
|
$
|
43,409
|
|
|
|
(1)
|
Includes legal and
professional service fees related to potential and consummated
strategic acquisitions and investments.
|
(2)
|
Non-routine items in
the three months and year ended December 31, 2024 included a $2.0
million non-routine loss related to a shipment theft incident,
which we expect to recover in full through our insurance in future
periods. Non-routine items for the year ended December 31, 2024
also included a $0.5 million charge for a settled matter related to
non-routine import and export fees. Non-routine items in the three
months and year ended December 31, 2023 included $0.6 million and
$7.5 million in legal fees and charges for two separate settled
legal matters, respectively and $2.8 million related to non-routine
import and export fees.
|
|
|
A reconciliation of
non-GAAP free cash flow to net cash provided by operating
activities for the three months and year ended December 31, 2024
and 2023 is as follows:
|
|
|
|
Three Months Ended
December 31,
|
|
|
Year Ended
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(in
thousands)
|
|
Net cash provided by
(used in)
operating activities
|
|
$
|
3,918
|
|
|
$
|
(3,876)
|
|
|
$
|
26,692
|
|
|
$
|
43,342
|
|
Purchases of property
and equipment
|
|
|
(1,830)
|
|
|
|
(1,084)
|
|
|
|
(5,649)
|
|
|
|
(4,198)
|
|
Purchases of rental
product
|
|
|
(257)
|
|
|
|
—
|
|
|
|
(3,038)
|
|
|
|
—
|
|
Free cash
flow
|
|
$
|
1,831
|
|
|
$
|
(4,960)
|
|
|
$
|
18,005
|
|
|
$
|
39,144
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in
investing activities
|
|
$
|
(2,087)
|
|
|
$
|
(1,084)
|
|
|
$
|
(9,114)
|
|
|
$
|
(4,198)
|
|
Net cash provided by
(used in) financing activities
|
|
$
|
5,623
|
|
|
$
|
(18,279)
|
|
|
$
|
(5,363)
|
|
|
$
|
(30,377)
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/revolve-group-announces-fourth-quarter-and-full-year-2024-financial-results-302385031.html
SOURCE Revolve Group, Inc.