e.l.f. Beauty Announces Third Quarter Fiscal 2025 Results
e.l.f. Beauty (NYSE: ELF) reported strong Q3 fiscal 2025 results with net sales increasing 31% to $355.3 million and gaining 220 basis points of market share in the U.S. The company's gross margin improved by 40 basis points to 71%, driven by favorable foreign exchange impacts and cost savings.
Key financial metrics include GAAP net income of $17.3 million, adjusted net income of $43.0 million, and adjusted EBITDA of $68.7 million. For the nine-month period, net sales grew 40% to $980.9 million.
However, due to softer than expected January trends, e.l.f. Beauty has updated its fiscal 2025 outlook, now projecting net sales growth of 27-28% (down from 28-30%) with expected net sales of $1,300-1,310 million and adjusted diluted EPS of $3.27-3.32 (reduced from $3.47-3.53).
e.l.f. Beauty (NYSE: ELF) ha riportato risultati robusti per il terzo trimestre dell'anno fiscale 2025, con vendite nette in aumento del 31% a 355,3 milioni di dollari e un guadagno di 220 punti base di quota di mercato negli Stati Uniti. Il margine lordo della società è migliorato di 40 punti base, raggiungendo il 71%, grazie a favorevoli impatti del cambio e risparmi sui costi.
I principali indicatori finanziari includono un utile netto GAAP di 17,3 milioni di dollari, un utile netto rettificato di 43,0 milioni di dollari e un EBITDA rettificato di 68,7 milioni di dollari. Per il periodo di nove mesi, le vendite nette sono cresciute del 40%, raggiungendo i 980,9 milioni di dollari.
Tuttavia, a causa di tendenze più deboli del previsto a gennaio, e.l.f. Beauty ha aggiornato le previsioni per l'anno fiscale 2025, ora prevedendo una crescita delle vendite nette del 27-28% (in diminuzione dal 28-30%) con vendite nette previste di 1.300-1.310 milioni e un utile per azione diluito rettificato di 3,27-3,32 dollari (ridotto rispetto a 3,47-3,53 dollari).
e.l.f. Beauty (NYSE: ELF) informó resultados sólidos para el tercer trimestre del año fiscal 2025, con un aumento del 31% en las ventas netas a 355.3 millones de dólares y una ganancia de 220 puntos básicos de cuota de mercado en EE. UU. El margen bruto de la compañía mejoró en 40 puntos básicos al 71%, impulsado por favorables impactos de cambios de divisas y ahorros de costos.
Los principales indicadores financieros incluyen un ingreso neto GAAP de 17.3 millones de dólares, un ingreso neto ajustado de 43.0 millones de dólares y un EBITDA ajustado de 68.7 millones de dólares. Para el periodo de nueve meses, las ventas netas crecieron un 40% alcanzando 980.9 millones de dólares.
No obstante, debido a las tendencias de enero más suaves de lo esperado, e.l.f. Beauty ha actualizado su perspectiva fiscal 2025, proyectando ahora un crecimiento de ventas netas del 27-28% (reducido del 28-30%) con ventas netas esperadas de 1,300-1,310 millones y un EPS diluido ajustado de 3.27-3.32 dólares (reducido de 3.47-3.53 dólares).
e.l.f. Beauty (NYSE: ELF)는 2025 회계 연도 3분기에 순 판매가 31% 증가하여 3억 5530만 달러에 달하고 미국에서 220베이시스 포인트의 시장 점유율을 확보했다고 보고했습니다. 회사의 총 마진은 외환 영향과 비용 절감 덕분에 40베이시스 포인트 증가하여 71%로 개선되었습니다.
주요 재무 지표에는 GAAP 순소득 1730만 달러, 조정된 순소득 4300만 달러, 그리고 조정된 EBITDA 6870만 달러가 포함됩니다. 9개월 동안 순 판매는 40% 증가하여 9억 8090만 달러에 달했습니다.
하지만 예상보다 부드러운 1월의 트렌드로 인해, e.l.f. Beauty는 2025 회계 연도 전망을 수정했습니다. 현재 순 판매 증가율은 27-28%로 전망하고 있으며 (28-30%에서 하향 조정됨), 예상 순 판매는 13억-131억 달러, 조정된 희석 EPS는 3.27-3.32 달러로 예상하고 있습니다 (3.47-3.53 달러에서 하향 조정됨).
e.l.f. Beauty (NYSE: ELF) a publié des résultats solides pour le troisième trimestre de l'exercice fiscal 2025, avec une augmentation de 31% des ventes nettes à 355,3 millions de dollars et un gain de 220 points de base de parts de marché aux États-Unis. La marge brute de la société s'est améliorée de 40 points de base, atteignant 71%, grâce à des impacts favorables des taux de change et à des économies de coûts.
Les principaux indicateurs financiers comprennent un bénéfice net GAAP de 17,3 millions de dollars, un bénéfice net ajusté de 43,0 millions de dollars et un EBITDA ajusté de 68,7 millions de dollars. Pour la période de neuf mois, les ventes nettes ont augmenté de 40%, atteignant 980,9 millions de dollars.
Cependant, en raison de tendances de janvier plus faibles que prévu, e.l.f. Beauty a mis à jour ses prévisions pour l'exercice fiscal 2025, projetant désormais une croissance des ventes nettes de 27 à 28% (en baisse par rapport à 28-30%) avec des ventes nettes attendues de 1 300 à 1 310 millions de dollars et un BPA dilué ajusté de 3,27 à 3,32 dollars (réduit par rapport à 3,47-3,53 dollars).
e.l.f. Beauty (NYSE: ELF) hat im dritten Quartal des Geschäftsjahres 2025 starke Ergebnisse gemeldet, mit einem Anstieg der Nettoumsätze um 31% auf 355,3 Millionen US-Dollar und einem Gewinn von 220 Basispunkten Marktanteil in den USA. Die Bruttomarge des Unternehmens verbesserte sich um 40 Basispunkte auf 71%, was auf vorteilhafte Fremdwährungswirkungen und Kosteneinsparungen zurückzuführen ist.
Wichtige Finanzkennzahlen umfassen einen GAAP Nettogewinn von 17,3 Millionen US-Dollar, einen bereinigten Nettogewinn von 43,0 Millionen US-Dollar und ein bereinigtes EBITDA von 68,7 Millionen US-Dollar. Für den Neunmonatszeitraum wuchsen die Nettoumsätze um 40% auf 980,9 Millionen US-Dollar.
Aufgrund schwächer als erwarteter Trends im Januar hat e.l.f. Beauty jedoch seine Prognose für das Geschäftsjahr 2025 aktualisiert, und rechnet nun mit einem Wachstum der Nettoumsätze von 27-28% (von zuvor 28-30% nach unten korrigiert), mit erwarteten Nettoumsätzen von 1.300-1.310 Millionen US-Dollar und einem bereinigten verwässerten EPS von 3,27-3,32 US-Dollar (von 3,47-3,53 US-Dollar reduziert).
- Net sales increased 31% to $355.3 million in Q3
- Gained 220 basis points of market share in U.S.
- Gross margin improved 40 basis points to 71%
- Nine-month net sales grew 40% to $980.9 million
- 24th consecutive quarter of net sales growth
- Lowered fiscal 2025 outlook due to softer January trends
- Reduced adjusted EPS guidance from $3.47-3.53 to $3.27-3.32
- SG&A expenses increased to 61% of net sales
- Other expenses increased 306% due to foreign currency exchange losses
Insights
e.l.f. Beauty's Q3 FY2025 results demonstrate remarkable resilience in a competitive beauty market, with several key performance indicators deserving attention:
Growth & Market Position: The
Margin Analysis: The
Strategic Implications: The guidance revision, while modest, warrants attention. The softer January trends could signal broader consumer spending caution, yet e.l.f.'s value positioning typically performs well in challenging economic environments. The company's focus on digital, color cosmetics, skincare and international expansion presents substantial growth runways, particularly as international markets remain underpenetrated.
Financial Health: The balance sheet remains strong with
Market Dynamics & Brand Strength: The 220 basis point market share gain is particularly significant in the highly competitive beauty sector, where established players typically defend their positions vigorously. This growth suggests e.l.f.'s value proposition and marketing strategies are resonating strongly with consumers, particularly in digital channels.
Channel Strategy: The strong performance across both retailer and e-commerce channels indicates successful omnichannel execution. The increased investment in marketing and digital spend, while pressuring margins, appears strategic given the digital-first nature of beauty consumer engagement.
International Expansion: Despite currency headwinds affecting British pound transactions, the international growth trajectory remains promising. The company's 'early innings' characterization of their international opportunity suggests significant untapped potential, particularly in markets where affordable luxury beauty brands have historically performed well.
– Delivered 24th Consecutive Quarter of Net Sales Growth and Market Share Gains –
– Updates Fiscal 2025 Outlook –
“I’m proud of the e.l.f. Beauty team for delivering another quarter of consistent, category-leading growth. In Q3, we grew net sales
Three Months Ended December 31, 2024 Results
For the three months ended December 31, 2024, compared to the three months ended December 31, 2023:
-
Net sales increased
31% to , primarily driven by strength in both our retailer and e-commerce channels, in the$355.3 million U.S. and internationally. -
Gross margin increased approximately 40 basis points to
71% , primarily driven by favorable foreign exchange impacts on goods purchased fromChina , cost savings and inventory adjustments, partially offset by mix and higher transportation costs. -
Selling, general and administrative (“SG&A”) expenses increased
to$58.1 million , or$218.2 million 61% of net sales. Adjusted SG&A (SG&A excluding the items identified in the reconciliation table below) increased to$45.5 million , or$192.9 million 54% of net sales. The increase in SG&A dollars was primarily due to an increase in marketing and digital spend, compensation and benefits, operations costs, general administrative expense, retail fixturing and visual merchandising costs, and depreciation and amortization. -
Other expense, net increased
306% to , primarily driven by an increase in foreign currency exchange loss attributable to foreign currency rate fluctuation between the British pound and US dollar.$5.3 million -
Net income was
on a GAAP basis. Adjusted net income (net income excluding the items identified in the reconciliation table below) was$17.3 million .$43.0 million -
Diluted earnings per share were
on a GAAP basis. Adjusted diluted earnings per share (diluted earnings per share calculated with adjusted net income excluding the items identified in the reconciliation table below) were$0.30 .$0.74 -
Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) was
, or$68.7 million 19% of net sales, up16% year over year.
Nine Months Ended December 31, 2024 Results
For the nine months ended December 31, 2024, compared to the nine months ended December 31, 2023:
-
Net sales increased
40% to , primarily driven by strength in both retailer and e-commerce channels, in the$980.9 million U.S. and internationally. -
Gross margin increased approximately 50 basis points to
71% , primarily driven by cost savings and favorable foreign exchange impacts on goods purchased fromChina , partially offset by inventory adjustments and mix. -
SG&A increased
to$220.7 million , or$584.9 million 60% of net sales. Adjusted SG&A increased to$188.1 million , or$517.6 million 53% of net sales. The increase in SG&A dollars was primarily due to an increase in marketing and digital spend, compensation and benefits, operations costs, general administrative expense, retail fixturing and visual merchandising costs, and depreciation and amortization. -
Other expense, net increased
168% to , primarily driven by an increase in foreign currency exchange loss attributable to foreign currency rate fluctuation between the British pound and US dollar.$1.3 million -
Net income was
on a GAAP basis. Adjusted net income was$83.8 million .$152.3 million -
Diluted earnings per share were
on a GAAP basis. Adjusted diluted earnings per share were$1.43 .$2.61 -
Adjusted EBITDA was
, or$215.5 million 22% of net sales, up11% year over year.
Liquidity
As of December 31, 2024, the Company had
Updated Fiscal 2025 Outlook
“Given softer than expected trends in January, we are taking a prudent approach and lowering our outlook for the final quarter of our fiscal year. Our updated outlook for fiscal 2025 reflects an expected 27
|
Updated Fiscal 2025 Outlook |
|
Previous Fiscal 2025 Outlook |
Net sales |
|
|
|
Adjusted EBITDA |
|
|
|
Adjusted effective tax rate |
19 |
|
19 |
Adjusted net income |
|
|
|
Adjusted diluted earnings per share |
|
|
|
Fiscal year ending diluted shares outstanding |
59 million |
|
59 million |
Webcast Details
The Company will hold a webcast to discuss the results from its third quarter fiscal 2025 today, February 6, 2025, at 4:30 p.m. Eastern Time. The webcast will be broadcast live at https://investor.elfbeauty.com/stock-and-financial/events-and-presentations. For those unable to listen to the live broadcast, an archived version will be available at the same location.
About e.l.f. Beauty
e.l.f. Beauty (NYSE: ELF) is fueled by a belief that anything is e.l.f.ing possible. e.l.f. is a different kind of company that disrupts norms, shapes culture and connects communities, through positivity, inclusivity and accessibility. The mission is clear: to make the best of beauty accessible to every eye, lip and face. e.l.f. Beauty and its brands, e.l.f. Cosmetics, e.l.f. SKIN, Keys Soulcare, Well People and Naturium, are led by purpose, driven by results and elevated by superpowers. e.l.f. Beauty offers e.l.f. clean and vegan products, all double-certified by PETA and Leaping Bunny as cruelty free, and proudly stands as the first beauty company with Fair Trade Certified™ facilities. With a kind heart at the center of e.l.f.’s ethos, the company donates
Learn more at https://www.elfbeauty.com/
Note Regarding non-GAAP Financial Measures
This press release includes references to non-GAAP measures, including adjusted EBITDA, adjusted SG&A, adjusted net income and adjusted diluted earnings per share. The Company presents these non-GAAP measures because its management uses them as supplemental measures in assessing its operating performance, and believes they are helpful to investors, securities analysts and other interested parties in evaluating the Company’s performance. The non-GAAP measures included in this press release are not measurements of financial performance under GAAP and they should not be considered as alternatives to or substitutes for measures of performance derived in accordance with GAAP. In addition, these non-GAAP measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items. These non-GAAP measures have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing the Company’s results as reported under GAAP. The Company’s definitions and calculations of these non-GAAP measures are not necessarily comparable to other similarly titled measures used by other companies due to different methods of calculation.
Adjusted EBITDA excludes expense or income related to stock-based compensation, impairment of equity investment, and other non-cash and non-recurring items. Such other non-cash or non-recurring items include amortization of internal-use software costs related to cloud applications, costs related to the acquisition of Naturium, and cloud computing ERP implementation costs.
Adjusted SG&A excludes expense related to stock-based compensation and other non-recurring items. Such other non-recurring items include other non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium.
Adjusted effective tax rate is the tax rate when excluding the pre-tax impact of expense or income related to stock-based compensation, other non-cash and non-recurring items, impairment of equity investment, amortization of acquired intangible assets, as well as the related tax impact for these items, calculated utilizing the statutory rate for where the impact was incurred.
Adjusted net income excludes expense related to stock-based compensation, other non-recurring items, impairment of equity investment, amortization of acquired intangible assets and the tax impact of the foregoing adjustments. Such other non-recurring items include other non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium.
With respect to the Company’s expectations under “Updated Fiscal 2025 Outlook” above, the Company is not able to provide a quantitative reconciliation of the adjusted EBITDA, adjusted net income and adjusted diluted earnings per share guidance non-GAAP measures to the corresponding net income and diluted earnings per share GAAP measures without unreasonable efforts. The Company cannot provide meaningful estimates of the non-recurring charges and credits excluded from these non-GAAP measures due to the forward-looking nature of these estimates and their inherent variability and uncertainty. For the same reasons, the Company is unable to address the probable significance of the unavailable information.
Forward-looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws, including those statements relating to the Company's outlook for fiscal 2025 under “Updated Fiscal 2025 Outlook” above and those statements that we believe we are still in the early innings of unlocking the whitespace we see across digital, color cosmetics, skin care and international. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, actual results and the timing of selected events may differ materially from those expectations. Factors that could cause actual results to differ materially from those in the forward looking statements include, among other things, the risks and uncertainties that are described in the Company's most recent Annual Report on Form 10-K, as updated from time to time in the Company's SEC filings, as well as the Company’s ability to effectively compete with other beauty companies; the Company’s ability to successfully introduce new products; the Company’s ability to attract new retail customers and/or expand business with its existing retail customers; the Company’s ability to optimize shelf space at its key retail customers; the loss of any of the Company’s key retail customers or if the general business performance of its key retail customers declines; and the Company’s ability to effectively manage its SG&A and other expenses. Potential investors are urged to consider these factors carefully in evaluating the forward-looking statements. These forward-looking statements speak only as of the date hereof. Except as required by law, the Company assumes no obligation to update or revise these forward-looking statements for any reason, even if new information becomes available in the future.
e.l.f. Beauty, Inc. and subsidiaries Condensed consolidated statements of operations (unaudited) (in thousands, except share and per share data) |
||||||||||||||||
|
|
Three months ended December 31, |
|
Nine months ended December 31, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net sales |
|
$ |
355,320 |
|
|
$ |
270,943 |
|
|
$ |
980,872 |
|
|
$ |
702,789 |
|
Cost of sales |
|
|
102,015 |
|
|
|
78,986 |
|
|
|
282,225 |
|
|
|
205,895 |
|
Gross profit |
|
|
253,305 |
|
|
|
191,957 |
|
|
|
698,647 |
|
|
|
496,894 |
|
Selling, general and administrative expenses |
|
|
218,220 |
|
|
|
160,121 |
|
|
|
584,936 |
|
|
|
364,246 |
|
Operating income |
|
|
35,085 |
|
|
|
31,836 |
|
|
|
113,711 |
|
|
|
132,648 |
|
Other (expense) income, net |
|
|
(5,278 |
) |
|
|
2,565 |
|
|
|
(1,300 |
) |
|
|
1,902 |
|
Impairment of equity investment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,720 |
) |
Interest expense, net |
|
|
(3,527 |
) |
|
|
(3,985 |
) |
|
|
(10,953 |
) |
|
|
(3,021 |
) |
Income before provision for income taxes |
|
|
26,280 |
|
|
|
30,416 |
|
|
|
101,458 |
|
|
|
129,809 |
|
Income tax provision |
|
|
(9,019 |
) |
|
|
(3,528 |
) |
|
|
(17,622 |
) |
|
|
(16,673 |
) |
Net income |
|
$ |
17,261 |
|
|
$ |
26,888 |
|
|
$ |
83,836 |
|
|
$ |
113,136 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
0.31 |
|
|
$ |
0.49 |
|
|
$ |
1.49 |
|
|
$ |
2.08 |
|
Diluted |
|
$ |
0.30 |
|
|
$ |
0.46 |
|
|
$ |
1.43 |
|
|
$ |
1.97 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
56,358,694 |
|
|
|
55,140,887 |
|
|
|
56,227,037 |
|
|
|
54,503,518 |
|
Diluted |
|
|
58,353,219 |
|
|
|
58,030,115 |
|
|
|
58,463,343 |
|
|
|
57,550,094 |
|
e.l.f. Beauty, Inc. and subsidiaries Condensed consolidated balance sheets (unaudited) (in thousands, except share and per share data) |
||||||||||||
|
|
December 31, 2024 |
|
March 31, 2024 |
|
December 31, 2023 |
||||||
Assets |
|
|
|
|
|
|
||||||
Current assets: |
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
$ |
73,845 |
|
|
$ |
108,183 |
|
|
$ |
72,705 |
|
Accounts receivable, net |
|
|
187,744 |
|
|
|
123,797 |
|
|
|
121,061 |
|
Inventory, net |
|
|
214,786 |
|
|
|
191,489 |
|
|
|
204,504 |
|
Prepaid expenses and other current assets |
|
|
82,702 |
|
|
|
53,608 |
|
|
|
56,630 |
|
Total current assets |
|
|
559,077 |
|
|
|
477,077 |
|
|
|
454,900 |
|
Property and equipment, net |
|
|
19,878 |
|
|
|
13,974 |
|
|
|
12,805 |
|
Intangible assets, net |
|
|
212,047 |
|
|
|
225,094 |
|
|
|
230,658 |
|
Goodwill |
|
|
340,582 |
|
|
|
340,600 |
|
|
|
340,165 |
|
Other assets |
|
|
133,250 |
|
|
|
72,502 |
|
|
|
69,756 |
|
Total assets |
|
$ |
1,264,834 |
|
|
$ |
1,129,247 |
|
|
$ |
1,108,284 |
|
|
|
|
|
|
|
|
||||||
Liabilities and stockholders' equity |
|
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
|
||||||
Current portion of long-term debt |
|
$ |
100,250 |
|
|
$ |
100,307 |
|
|
$ |
100,394 |
|
Accounts payable |
|
|
65,293 |
|
|
|
81,075 |
|
|
|
72,917 |
|
Accrued expenses and other current liabilities |
|
|
128,364 |
|
|
|
117,733 |
|
|
|
129,628 |
|
Total current liabilities |
|
|
293,907 |
|
|
|
299,115 |
|
|
|
302,939 |
|
Long-term debt |
|
|
154,061 |
|
|
|
161,819 |
|
|
|
164,403 |
|
Deferred tax liabilities |
|
|
493 |
|
|
|
3,666 |
|
|
|
4,281 |
|
Long-term operating lease obligations |
|
|
48,116 |
|
|
|
21,459 |
|
|
|
21,720 |
|
Other long-term liabilities |
|
|
870 |
|
|
|
616 |
|
|
|
717 |
|
Total liabilities |
|
|
497,447 |
|
|
|
486,675 |
|
|
|
494,060 |
|
|
|
|
|
|
|
|
||||||
Stockholders' equity: |
|
|
|
|
|
|
||||||
Common stock, par value of |
|
|
563 |
|
|
|
555 |
|
|
|
553 |
|
Additional paid-in capital |
|
|
977,141 |
|
|
|
936,403 |
|
|
|
922,592 |
|
Accumulated other comprehensive income (loss) |
|
|
183 |
|
|
|
(50 |
) |
|
|
(58 |
) |
Accumulated deficit |
|
|
(210,500 |
) |
|
|
(294,336 |
) |
|
|
(308,863 |
) |
Total stockholders' equity |
|
|
767,387 |
|
|
|
642,572 |
|
|
|
614,224 |
|
Total liabilities and stockholders' equity |
|
$ |
1,264,834 |
|
|
$ |
1,129,247 |
|
|
$ |
1,108,284 |
|
e.l.f. Beauty, Inc. and subsidiaries Condensed consolidated statements of cash flows (unaudited) (in thousands) |
||||||||
|
|
Nine months ended December 31, |
||||||
|
|
2024 |
|
2023 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
83,836 |
|
|
$ |
113,136 |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
|
30,899 |
|
|
|
20,445 |
|
Non-cash lease expense |
|
|
7,010 |
|
|
|
3,802 |
|
Stock-based compensation expense |
|
|
56,951 |
|
|
|
29,459 |
|
Amortization of debt issuance costs and discount on debt |
|
|
413 |
|
|
|
290 |
|
Deferred income taxes |
|
|
(4,153 |
) |
|
|
(1,684 |
) |
Impairment of equity investment |
|
|
— |
|
|
|
1,720 |
|
Acquisition-related seller expenses |
|
|
— |
|
|
|
(10,549 |
) |
Other, net |
|
|
844 |
|
|
|
27 |
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
|
(65,067 |
) |
|
|
(45,878 |
) |
Inventory |
|
|
(23,652 |
) |
|
|
(106,898 |
) |
Prepaid expenses and other assets |
|
|
(77,534 |
) |
|
|
(50,696 |
) |
Accounts payable and accrued expenses |
|
|
(5,691 |
) |
|
|
84,733 |
|
Other liabilities |
|
|
(6,116 |
) |
|
|
(3,768 |
) |
Net cash (used in) provided by operating activities |
|
|
(2,260 |
) |
|
|
34,139 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Acquisition, net of cash acquired |
|
|
— |
|
|
|
(274,973 |
) |
Purchase of property and equipment |
|
|
(7,461 |
) |
|
|
(5,984 |
) |
Other, net |
|
|
(278 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(7,739 |
) |
|
|
(280,957 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from revolving line of credit |
|
|
— |
|
|
|
89,500 |
|
Proceeds from long-term debt |
|
|
— |
|
|
|
115,000 |
|
Repayment of long-term debt |
|
|
(8,062 |
) |
|
|
(5,188 |
) |
Debt issuance costs paid |
|
|
— |
|
|
|
(665 |
) |
Repurchase of common stock |
|
|
(17,076 |
) |
|
|
— |
|
Proceeds from exercise of stock options |
|
|
917 |
|
|
|
2,893 |
|
Other, net |
|
|
(57 |
) |
|
|
(489 |
) |
Net cash (used in) provided by financing activities |
|
|
(24,278 |
) |
|
|
201,051 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(61 |
) |
|
|
(56 |
) |
Net decrease in cash, cash equivalents and restricted cash |
|
|
(34,338 |
) |
|
|
(45,823 |
) |
Cash, cash equivalents and restricted cash - beginning of period |
|
|
108,183 |
|
|
|
120,778 |
|
Cash, cash equivalents and restricted cash - end of period |
|
$ |
73,845 |
|
|
$ |
74,955 |
|
Balance sheet classification |
December 31, 2024 |
|
December 31, 2023 |
||||
Cash and cash equivalents |
$ |
73,845 |
|
|
$ |
72,705 |
|
Restricted cash (included in Prepaid expenses and other current assets) |
|
— |
|
|
2,250 |
||
Total cash, cash equivalents and restricted cash |
$ |
73,845 |
|
|
$ |
74,955 |
|
e.l.f. Beauty, Inc. and subsidiaries Reconciliation of GAAP net income to non-GAAP adjusted EBITDA (unaudited) (in thousands) |
||||||||||||
|
|
Three months ended December 31, |
|
Nine months ended December 31, |
||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
Net income |
|
$ |
17,261 |
|
$ |
26,888 |
|
$ |
83,836 |
|
$ |
113,136 |
Interest expense, net |
|
|
3,527 |
|
|
3,985 |
|
|
10,953 |
|
|
3,021 |
Income tax provision |
|
|
9,019 |
|
|
3,528 |
|
|
17,622 |
|
|
16,673 |
Depreciation and amortization |
|
|
11,599 |
|
|
10,272 |
|
|
30,899 |
|
|
20,445 |
EBITDA |
|
$ |
41,406 |
|
$ |
44,673 |
|
$ |
143,310 |
|
$ |
153,275 |
Stock-based compensation |
|
|
22,339 |
|
|
11,042 |
|
|
56,951 |
|
|
29,459 |
Impairment of equity investment (a) |
|
|
— |
|
|
— |
|
|
— |
|
|
1,720 |
Other non-cash and non-recurring items (b) |
|
|
4,966 |
|
|
3,378 |
|
|
15,213 |
|
|
9,357 |
Adjusted EBITDA |
|
$ |
68,711 |
|
$ |
59,093 |
|
$ |
215,474 |
|
$ |
193,811 |
(a) |
Represents an impairment of equity investment recorded during the nine months ended December 31, 2023. |
|
(b) |
Represents other non-cash or non-recurring items, which include amortization of internal-use software costs related to cloud applications, costs related to the acquisition of Naturium, and cloud computing ERP implementation costs. |
e.l.f. Beauty, Inc. and subsidiaries Reconciliation of GAAP SG&A to non-GAAP adjusted SG&A (unaudited) (in thousands) |
|||||||||||||||
|
Three months ended December 31, |
|
Nine months ended December 31, |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Selling, general and administrative expenses |
$ |
218,220 |
|
|
$ |
160,121 |
|
|
$ |
584,936 |
|
|
$ |
364,246 |
|
Stock-based compensation |
|
(22,303 |
) |
|
|
(11,051 |
) |
|
|
(56,905 |
) |
|
|
(29,464 |
) |
Other non-recurring items (a) |
|
(3,036 |
) |
|
|
(1,726 |
) |
|
|
(10,466 |
) |
|
|
(5,267 |
) |
Adjusted selling, general and administrative expenses |
$ |
192,881 |
|
|
$ |
147,344 |
|
|
$ |
517,565 |
|
|
$ |
329,515 |
|
(a) |
Represents other non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium. |
e.l.f. Beauty, Inc. and subsidiaries Reconciliation of GAAP net income to non-GAAP adjusted net income (unaudited) (in thousands, except share and per share data) |
||||||||||||||||
|
|
Three months ended December 31, |
|
Nine months ended December 31, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net income |
|
$ |
17,261 |
|
|
$ |
26,888 |
|
|
$ |
83,836 |
|
|
$ |
113,136 |
|
Stock-based compensation |
|
|
22,339 |
|
|
|
11,042 |
|
|
|
56,951 |
|
|
|
29,459 |
|
Other non-recurring items (a) |
|
|
3,036 |
|
|
|
2,056 |
|
|
|
10,466 |
|
|
|
5,597 |
|
Impairment of equity investment (b) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,720 |
|
Amortization of acquired intangible assets (c) |
|
|
4,349 |
|
|
|
6,128 |
|
|
|
13,047 |
|
|
|
10,183 |
|
Tax Impact (d) |
|
|
(3,952 |
) |
|
|
(3,219 |
) |
|
|
(11,954 |
) |
|
|
(7,174 |
) |
Adjusted net income |
|
$ |
43,033 |
|
|
$ |
42,895 |
|
|
$ |
152,346 |
|
|
$ |
152,921 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares outstanding – diluted |
|
|
58,353,219 |
|
|
|
58,030,115 |
|
|
|
58,463,343 |
|
|
|
57,550,094 |
|
Adjusted diluted earnings per share |
|
$ |
0.74 |
|
|
$ |
0.74 |
|
|
$ |
2.61 |
|
|
$ |
2.66 |
|
(a) |
Represents other non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium. |
|
(b) |
Represents an impairment of equity investment recorded during the nine months ended December 31, 2023. |
|
(c) |
Represents amortization expense of acquired intangible assets consisting of customer relationships and trademarks. |
|
(d) |
Represents the tax impact of the above adjustments. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250206928640/en/
Investors:
KC Katten
VP, Corporate Development & Investor Relations
kkatten@elfbeauty.com
Media:
Sam Critchell
VP, Corporate Communications
scritchell@elfbeauty.com
Source: e.l.f. Beauty