STOCK TITAN

e.l.f. Beauty Announces Third Quarter Fiscal 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

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).

Positive
  • 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
Negative
  • 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 31% revenue growth to $355.3 million is particularly impressive given the company's scale, while the 220 basis point market share gain underscores e.l.f.'s strengthening competitive position. The consistent growth over 24 quarters reflects successful execution of their value proposition and marketing strategy.

Margin Analysis: The 71% gross margin, up 40 basis points, shows strong pricing power and operational efficiency. However, the increased SG&A expenses (61% of net sales) and higher marketing investments suggest a strategic focus on long-term growth over short-term profitability. The adjusted EBITDA margin of 19%, while healthy, indicates some compression from these investments.

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 $73.8 million in cash and reduced long-term debt of $154.1 million, providing flexibility for continued growth investments. The adjusted effective tax rate guidance of 19-20% suggests efficient tax planning and stable jurisdictional mix.

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 –

OAKLAND, Calif.--(BUSINESS WIRE)-- e.l.f. Beauty (NYSE: ELF) today announced results for the three and nine months ended December 31, 2024.

“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 31% and gained 220 basis points of market share in the U.S.,” said Tarang Amin, e.l.f. Beauty’s Chairman and Chief Executive Officer. “We believe we are still in the early innings of unlocking the whitespace we see across digital, color cosmetics, skin care and international.”

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 $355.3 million, primarily driven by strength in both our retailer and e-commerce channels, in the U.S. and internationally.
  • Gross margin increased approximately 40 basis points to 71%, primarily driven by favorable foreign exchange impacts on goods purchased from China, cost savings and inventory adjustments, partially offset by mix and higher transportation costs.
  • Selling, general and administrative (“SG&A”) expenses increased $58.1 million to $218.2 million, or 61% of net sales. Adjusted SG&A (SG&A excluding the items identified in the reconciliation table below) increased $45.5 million to $192.9 million, or 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 $5.3 million, primarily driven by an increase in foreign currency exchange loss attributable to foreign currency rate fluctuation between the British pound and US dollar.
  • Net income was $17.3 million on a GAAP basis. Adjusted net income (net income excluding the items identified in the reconciliation table below) was $43.0 million.
  • Diluted earnings per share were $0.30 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 $0.74.
  • Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) was $68.7 million, or 19% of net sales, up 16% 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 $980.9 million, primarily driven by strength in both retailer and e-commerce channels, in the 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 from China, partially offset by inventory adjustments and mix.
  • SG&A increased $220.7 million to $584.9 million, or 60% of net sales. Adjusted SG&A increased $188.1 million to $517.6 million, or 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 $1.3 million, primarily driven by an increase in foreign currency exchange loss attributable to foreign currency rate fluctuation between the British pound and US dollar.
  • Net income was $83.8 million on a GAAP basis. Adjusted net income was $152.3 million.
  • Diluted earnings per share were $1.43 on a GAAP basis. Adjusted diluted earnings per share were $2.61.
  • Adjusted EBITDA was $215.5 million, or 22% of net sales, up 11% year over year.

Liquidity

As of December 31, 2024, the Company had $73.8 million in cash and cash equivalents and $154.1 million of long-term debt, as compared to $72.7 million in cash and cash equivalents and $164.4 million of long-term debt as of December 31, 2023.

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 27-28% year-over-year increase in net sales, as compared to an expected 28-30% increase previously,” said Mandy Fields, e.l.f. Beauty’s Chief Financial Officer.

 

Updated Fiscal 2025 Outlook

 

Previous Fiscal 2025 Outlook

Net sales

$1,300-1,310 million

 

$1,315-1,335 million

Adjusted EBITDA

$289-293 million

 

$304-308 million

Adjusted effective tax rate

19-20%

 

19-20%

Adjusted net income

$193-196 million

 

$205-208 million

Adjusted diluted earnings per share

$3.27-3.32

 

$3.47-3.53

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 2% of net profits to organizations that make positive impacts.

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 $0.01 per share; 250,000,000 shares authorized as of December 31, 2024, March 31, 2024 and December 31, 2023; 56,398,608, 55,583,660 and 55,412,234 shares issued and outstanding as of December 31, 2024, March 31, 2024 and December 31, 2023, respectively

 

 

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.

 

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

FAQ

What was e.l.f. Beauty's (ELF) Q3 2025 revenue growth?

e.l.f. Beauty reported a 31% increase in net sales to $355.3 million for Q3 fiscal 2025.

Why did e.l.f. Beauty (ELF) lower its fiscal 2025 guidance?

e.l.f. Beauty lowered its fiscal 2025 guidance due to softer than expected trends in January, reducing net sales growth expectations from 28-30% to 27-28%.

What was e.l.f. Beauty's (ELF) market share gain in Q3 2025?

e.l.f. Beauty gained 220 basis points of market share in the U.S. during Q3 fiscal 2025.

What is e.l.f. Beauty's (ELF) updated EPS guidance for fiscal 2025?

e.l.f. Beauty updated its adjusted diluted EPS guidance to $3.27-3.32, down from the previous guidance of $3.47-3.53.

How much did e.l.f. Beauty's (ELF) gross margin improve in Q3 2025?

e.l.f. Beauty's gross margin increased by 40 basis points to 71% in Q3 fiscal 2025.
elf Beauty

NYSE:ELF

ELF Rankings

ELF Latest News

ELF Stock Data

2.95B
54.90M
2.56%
111.18%
13.51%
Household & Personal Products
Perfumes, Cosmetics & Other Toilet Preparations
Link
United States
OAKLAND