LOS
ANGELES, Aug. 6, 2024 /PRNewswire/ -- Revolve
Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for
Millennial and Generation Z consumers, today announced financial
results for the second quarter ended June
30, 2024.
"I'm thrilled with our team's performance that fueled a strong
second quarter, highlighted by a return to top-line growth and a
more than doubling of our net income year-over-year," said
co-founder and co-CEO Mike
Karanikolas. "Key contributors to our strong results were
significantly improved marketing efficiency and greater efficiency
in our logistics costs, helped by the first year-over-year decrease
in our return rate in more than three years."
"It is gratifying to see our team's hard work on growth and
efficiency initiatives deliver strong positive results on the top
and bottom lines," said co-founder and co-CEO Michael Mente. "Beyond the numbers, we continue
to make great progress on longer-term initiatives that we believe
further reinforce our foundation for profitable growth in the years
to come, including growing our active customer base, expanding our
international presence, increasing our share of wallet through
adjacent product categories, leveraging AI technology to even
further elevate the customer experience, and exploring physical
retail as a new way to connect with the next-generation
consumer."
Second Quarter 2024 Financial Summary
|
|
Three Months Ended
June 30,
|
|
|
2024
|
|
|
2023
|
|
|
YoY
Change
|
|
|
(in thousands,
except percentages)
|
Net sales
|
|
$
|
282,456
|
|
|
$
|
273,729
|
|
|
3 %
|
Gross profit
|
|
$
|
152,606
|
|
|
$
|
147,698
|
|
|
3 %
|
Gross margin
|
|
|
54.0
|
%
|
|
|
54.0
|
%
|
|
|
Net income
|
|
$
|
15,377
|
|
|
$
|
7,303
|
|
|
111 %
|
Adjusted EBITDA
(non-GAAP financial measure)
|
|
$
|
20,474
|
|
|
$
|
10,377
|
|
|
97 %
|
Net cash used in
operating activities
|
|
$
|
(24,669)
|
|
|
$
|
(14,097)
|
|
|
NM
|
Free cash flow
(non-GAAP financial measure)
|
|
$
|
(26,653)
|
|
|
$
|
(15,069)
|
|
|
NM
|
Operational Metrics
|
|
Three Months Ended
June 30,
|
|
|
2024
|
|
|
2023
|
|
|
YoY
Change
|
|
|
(in thousands,
except average order value and percentages)
|
Active customers
(trailing 12 months)
|
|
|
2,577
|
|
|
|
2,458
|
|
|
5 %
|
Total orders
placed
|
|
|
2,271
|
|
|
|
2,268
|
|
|
0 %
|
Average order
value
|
|
$
|
306
|
|
|
$
|
301
|
|
|
2 %
|
Additional Second Quarter 2024 Metrics and Results
Commentary
- Trailing 12-month Active customers grew to 2,577,000 as
of June 30, 2024, an increase of 5%
year-over-year.
- Net sales were $282.5
million, a year-over-year increase of 3%.
- Gross profit was $152.6
million, a year-over-year increase of 3%.
- Gross margin was 54.0%, an increase of 7 basis
points year-over-year, driven by margin expansion in the REVOLVE
segment, which was partially offset by a year-over-year decline in
the FWRD segment.
- Net income was $15.4
million, a year-over-year increase of
111%.
- Adjusted EBITDA was $20.5
million, a year-over-year increase of 97% that primarily
reflects a year-over-year increase in net sales and gross profit
combined with increased year-over-year efficiency in our marketing
investment and selling and distribution costs, partially offset by
year-over-year growth in general and administrative expenses in the
second quarter of 2024 that outpaced our growth in net
sales.
- Diluted earnings per share (EPS) was $0.21, a year-over-year increase of
110%.
Additional Net Sales Commentary
- REVOLVE segment net sales were $245.5 million, a year-over-year increase of
4%.
- FWRD segment net sales were $36.9 million, a year-over-year decrease of
4%.
- Domestic net sales were $225.1
million, a year-over-year increase of 1%
- International net sales were $57.4 million, a year-over-year increase of 13%,
driven by growth in nearly all major regions.
Cash Flow and Balance Sheet
- Net cash (used in) provided by operating activities was
$(24.7) million in the second quarter
and $13.7 million in the 6-month
year-to-date period ended June 30,
2024 and free cash flow was $(26.7) million in the second quarter and
$10.0 million in the 6-month
year-to-date period. The reduced cash flow provided by operating
activities year-over-year for the 6-month year-to-date period in
2024 primarily reflects growth in our inventory balance to support
a return to top-line growth compared to a declining inventory
balance in the first half of 2023 when we were focused on
rebalancing our inventory
position.
- Stock repurchases were $1.9
million for the second quarter ended June 30, 2024, exclusive of broker fees and
excise taxes. The company repurchased 118,998 shares of its Class A
common stock during the second quarter at an average cost of
$15.83 per share. $59.5 million remained available under the
company's $100 million stock
repurchase program as of June 30,
2024.
- Cash and cash equivalents: Cash and cash
equivalents as of June 30, 2024 were
$244.7 million, a decrease of
$24.6 million, or 9%, year-over-year
from $269.3 million as of
June 30, 2023. Our balance sheet as
of June 30, 2024 remains debt free.
The year-over-year decrease in cash and cash equivalents compared
to June 30, 2023 primarily reflects
our cash flow generated from operations that was more than offset
by $40.5 million in stock repurchases
since we established our $100 million
stock repurchase program in August
2023.
- Inventory as of June 30,
2024 was $234.3 million, an
increase of $29.0 million, or 14%,
from June 30,
2023.
Additional trend information regarding Revolve Group's second
quarter of 2024 financial results and operating metrics is
available in the Q2 2024 Financial Highlights presentation
available on our investor relations website:
https://investors.revolve.com/events-and-presentations/default.aspx
Results Since the End of the Second Quarter of 2024
Net sales in July 2024 increased
by a mid-single digit percentage year-over-year, a sequential
improvement compared to the year-over-year trend reported for the
second quarter of 2024.
2024 Business Outlook
Based on information available to us as of August 6, 2024, we are providing the following
guidance for the full year ending December
31, 2024 and the third quarter ending September 30, 2024.
|
Updated FY 2024
Outlook
|
Prior FY 2024
Outlook
|
Gross margin
|
52.5% to
53.0%
|
52.5% to
53.0%
|
Fulfillment
expenses
|
3.3% to 3.5% of net
sales
|
3.3% to 3.5% of net
sales
|
Selling and
distribution expenses
|
17.8% to 18.0% of net
sales
|
17.8% to 18.0% of net
sales
|
Marketing
expenses
|
15.3% to 15.5% of net
sales
|
16% to 16.2% of net
sales
|
General and
administrative expenses
|
$135 million to $138
million
|
$130 million to $133
million
|
Effective tax
rate
|
25% to 26%
|
24% to 26%
|
|
|
|
|
Third Quarter 2024
Outlook
|
|
Gross margin
|
52.3% to
52.5%
|
|
Fulfillment
expenses
|
3.4% of net
sales
|
|
Selling and
distribution expenses
|
18.3% of net
sales
|
|
Marketing
expenses
|
15.2% of net
sales
|
|
General and
administrative expenses
|
$35.5
million
|
|
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 investors.revolve.com. A
replay of the conference call will be available online at
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 (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
outlook for the third quarter and full year of 2024.
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; 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
Annual Report on Form 10-K for the year ended December 31, 2023 and our subsequent Quarterly
Reports on Form 10-Q, including for the quarter ended June 30, 2024, which we expect to file with the
SEC on August 6, 2024. 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
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
Net sales
|
|
$
|
282,456
|
|
|
$
|
273,729
|
|
|
$
|
553,037
|
|
|
$
|
553,338
|
|
Cost of
sales
|
|
|
129,850
|
|
|
|
126,031
|
|
|
|
258,929
|
|
|
|
266,420
|
|
Gross
profit
|
|
|
152,606
|
|
|
|
147,698
|
|
|
|
294,108
|
|
|
|
286,918
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Fulfillment
|
|
|
9,272
|
|
|
|
9,401
|
|
|
|
18,665
|
|
|
|
18,472
|
|
Selling and
distribution
|
|
|
50,442
|
|
|
|
50,893
|
|
|
|
98,880
|
|
|
|
102,351
|
|
Marketing
|
|
|
42,961
|
|
|
|
51,497
|
|
|
|
84,340
|
|
|
|
89,840
|
|
General and
administrative
|
|
|
33,496
|
|
|
|
28,552
|
|
|
|
66,460
|
|
|
|
56,644
|
|
Total operating
expenses
|
|
|
136,171
|
|
|
|
140,343
|
|
|
|
268,345
|
|
|
|
267,307
|
|
Income from
operations
|
|
|
16,435
|
|
|
|
7,355
|
|
|
|
25,763
|
|
|
|
19,611
|
|
Other income,
net
|
|
|
(4,271)
|
|
|
|
(2,381)
|
|
|
|
(9,592)
|
|
|
|
(8,966)
|
|
Income before income
taxes
|
|
|
20,706
|
|
|
|
9,736
|
|
|
|
35,355
|
|
|
|
28,577
|
|
Provision for income
taxes
|
|
|
5,329
|
|
|
|
2,433
|
|
|
|
9,105
|
|
|
|
7,102
|
|
Net income
|
|
$
|
15,377
|
|
|
$
|
7,303
|
|
|
$
|
26,250
|
|
|
$
|
21,475
|
|
Earnings per share of
Class A and Class B
common stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.22
|
|
|
$
|
0.10
|
|
|
$
|
0.37
|
|
|
$
|
0.29
|
|
Diluted
|
|
$
|
0.21
|
|
|
$
|
0.10
|
|
|
$
|
0.37
|
|
|
$
|
0.29
|
|
Weighted average number
of shares of Class A and
Class B common stock outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
70,833
|
|
|
|
73,442
|
|
|
|
70,880
|
|
|
|
73,406
|
|
Diluted
|
|
|
71,544
|
|
|
|
74,081
|
|
|
|
71,538
|
|
|
|
74,229
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Unaudited)
|
(In thousands, except
share and per share data)
|
|
|
|
June 30,
|
|
|
December
31,
|
|
|
|
2024
|
|
|
2023
|
|
Assets
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
244,737
|
|
|
$
|
245,449
|
|
Accounts receivable,
net
|
|
|
17,549
|
|
|
|
12,405
|
|
Inventory
|
|
|
234,324
|
|
|
|
203,587
|
|
Income taxes
receivable
|
|
|
629
|
|
|
|
1,625
|
|
Prepaid expenses and
other current assets
|
|
|
74,985
|
|
|
|
65,523
|
|
Total current
assets
|
|
|
572,224
|
|
|
|
528,589
|
|
Property and equipment
(net of accumulated depreciation of $20,430 and $17,994 as of
June 30, 2024 and December 31, 2023,
respectively)
|
|
|
8,056
|
|
|
|
7,763
|
|
Right-of-use lease
assets
|
|
|
40,253
|
|
|
|
36,440
|
|
Intangible assets,
net
|
|
|
1,946
|
|
|
|
1,875
|
|
Goodwill
|
|
|
2,042
|
|
|
|
2,042
|
|
Other assets
|
|
|
3,277
|
|
|
|
2,172
|
|
Deferred income
taxes
|
|
|
30,005
|
|
|
|
30,005
|
|
Total
assets
|
|
$
|
657,803
|
|
|
$
|
608,886
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
62,813
|
|
|
$
|
47,821
|
|
Income taxes
payable
|
|
|
1,269
|
|
|
|
—
|
|
Accrued
expenses
|
|
|
40,384
|
|
|
|
40,714
|
|
Returns
reserve
|
|
|
72,058
|
|
|
|
63,780
|
|
Current lease
liabilities
|
|
|
8,095
|
|
|
|
6,863
|
|
Other current
liabilities
|
|
|
30,988
|
|
|
|
30,442
|
|
Total current
liabilities
|
|
|
215,607
|
|
|
|
189,620
|
|
Non-current lease
liabilities
|
|
|
36,441
|
|
|
|
34,126
|
|
Total
liabilities
|
|
|
252,048
|
|
|
|
223,746
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Class A common stock,
$0.001 par value; 1,000,000,000 shares authorized as of
June 30, 2024 and December 31, 2023; 38,132,796 and
38,693,589 shares issued
and outstanding as of June 30, 2024 and December 31,
2023, respectively
|
|
|
38
|
|
|
|
39
|
|
Class B common stock,
$0.001 par value; 125,000,000 shares authorized as of
June 30, 2024 and December 31, 2023; 32,597,119 and
32,597,119 shares issued
and outstanding as of June 30, 2024 and December 31,
2023, respectively
|
|
|
33
|
|
|
|
33
|
|
Additional paid-in
capital
|
|
|
121,334
|
|
|
|
116,713
|
|
Retained
earnings
|
|
|
284,350
|
|
|
|
268,355
|
|
Total stockholders'
equity
|
|
|
405,755
|
|
|
|
385,140
|
|
Total liabilities and
stockholders' equity
|
|
$
|
657,803
|
|
|
$
|
608,886
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
(In
thousands)
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
Operating
activities:
|
|
|
|
|
|
|
Net income
|
|
$
|
26,250
|
|
|
$
|
21,475
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
2,518
|
|
|
|
2,459
|
|
Rental product
depreciation
|
|
|
107
|
|
|
|
—
|
|
Equity-based
compensation
|
|
|
4,653
|
|
|
|
3,001
|
|
Bargain purchase
gain
|
|
|
(1,883)
|
|
|
|
—
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
(5,144)
|
|
|
|
(5,777)
|
|
Inventories
|
|
|
(27,988)
|
|
|
|
9,911
|
|
Income taxes
receivable
|
|
|
996
|
|
|
|
(3,122)
|
|
Prepaid expenses and
other current assets
|
|
|
(9,462)
|
|
|
|
489
|
|
Other
assets
|
|
|
(275)
|
|
|
|
(429)
|
|
Accounts
payable
|
|
|
14,992
|
|
|
|
(4,782)
|
|
Income taxes
payable
|
|
|
1,269
|
|
|
|
914
|
|
Accrued
expenses
|
|
|
(330)
|
|
|
|
(2,286)
|
|
Returns
reserve
|
|
|
8,278
|
|
|
|
2,969
|
|
Right-of-use lease
assets and current and non-current
lease liabilities
|
|
|
(266)
|
|
|
|
1,690
|
|
Other current
liabilities
|
|
|
7
|
|
|
|
8,220
|
|
Net cash provided by
operating activities
|
|
|
13,722
|
|
|
|
34,732
|
|
Investing
activities:
|
|
|
|
|
|
|
Purchases of property
and equipment
|
|
|
(2,782)
|
|
|
|
(2,120)
|
|
Purchases of rental
product
|
|
|
(937)
|
|
|
|
—
|
|
Cash paid for
acquisition
|
|
|
(427)
|
|
|
|
—
|
|
Net cash used in
investing activities
|
|
|
(4,146)
|
|
|
|
(2,120)
|
|
Financing
activities:
|
|
|
|
|
|
|
Proceeds from the
exercise of stock options, net of
tax withholdings on share-based payment
awards
|
|
|
(32)
|
|
|
|
410
|
|
Repurchases of Class A
common stock
|
|
|
(10,018)
|
|
|
|
—
|
|
Net cash (used in)
provided by financing activities
|
|
|
(10,050)
|
|
|
|
410
|
|
Effect of exchange
rate changes on cash and cash equivalents
|
|
|
(238)
|
|
|
|
1,583
|
|
Net increase in cash
and cash equivalents
|
|
|
(712)
|
|
|
|
34,605
|
|
Cash and cash
equivalents, beginning of period
|
|
|
245,449
|
|
|
|
234,724
|
|
Cash and cash
equivalents, end of period
|
|
$
|
244,737
|
|
|
$
|
269,329
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
|
|
Cash paid during the
period for:
|
|
|
|
|
|
|
Income taxes, net of
refund
|
|
$
|
6,867
|
|
|
$
|
9,221
|
|
Operating
leases
|
|
$
|
4,585
|
|
|
$
|
3,549
|
|
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 and gross profit for each of our
reportable segments (in thousands):
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
Net
sales
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
REVOLVE
|
|
$
|
245,535
|
|
|
$
|
235,149
|
|
|
$
|
475,124
|
|
|
$
|
466,802
|
|
FWRD
|
|
|
36,921
|
|
|
|
38,580
|
|
|
|
77,913
|
|
|
|
86,536
|
|
Total
|
|
$
|
282,456
|
|
|
$
|
273,729
|
|
|
$
|
553,037
|
|
|
$
|
553,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit
|
|
|
|
|
|
|
|
|
|
|
|
|
REVOLVE
|
|
$
|
137,895
|
|
|
$
|
131,235
|
|
|
$
|
265,567
|
|
|
$
|
251,471
|
|
FWRD
|
|
|
14,711
|
|
|
|
16,463
|
|
|
|
28,541
|
|
|
|
35,447
|
|
Total
|
|
$
|
152,606
|
|
|
$
|
147,698
|
|
|
$
|
294,108
|
|
|
$
|
286,918
|
|
The following table
lists net sales by geographic area (in thousands):
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
United
States
|
|
$
|
225,057
|
|
|
$
|
222,860
|
|
|
$
|
444,190
|
|
|
$
|
449,576
|
|
Rest of the
world
|
|
|
57,399
|
|
|
|
50,869
|
|
|
|
108,847
|
|
|
|
103,762
|
|
Total
|
|
$
|
282,456
|
|
|
$
|
273,729
|
|
|
$
|
553,037
|
|
|
$
|
553,338
|
|
REVOLVE GROUP, INC.
AND SUBSIDIARIES
|
KEY OPERATING AND
FINANCIAL METRICS
|
(Unaudited)
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(in thousands,
except average order value and percentages)
|
|
Gross margin
|
|
|
54.0
|
%
|
|
|
54.0
|
%
|
|
|
53.2
|
%
|
|
|
51.9
|
%
|
Adjusted
EBITDA
|
|
$
|
20,474
|
|
|
$
|
10,377
|
|
|
$
|
33,741
|
|
|
$
|
25,387
|
|
Free cash
flow
|
|
$
|
(26,653)
|
|
|
$
|
(15,069)
|
|
|
$
|
10,003
|
|
|
$
|
32,612
|
|
Active
customers
|
|
|
2,577
|
|
|
|
2,458
|
|
|
|
2,577
|
|
|
|
2,458
|
|
Total orders
placed
|
|
|
2,271
|
|
|
|
2,268
|
|
|
|
4,494
|
|
|
|
4,546
|
|
Average order
value
|
|
$
|
306
|
|
|
$
|
301
|
|
|
$
|
302
|
|
|
$
|
294
|
|
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 and six months
ended June 30, 2024 and 2023 is as follows:
|
|
|
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(in
thousands)
|
|
Net income
|
|
$
|
15,377
|
|
|
$
|
7,303
|
|
|
$
|
26,250
|
|
|
$
|
21,475
|
|
Excluding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income,
net
|
|
|
(4,271)
|
|
|
|
(2,381)
|
|
|
|
(9,592)
|
|
|
|
(8,966)
|
|
Provision for income
taxes
|
|
|
5,329
|
|
|
|
2,433
|
|
|
|
9,105
|
|
|
|
7,102
|
|
Depreciation and
amortization
|
|
|
1,175
|
|
|
|
1,241
|
|
|
|
2,518
|
|
|
|
2,459
|
|
Equity-based
compensation
|
|
|
2,094
|
|
|
|
1,723
|
|
|
|
4,653
|
|
|
|
3,001
|
|
Transaction
costs
|
|
|
325
|
|
|
|
—
|
|
|
|
325
|
|
|
|
—
|
|
Non-routine
items(1)
|
|
|
445
|
|
|
|
58
|
|
|
|
482
|
|
|
|
316
|
|
Adjusted
EBITDA
|
|
$
|
20,474
|
|
|
$
|
10,377
|
|
|
$
|
33,741
|
|
|
$
|
25,387
|
|
|
|
(1)
|
Non-routine items in
the three and six months ended June 30, 2024 represent an accrual
and a charge for a previously disclosed and now settled matter
related to non-routine import and export fees. Non-routine items in
the three and six months ended June 30, 2023 represent an accrual
and a charge related to a separate settled legal matter.
|
A reconciliation of
non-GAAP free cash flow to net cash provided by operating
activities for the three and six months ended June 30, 2024 and
2023 is as follows:
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(in
thousands)
|
|
Net cash (used in)
provided by operating activities
|
|
$
|
(24,669)
|
|
|
$
|
(14,097)
|
|
|
$
|
13,722
|
|
|
$
|
34,732
|
|
Purchases of property
and equipment
|
|
|
(1,047)
|
|
|
|
(972)
|
|
|
|
(2,782)
|
|
|
|
(2,120)
|
|
Purchases of rental
product
|
|
|
(937)
|
|
|
|
—
|
|
|
|
(937)
|
|
|
|
—
|
|
Free cash
flow
|
|
$
|
(26,653)
|
|
|
$
|
(15,069)
|
|
|
$
|
10,003
|
|
|
$
|
32,612
|
|
Net cash used in
investing activities
|
|
$
|
(2,411)
|
|
|
$
|
(972)
|
|
|
$
|
(4,146)
|
|
|
$
|
(2,120)
|
|
Net cash (used in)
provided by financing activities
|
|
$
|
(1,786)
|
|
|
$
|
249
|
|
|
$
|
(10,050)
|
|
|
$
|
410
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/revolve-group-announces-second-quarter-2024-financial-results-302215794.html
SOURCE Revolve Group, Inc.