UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 1, 2023
REVOLVE GROUP, INC.
(Exact name of Registrant as Specified in Its Charter)
Delaware |
001-38927 |
46-1640160 |
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
12889 Moore Street Cerritos, California |
|
90703 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
(562) 677-9480
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class: |
|
Trading Symbol(s): |
|
Name of each exchange on which registered: |
Class A Common Stock, par value $0.001 per share |
|
RVLV |
|
New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On November 1, 2023, Revolve Group, Inc. (the "Company") issued a press release announcing its financial results for its third quarter ended September 30, 2023. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information included in Item 2.02 of this Current Report on Form 8-K and the exhibit attached hereto are being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in any such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. |
Description |
99.1 |
|
104 |
Cover page interactive data file (embedded with the inline XBRL document) |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
REVOLVE GROUP, INC. |
|
|
|
|
|
Date: November 1, 2023 |
|
By: |
/s/ JESSE TIMMERMANS |
|
|
|
Jesse Timmermans |
|
|
|
Chief Financial Officer |
3
Exhibit 99.1
Revolve Group Announces Third Quarter 2023 Financial Results
Los Angeles, CA – November 1, 2023 - Revolve Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for Millennial and Generation Z consumers, today announced financial results for the third quarter ended September 30, 2023.
“We achieved a key 2023 objective of rebalancing our inventory as the spread between our year-over-year inventory and sales trends was favorable in the third quarter for the first time in more than two years,” said co-founder and co-CEO Mike Karanikolas. “This important accomplishment contributed to our strong and increased cash flows year-over-year, even in an environment where spending on discretionary products by our consumer demographic continues to be pressured.”
“A key highlight of the third quarter was surpassing 2.5 million active customers, an increase of 12% year-over-year, and over one million more active customers than the third quarter of 2019," said co-founder and co-CEO Michael Mente. "While average spend per active customer has decreased year-over-year in this very challenging environment, we view this as a temporary dynamic that will normalize as the environment improves. As we look ahead, our team is energized by the opportunity to drive improved results across a wide range of longer-term initiatives that leverage our core competencies of technology innovation, operating efficiency and brand building that have served us well for the past 20 years.”
Third Quarter 2023 Financial Summary
|
|
Three Months Ended September 30, |
||||||||
|
|
2023 |
|
|
2022 |
|
|
YoY Change |
||
|
|
(in thousands, except percentages) |
||||||||
Net sales |
|
$ |
257,603 |
|
|
$ |
268,711 |
|
|
(4%) |
Gross profit |
|
$ |
133,232 |
|
|
$ |
142,382 |
|
|
(6%) |
Gross margin |
|
|
51.7 |
% |
|
|
53.0 |
% |
|
|
Net income |
|
$ |
3,178 |
|
|
$ |
11,988 |
|
|
(73%) |
Adjusted EBITDA (non-GAAP financial measure) |
|
$ |
9,484 |
|
|
$ |
17,676 |
|
|
(46%) |
Net cash provided by operating activities |
|
$ |
12,486 |
|
|
$ |
10,006 |
|
|
25% |
Free cash flow (non-GAAP financial measure) |
|
$ |
11,492 |
|
|
$ |
8,618 |
|
|
33% |
Operational Metrics
|
|
Three Months Ended September 30, |
||||||||
|
|
2023 |
|
|
2022 |
|
|
YoY Change |
||
|
|
(in thousands, except average order value and percentages) |
||||||||
Active customers (trailing 12 months) |
|
|
2,510 |
|
|
|
2,249 |
|
|
12% |
Total orders placed |
|
|
2,133 |
|
|
|
1,951 |
|
|
9% |
Average order value |
|
$ |
299 |
|
|
$ |
320 |
|
|
(7%) |
Additional Third Quarter 2023 Metrics and Results Commentary
Additional Net Sales Commentary
Cash Flow and Balance Sheet
Additional trend information regarding Revolve Group's third quarter of 2023 financial results and operating metrics is available in the Q3 2023 Financial Highlights presentation available on our investor relations website: https://investors.revolve.com/events-and-presentations/default.aspx Net sales in October 2023 decreased by a low-single digit percentage year-over-year amidst ongoing uncertainty in the macroeconomic and geopolitical environment that we believe continues to pressure consumer spending on discretionary products.
Results Since the End of the Third Quarter of 2023
2023 Business Outlook
Based on information available to us as of November 1, 2023, we are providing the following guidance for the full year ending December 31, 2023 and the fourth quarter ending December 31, 2023.
|
Updated FY 2023 Outlook |
Prior FY 2023 Outlook |
Gross margin |
51.8% to 51.9% |
52% to 52.5% |
Fulfillment expenses |
3.5% of net sales |
3.3% of net sales |
Selling and distribution expenses |
18.7% of net sales |
18.3% of net sales |
Marketing expenses |
16.2% to 16.3% of net sales |
16% to 16.5% of net sales |
General and administrative expenses |
$121.5 million, including the $6.6 million accrual for a pending legal matter in Q3 2023 |
$115 million |
Effective tax rate |
24% to 26% |
24% to 26% |
|
|
|
|
Fourth Quarter 2023 Outlook |
|
Gross margin |
51.7% to 52.0% |
|
Fulfillment expenses |
3.6% of net sales |
|
Selling and distribution expenses |
19.0% of net sales |
|
Marketing expenses |
17.0% to 17.2% of net sales |
|
General and administrative expenses |
$29.6 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) 330-2454 within the United States or (240) 789-2714 outside the United States approximately 10 minutes before the scheduled start of the call. The conference ID for the call is 3102771. 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 (647) 362-9199 outside the United States. The replay conference ID is 3102771.
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 our expectations regarding average spending per active customer, our financial performance for the fourth quarter and full year of 2023 and statements regarding macroeconomic conditions. 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; inflation; the war in Israel; Russia’s war against Ukraine; 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 the COVID-19 pandemic and other health crises on our business, operations and financial results; the effect of pending or threatened 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, 2022 and our subsequent Quarterly Reports on Form 10-Q, including for the quarter ended September 30, 2023, which we expect to file with the SEC on November 1, 2023.
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 GAAP measures, please see the tables captioned “Reconciliation of Non-GAAP Financial Measures” included at the end of this release.
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 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. 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 September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Net sales |
|
$ |
257,603 |
|
|
$ |
268,711 |
|
|
$ |
810,941 |
|
|
$ |
842,263 |
|
Cost of sales |
|
|
124,371 |
|
|
|
126,329 |
|
|
|
390,791 |
|
|
|
383,228 |
|
Gross profit |
|
|
133,232 |
|
|
|
142,382 |
|
|
|
420,150 |
|
|
|
459,035 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fulfillment |
|
|
9,185 |
|
|
|
8,072 |
|
|
|
27,657 |
|
|
|
23,272 |
|
Selling and distribution |
|
|
48,925 |
|
|
|
46,477 |
|
|
|
151,276 |
|
|
|
145,030 |
|
Marketing |
|
|
39,581 |
|
|
|
44,584 |
|
|
|
129,421 |
|
|
|
141,755 |
|
General and administrative |
|
|
35,217 |
|
|
|
28,498 |
|
|
|
91,861 |
|
|
|
86,497 |
|
Total operating expenses |
|
|
132,908 |
|
|
|
127,631 |
|
|
|
400,215 |
|
|
|
396,554 |
|
Income from operations |
|
|
324 |
|
|
|
14,751 |
|
|
|
19,935 |
|
|
|
62,481 |
|
Other income, net |
|
|
(3,984 |
) |
|
|
(1,440 |
) |
|
|
(12,950 |
) |
|
|
(3,769 |
) |
Income before income taxes |
|
|
4,308 |
|
|
|
16,191 |
|
|
|
32,885 |
|
|
|
66,250 |
|
Provision for income taxes |
|
|
1,130 |
|
|
|
4,203 |
|
|
|
8,232 |
|
|
|
15,421 |
|
Net income |
|
$ |
3,178 |
|
|
$ |
11,988 |
|
|
$ |
24,653 |
|
|
$ |
50,829 |
|
Earnings per share of Class A and Class B |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.04 |
|
|
$ |
0.16 |
|
|
$ |
0.34 |
|
|
$ |
0.69 |
|
Diluted |
|
$ |
0.04 |
|
|
$ |
0.16 |
|
|
$ |
0.33 |
|
|
$ |
0.68 |
|
Weighted average number of shares of Class A and |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
73,262 |
|
|
|
73,328 |
|
|
|
73,358 |
|
|
|
73,302 |
|
Diluted |
|
|
73,716 |
|
|
|
74,354 |
|
|
|
74,058 |
|
|
|
74,598 |
|
REVOLVE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share data)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2023 |
|
|
2022 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
266,899 |
|
|
$ |
234,724 |
|
Accounts receivable, net |
|
|
12,614 |
|
|
|
5,421 |
|
Inventory |
|
|
202,877 |
|
|
|
215,224 |
|
Income taxes receivable |
|
|
7,555 |
|
|
|
2,974 |
|
Prepaid expenses and other current assets |
|
|
63,578 |
|
|
|
59,874 |
|
Total current assets |
|
|
553,523 |
|
|
|
518,217 |
|
Property and equipment (net of accumulated depreciation of $16,697 and $13,081 as of |
|
|
8,062 |
|
|
|
8,934 |
|
Right-of-use lease assets |
|
|
38,041 |
|
|
|
22,964 |
|
Intangible assets, net |
|
|
1,834 |
|
|
|
1,600 |
|
Goodwill |
|
|
2,042 |
|
|
|
2,042 |
|
Other assets |
|
|
1,241 |
|
|
|
807 |
|
Deferred income taxes |
|
|
24,754 |
|
|
|
24,754 |
|
Total assets |
|
$ |
629,497 |
|
|
$ |
579,318 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
44,479 |
|
|
$ |
50,789 |
|
Income taxes payable |
|
|
1,435 |
|
|
|
229 |
|
Accrued expenses |
|
|
42,639 |
|
|
|
38,266 |
|
Returns reserve |
|
|
72,137 |
|
|
|
63,381 |
|
Current lease liabilities |
|
|
6,249 |
|
|
|
5,844 |
|
Other current liabilities |
|
|
30,465 |
|
|
|
22,577 |
|
Total current liabilities |
|
|
197,404 |
|
|
|
181,086 |
|
Non-current lease liabilities |
|
|
35,567 |
|
|
|
18,659 |
|
Total liabilities |
|
|
232,971 |
|
|
|
199,745 |
|
Stockholders’ equity: |
|
|
|
|
|
|
||
Class A common stock, $0.001 par value; 1,000,000,000 shares authorized as of |
|
|
40 |
|
|
|
41 |
|
Class B common stock, $0.001 par value; 125,000,000 shares authorized as of |
|
|
33 |
|
|
|
33 |
|
Additional paid-in capital |
|
|
115,053 |
|
|
|
110,338 |
|
Retained earnings |
|
|
281,400 |
|
|
|
269,161 |
|
Total stockholders’ equity |
|
|
396,526 |
|
|
|
379,573 |
|
Total liabilities and stockholders’ equity |
|
$ |
629,497 |
|
|
$ |
579,318 |
|
REVOLVE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
24,653 |
|
|
$ |
50,829 |
|
Adjustments to reconcile net income to net cash provided by operating |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
3,752 |
|
|
|
3,519 |
|
Equity-based compensation |
|
|
4,229 |
|
|
|
4,410 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(7,193 |
) |
|
|
(2,081 |
) |
Inventories |
|
|
12,347 |
|
|
|
(42,069 |
) |
Income taxes receivable |
|
|
(4,581 |
) |
|
|
(758 |
) |
Prepaid expenses and other current assets |
|
|
(3,704 |
) |
|
|
(16,989 |
) |
Other assets |
|
|
(434 |
) |
|
|
(349 |
) |
Accounts payable |
|
|
(6,310 |
) |
|
|
(1,156 |
) |
Income taxes payable |
|
|
1,206 |
|
|
|
439 |
|
Accrued expenses |
|
|
4,373 |
|
|
|
10,592 |
|
Returns reserve |
|
|
8,756 |
|
|
|
23,015 |
|
Right-of-use lease assets and current and non-current lease liabilities |
|
|
2,236 |
|
|
|
825 |
|
Other current liabilities |
|
|
7,888 |
|
|
|
4,224 |
|
Net cash provided by operating activities |
|
|
47,218 |
|
|
|
34,451 |
|
Investing activities: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(3,114 |
) |
|
|
(3,904 |
) |
Net cash used in investing activities |
|
|
(3,114 |
) |
|
|
(3,904 |
) |
Financing activities: |
|
|
|
|
|
|
||
Proceeds from the exercise of stock options, net |
|
|
486 |
|
|
|
496 |
|
Repurchases of Class A common stock |
|
|
(12,584 |
) |
|
|
— |
|
Net cash (used in) provided by financing activities |
|
|
(12,098 |
) |
|
|
496 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
169 |
|
|
|
(5,452 |
) |
Net increase in cash and cash equivalents |
|
|
32,175 |
|
|
|
25,591 |
|
Cash and cash equivalents, beginning of period |
|
|
234,724 |
|
|
|
218,455 |
|
Cash and cash equivalents, end of period |
|
$ |
266,899 |
|
|
$ |
244,046 |
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
Cash paid during the period for: |
|
|
|
|
|
|
||
Income taxes, net of refund |
|
$ |
11,580 |
|
|
$ |
15,909 |
|
Operating leases |
|
$ |
5,649 |
|
|
$ |
4,033 |
|
Supplemental disclosure of non-cash activities: |
|
|
|
|
|
|
||
Lease assets obtained in exchange for new operating lease liabilities |
|
$ |
20,452 |
|
|
$ |
21,938 |
|
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 September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
Net sales |
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
REVOLVE |
|
$ |
217,698 |
|
|
$ |
222,069 |
|
|
$ |
684,500 |
|
|
$ |
704,538 |
|
FWRD |
|
|
39,905 |
|
|
|
46,642 |
|
|
|
126,441 |
|
|
|
137,725 |
|
Total |
|
$ |
257,603 |
|
|
$ |
268,711 |
|
|
$ |
810,941 |
|
|
$ |
842,263 |
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
||||
REVOLVE |
|
$ |
119,003 |
|
|
$ |
123,622 |
|
|
$ |
370,474 |
|
|
$ |
398,140 |
|
FWRD |
|
|
14,229 |
|
|
|
18,760 |
|
|
|
49,676 |
|
|
|
60,895 |
|
Total |
|
$ |
133,232 |
|
|
$ |
142,382 |
|
|
$ |
420,150 |
|
|
$ |
459,035 |
|
The following table lists net sales by geographic area (in thousands):
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
United States |
|
$ |
207,171 |
|
|
$ |
217,591 |
|
|
$ |
656,747 |
|
|
$ |
696,375 |
|
Rest of the world |
|
|
50,432 |
|
|
|
51,120 |
|
|
|
154,194 |
|
|
|
145,888 |
|
Total |
|
$ |
257,603 |
|
|
$ |
268,711 |
|
|
$ |
810,941 |
|
|
$ |
842,263 |
|
REVOLVE GROUP, INC. AND SUBSIDIARIES
KEY OPERATING AND FINANCIAL METRICS
(Unaudited)
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
(in thousands, except average order value and percentages) |
|
|||||||||||||
Gross margin |
|
|
51.7 |
% |
|
|
53.0 |
% |
|
|
51.8 |
% |
|
|
54.5 |
% |
Adjusted EBITDA |
|
$ |
9,484 |
|
|
$ |
17,676 |
|
|
$ |
34,871 |
|
|
$ |
76,097 |
|
Free cash flow |
|
$ |
11,492 |
|
|
$ |
8,618 |
|
|
$ |
44,104 |
|
|
$ |
30,547 |
|
Active customers |
|
|
2,510 |
|
|
|
2,249 |
|
|
|
2,510 |
|
|
|
2,249 |
|
Total orders placed |
|
|
2,133 |
|
|
|
1,951 |
|
|
|
6,679 |
|
|
|
6,350 |
|
Average order value |
|
$ |
299 |
|
|
$ |
320 |
|
|
$ |
296 |
|
|
$ |
303 |
|
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 nine months ended September 30, 2023 and 2022 is as follows:
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|
||||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Net income |
|
$ |
3,178 |
|
|
$ |
11,988 |
|
|
$ |
24,653 |
|
|
$ |
50,829 |
|
Excluding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other income, net |
|
|
(3,984 |
) |
|
|
(1,440 |
) |
|
|
(12,950 |
) |
|
|
(3,769 |
) |
Provision for income taxes |
|
|
1,130 |
|
|
|
4,203 |
|
|
|
8,232 |
|
|
|
15,421 |
|
Depreciation and amortization |
|
|
1,293 |
|
|
|
1,214 |
|
|
|
3,752 |
|
|
|
3,519 |
|
Equity-based compensation |
|
|
1,228 |
|
|
|
1,524 |
|
|
|
4,229 |
|
|
|
4,410 |
|
Non-routine items(1) |
|
|
6,639 |
|
|
|
187 |
|
|
|
6,955 |
|
|
|
5,687 |
|
Adjusted EBITDA |
|
$ |
9,484 |
|
|
$ |
17,676 |
|
|
$ |
34,871 |
|
|
$ |
76,097 |
|
(1) |
Non-routine items in the three and nine months ended September 30, 2023 and 2022 included an accrual for a pending legal matter and an accrual and a charge for a separate settled legal matter. |
A reconciliation of non-GAAP free cash flow to net cash provided by operating activities for the three and nine months ended September 30, 2023 and 2022 is as follows:
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Net cash provided by operating activities |
|
$ |
12,486 |
|
|
$ |
10,006 |
|
|
$ |
47,218 |
|
|
$ |
34,451 |
|
Purchases of property and equipment |
|
|
(994 |
) |
|
$ |
(1,388 |
) |
|
|
(3,114 |
) |
|
|
(3,904 |
) |
Free cash flow |
|
$ |
11,492 |
|
|
$ |
8,618 |
|
|
$ |
44,104 |
|
|
$ |
30,547 |
|
Net cash used in investing activities |
|
$ |
(994 |
) |
|
$ |
(1,388 |
) |
|
$ |
(3,114 |
) |
|
$ |
(3,904 |
) |
Net cash (used in) provided by financing activities |
|
$ |
(12,508 |
) |
|
$ |
128 |
|
|
$ |
(12,098 |
) |
|
$ |
496 |
|