Revolve Group Announces Fourth Quarter and Full Year 2024 Financial Results

LOS ANGELES, Feb. 25, 2025 /PRNewswire/ -- Revolve Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for Millennial and Generation Z consumers, today announced financial results for the fourth quarter and full year ended December 31, 2024.

"We finished the year with an outstanding fourth quarter, highlighted by double-digit top-line growth year-over-year and a more than doubling of net income and Adjusted EBITDA year-over-year," said co-founder and co-CEO Mike Karanikolas. "Notably, our business was strong across the board, with net sales increasing at a double-digit rate year-over-year across Revolve, FWRD, domestic and international."

"The team performed exceptionally this year, delivering marketing and logistics efficiency gains, a meaningfully reduced return rate in the second half of the year, significant advancements in our merchandising and product assortment, and enhanced site navigation features that further elevate product discovery," said co-founder and co-CEO Michael Mente. "Importantly, we achieved strong financial results while continuing to invest in key initiatives that we believe set us up well for profitable growth and market share gains over the long term, including expansion of owned brands, deploying AI technology and exploration of physical retail expansion."

Fourth Quarter 2024 Financial Summary


                                                                        Three Months Ended December 31,


                                                                2024                  2023                  YoY Change


                                                                       (in thousands, except percentages)



     Net sales                                           $
       293,728       $
            257,778                        14 %



     Gross profit                                        $
       154,298       $
            134,049                        15 %



     Gross margin                                                52.5                    52.0
                                                                     %                      %



     Net income                                           $
       11,770         $
            3,494                       237 %



     Adjusted EBITDA (non-GAAP financial measure)         $
       18,272         $
            8,538                       114 %



     Net cash provided by (used in) operating activities   $
       3,918       $
            (3,876)            
       NM



     Free cash flow (non-GAAP financial measure)           $
       1,831       $
            (4,960)            
       NM




              NM - not meaningful

Fourth Quarter 2024 Operational Metrics


                                          Three Months Ended December 31,


                            2024                   2023                          YoY Change


                                   (in thousands, except average order value and
                                                    percentages)


     Active customers        2,668                    2,543                                 5 %


     Total orders placed     2,172                    2,022                                 7 %


     Average order value $
        301          $
              303                               (1 %)

Additional Fourth Quarter 2024 Metrics and Results Commentary

    --  Trailing 12-month Active customers increased by 40,000 during the fourth
        quarter of 2024, growing to 2,668,000 as of December 31, 2024, an
        increase of 5% year-over-year.
    --  Total net sales were $293.7 million, an increase of 14% year-over-year,
        and a sequential improvement from the 10% increase year-over-year
        reported in the third quarter of 2024.
    --  Gross profit was $154.3 million, an increase of 15% year-over-year.
    --  Gross margin was 52.5%, a year-over-year increase of 53 basis points
        that was primarily driven by margin expansion in the FWRD segment.
    --  We achieved meaningful year-over-year efficiencies in our operating
        expenses, driven by strong efficiencies in our marketing, fulfillment,
        and selling and distribution expenses compared to the prior-year period,
        partially offset by growth in general and administrative expenses as a
        percentage of net sales year-over-year. General and administrative
        expenses for the fourth quarter of 2024 include $2.7 million in
        non-routine items excluded from Adjusted EBITDA, as explained further
        below in the non-GAAP reconciliation tables and accompanying disclosures
        in this press release. General and administrative expenses for the
        fourth quarter of 2023 include $3.4 million in non-routine items
        excluded from Adjusted EBITDA.
    --  Net income was $11.8 million, a year-over-year increase of 237%,
        primarily due to strong growth in net sales, gross margin expansion,
        leverage on operating expenses year-over-year, and a lower effective tax
        rate in the fourth quarter of 2024.
    --  Adjusted EBITDA was $18.3 million, a year-over-year increase of 114%.
    --  Diluted earnings per share (EPS) was $0.17, a year-over-year increase of
        240%.

Additional Fourth Quarter 2024 Net Sales Commentary

Net sales increased by a double-digit rate year-over-year across segments and geographies.

    --  REVOLVE segment net sales were $252.0 million, a year-over-year increase
        of 15%.
    --  FWRD segment net sales were $41.8 million, a year-over-year increase of
        11%.
    --  Domestic net sales were $236.6 million, a year-over-year increase of
        11%.
    --  International net sales were $57.1 million, a year-over-year increase of
        29%.

Additional trend information regarding Revolve Group's fourth quarter and full year 2024 financial results and operating metrics is available in the Q4 and FY 2024 Financial Highlights presentation available on the company's investor relations website at https://investors.revolve.com.

Results Since the End of Fourth Quarter 2024

During the first seven weeks of 2025 (January 1, 2025 to February 18, 2025), net sales increased by a high single-digit percentage year-over-year compared to the same period in 2024.

2025 Business Outlook

Based on information available to us as of February 25, 2025, we are providing the following guidance for the full year ending December 31, 2025 and the first quarter ending March 31, 2025.


                                                          FY 2025 Outlook



     Gross margin                                           52.4% to 52.9%



     Fulfillment expenses                  3.0% to 3.2% of net
                                             sales



     Selling and distribution expenses     17.0% to 17.2% of net
                                             sales



     Marketing expenses                    14.9% to 15.1% of net
                                             sales



     General and administrative expenses 
        $155 million to $158 million



     Effective tax rate                                         24% to 26%




                                                         First Quarter 2025
                                                          Outlook



     Gross margin                                           52.2% to 52.7%



     Fulfillment expenses                  3.2% of net sales



     Selling and distribution expenses     17.4% of net sales



     Marketing expenses                    14.9% of net sales



     General and administrative expenses          
              $39.5 million

Full Year 2024 Financial Summary


                                                                 
     
          Year Ended December 31,


                                                            2024                    2023                YoY Change


                                                                     (in thousands, except percentages)



     Net sales                                    $
        1,129,911     $
              1,068,719                       6 %



     Gross profit                                   $
        593,273       $
              554,199                       7 %



     Gross margin                                            52.5                      51.9
                                                                 %                        %



     Net income                                      $
        48,771        $
              28,147                      73 %



     Adjusted EBITDA (non-GAAP financial measure)    $
        69,516        $
              43,409                      60 %



     Net cash provided by operating activities       $
        26,692        $
              43,342                    (38 %)



     Free cash flow (non-GAAP financial measure)     $
        18,005        $
              39,144                    (54 %)

Full Year 2024 Operational Metrics


                             
     
                Year Ended December 31,


                      2024                       2023                          YoY Change


                                 (in thousands, except average order value and
                                                  percentages)


     Active
      customers        2,668                        2,543                                 5 %


     Total orders
      placed           8,867                        8,701                                 2 %


     Average order
      value        $
        302              $
              297                                 2 %

Additional Full Year 2024 Metrics and Results Commentary

    --  Total net sales were $1.1 billion, a year-over-year increase of 6%.
    --  Gross profit was $593.3 million, a year-over-year increase of 7%.
    --  Gross margin was 52.5%, a year-over-year increase of 65 basis points.
    --  Net income was $48.8 million, a year-over-year increase of 73%,
        primarily reflecting the increase in net sales, gross margin expansion
        and leverage on operating expenses year-over-year.
    --  Adjusted EBITDA was $69.5 million, a year-over-year increase of 60%.
    --  Diluted EPS was $0.69, a year-over-year increase of 82%.

Additional Full Year 2024 Net Sales Commentary

    --  REVOLVE segment net sales were $970.5 million, a year-over-year increase
        of 7%.
    --  FWRD segment net sales were $159.4 million, a year-over-year decrease of
        3%.
    --  Domestic net sales were $903.5 million, a year-over-year increase of 4%.
    --  International net sales were $226.4 million, a year-over-year increase
        of 14%.

Cash Flow and Balance Sheet Commentary

    --  Net cash provided by operating activities was $26.7 million and free
        cash flow was $18.0 million for the year ended December 31, 2024, a
        decrease of 38% and 54%, respectively. The decrease in both cash flow
        measures primarily reflects unfavorable movements in working capital,
        partially offset by higher net income.
    --  Stock repurchases were $11.8 million for the year ended December 31,
        2024, exclusive of broker fees and excise taxes. The company repurchased
        767,198 shares of its Class A common stock during the full year 2024, at
        an average cost of $15.35. $57.6 million remained available under the
        company's $100 million stock repurchase program as of December 31, 2024.
    --  Balance sheet: Cash and cash equivalents as of December 31, 2024 grew to
        $256.6 million, an increase of $11.2 million, or 5%, from $245.4 million
        as of December 31, 2023. Our balance sheet as of December 31, 2024
        remains debt free.
    --  Inventory as of December 31, 2024 was $229.2 million, an increase of
        $25.7 million, or 13%, from the inventory balance of $203.6 million as
        of December 31, 2023. The increase in inventory balance year-over-year
        was slightly lower than our 14% year-over-year growth in net sales
        during the fourth quarter of 2024.

Conference Call Information
Revolve Group management will host a call today at 4:30 pm ET / 1:30 pm PT to discuss today's results in more detail. To participate, please dial (888) 596-4144 within the United States or (646) 968-2525 outside the United States approximately 10 minutes before the scheduled start of the call. The conference ID for the call is 2756104. The conference call will also be accessible, live via audio broadcast, on the Investor Relations section of the Revolve Group website at http://investors.revolve.com. A replay of the conference call will be available online at http://investors.revolve.com. In addition, an audio replay of the call will be available for one week following the call and can be accessed by dialing 1-800-770-2030 within the United States or (609) 800-9909 outside the United States. The replay conference ID is 2756104.

Forward-Looking Statements

This press release contains ''forward-looking statements'' within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. All statements other than statements of historical or current fact included in this press release are forward-looking statements, including but not limited to statements regarding our growth prospects and market share gains, expansion of owned brands, deployment of AI technology, expansion of physical retail and outlook for the first quarter and full year of 2025. Forward-looking statements include statements containing words such as "expect," "anticipate," "believe," "project," "will" and similar expressions intended to identify forward-looking statements. These forward-looking statements are based on our current expectations. Forward-looking statements involve risks and uncertainties. Our actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of these risks and uncertainties, which include, without limitation, risks related to changing economic conditions and their impact on consumer demand and our business, operating results and financial condition; demand for our products; supply chain challenges; the effect of tariffs; inflationary pressures; wars and conflicts in Ukraine/Russia, Israel/Gaza and the Middle East; other geopolitical tensions; our fluctuating operating results; seasonality in our business; our ability to acquire products on reasonable terms; our e-commerce business model; our ability to attract customers in a cost effective manner; the strength of our brand; competition; fraud; system interruptions; our ability to fulfill orders; the impact of public health crises on our business, operations and financial results; the effect of claims, lawsuits, government investigations, other legal or regulatory proceedings or commercial or contractual disputes; and other risks and uncertainties included under the caption "Risk Factors" and elsewhere in our filings with the Securities and Exchange Commission, or SEC, including, without limitation, our Quarterly Report on Form 10-Q for the quarter ended September 30, 2024 and our Annual Report on Form 10-K for the year ended December 31, 2024, which we expect to file with the SEC on February 25, 2025. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements are qualified in their entirety by this cautionary statement, and we undertake no obligation to revise or update any forward-looking statements to reflect events or circumstances after the date hereof.

Use of Non-GAAP Financial Measures and Other Operating Metrics

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with Generally Accepted Accounting Principles in the United States of America (GAAP), we reference in this press release and the accompanying tables the following non-GAAP financial measures: Adjusted EBITDA and free cash flow.

The presentation of this non-GAAP financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, and our non-GAAP measures may be different from non-GAAP measures used by other companies.

We use these non-GAAP financial measures to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and liquidity by excluding certain expenses that may not be indicative of our ongoing core operating performance. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when analyzing historical performance and liquidity and when planning, forecasting, and analyzing future periods.

For a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP measures, please see the tables captioned "Reconciliation of Non-GAAP Financial Measures" included at the end of this release. We encourage reviewing the reconciliation in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future periods, we may exclude similar items, may incur income and expenses similar to these excluded items and may include other expenses, costs and non-recurring items.

Definitions of our non-GAAP financial measures and other operating metrics are presented below.

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP financial measure that we calculate as net income before other (income) expense, net; taxes; and depreciation and amortization; adjusted to exclude the effects of equity-based compensation expense, certain transaction costs and certain non-routine items. Adjusted EBITDA is a key measure used by management to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital. In particular, the exclusion of certain expenses in calculating Adjusted EBITDA facilitates operating performance comparisons on a period-to-period basis and, in the case of exclusion of the impact of equity-based compensation, excludes an item that we do not consider to be indicative of our core operating performance.

Free Cash Flow

Free cash flow is a non-GAAP financial measure that we calculate as net cash provided by operating activities less cash used in purchases of property and equipment, and purchases of rental product. We view free cash flow as an important indicator of our liquidity because it measures the amount of cash we generate. Free cash flow also reflects changes in working capital.

Active Customers

We define an active customer as a unique customer account from which a purchase was made across our platform at least once in the preceding 12-month period. In any particular period, we determine our number of active customers by counting the total number of customers who have made at least one purchase in the preceding 12-month period, measured from the last date of such period. We view the number of active customers as a key indicator of our growth, the reach of our sites, the value proposition and consumer awareness of our brand, the continued use of our sites by our customers and their desire to purchase our products.

Total Orders Placed

We define total orders placed as the total number of orders placed by our customers, prior to product returns, across our platform in any given period. We view total orders placed as a key indicator of the velocity of our business and an indication of the desirability of our products and sites to our customers. Total orders placed, together with average order value, is an indicator of the net sales we expect to recognize in a given period.

Average Order Value

We define average order value as the sum of the total gross sales from our sites in a given period, prior to product returns, divided by the total orders placed in that period. We believe our high average order value demonstrates the premium nature of our product assortment. Average order value varies depending on the site through which we sell merchandise, the mix of product categories sold, the number of units in each order, the percentage of sales at full price, and for sales at less than full price, the level of markdowns.

About Revolve Group, Inc.

Revolve Group, Inc. (NYSE: RVLV) is the next-generation fashion retailer for Millennial and Generation Z consumers. As a trusted premium lifestyle brand and a go-to online source for discovery and inspiration, we deliver an engaging customer experience from a vast yet curated offering of apparel, footwear, accessories, beauty and home products. Our dynamic platform connects a deeply engaged community of millions of consumers, thousands of global fashion influencers and more than 1,000 emerging, established and owned brands.

We were founded in 2003 by our co-CEOs, Michael Mente and Mike Karanikolas. We sell merchandise through two complementary segments, REVOLVE and FWRD, that leverage one platform. Through REVOLVE, we offer an assortment of premium apparel, footwear, accessories and beauty products from emerging, established and owned brands. Through FWRD, we offer an assortment of curated and elevated iconic and emerging luxury brands. For more information, visit www.revolve.com.

Contacts:

Investors:

Erik Randerson, CFA
562.677.9513
IR@revolve.com

Media:

Jennifer Walker
revolve@walkerdrawas.com


                                                                                                   
        
             REVOLVE GROUP, INC. AND SUBSIDIARIES


                                                                                                 
        
           CONDENSED CONSOLIDATED STATEMENTS OF INCOME


                                                                                                         
           
                (Unaudited)


                                                                                                     
         (In thousands, except per share data)




                                                                                                                                                                      Three Months Ended December
                                                                                                                                                                           31,                                      Year Ended December 31,


                                                                                                                                                                 2024                             2023             2024                             2023



             Net sales                                                                                                                                   $
        293,728                    $
          257,778 $
           1,129,911               $
             1,068,719



             Cost of sales                                                                                                                                     139,430                            123,729            536,638                            514,520



             Gross profit                                                                                                                                      154,298                            134,049            593,273                            554,199



             Operating expenses:



             Fulfillment                                                                                                                                         9,456                              8,997             37,389                             36,654



             Selling and distribution                                                                                                                           48,359                             45,776            195,169                            197,052



             Marketing                                                                                                                                          43,326                             42,353            167,176                            171,774



             General and administrative                                                                                                                         41,756                             34,724            142,122                            126,585



             Total operating expenses                                                                                                                          142,897                            131,850            541,856                            532,065



             Income from operations                                                                                                                             11,401                              2,199             51,417                             22,134



             Other income, net                                                                                                                                 (3,246)                           (2,677)          (13,030)                          (15,627)



             Income before income taxes                                                                                                                         14,647                              4,876             64,447                             37,761



             Provision for income taxes                                                                                                                          2,877                              1,382             15,676                              9,614



             Net income                                                                                                                                         11,770                              3,494             48,771                             28,147



             Less: Net loss attributable to non-controlling interest                                                                                               566                                                  786



             Net income attributable to Revolve Group, Inc. stockholders                                                                                  $
        12,336                      $
          3,494    $
           49,557                  $
             28,147



             Earnings per share of Class A and Class B
      common stock:



             Basic                                                                                                                                          $
        0.17                       $
          0.05      $
           0.70                    $
             0.39



             Diluted                                                                                                                                        $
        0.17                       $
          0.05      $
           0.69                    $
             0.38



             Weighted average number of shares of Class A and Class B common stock outstanding:



             Basic                                                                                                                                              70,975                             71,782             70,846                             72,961



             Diluted                                                                                                                                            72,135                             72,171             71,677                             73,583


                                                                                        
         
                REVOLVE GROUP, INC. AND SUBSIDIARIES


                                                                                       
         
                CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                                               
              
                (Unaudited)


                                                                                         
         (In thousands, except share and per share data)




                                                                                                                                                           December 31,


                                                                                                                                                     2024                   2023



             
                Assets



             Current assets:



             Cash and cash equivalents                                                                                                         $
      256,600             $
       245,449



             Accounts receivable, net                                                                                                               10,338                   12,405



             Inventory                                                                                                                             229,244                  203,587



             Income taxes receivable                                                                                                                 1,195                    1,625



             Prepaid expenses and other current assets                                                                                              63,711                   65,523



             Total current assets                                                                                                                  561,088                  528,589



             Property and equipment (net of accumulated depreciation of $22,230 and $17,994                                                          8,937                    7,763
      as of December 31, 2024 and December 31, 2023, respectively)



             Right-of-use lease assets                                                                                                              36,259                   36,440



             Intangible assets, net                                                                                                                  2,294                    1,875



             Goodwill                                                                                                                                2,042                    2,042



             Other assets                                                                                                                           18,067                    2,172



             Deferred income taxes, net                                                                                                             36,860                   30,005



             Total assets                                                                                                                      $
      665,547             $
       608,886



             
                Liabilities and Stockholders' Equity



             Current liabilities:



             Accounts payable                                                                                                                   $
      45,098              $
       47,821



             Income taxes payable                                                                                                                        4



             Accrued expenses                                                                                                                       38,524                   40,714



             Returns reserve                                                                                                                        69,661                   63,780



             Current lease liabilities                                                                                                               9,066                    6,863



             Other current liabilities                                                                                                              33,744                   30,442



             Total current liabilities                                                                                                             196,097                  189,620



             Non-current lease liabilities                                                                                                          31,665                   34,126



             Total liabilities                                                                                                                     227,762                  223,746



             Stockholders' equity:



             Class A common stock, $0.001 par value; 1,000,000,000 shares                                                                               40                       39
      authorized as of December 31, 2024 and December 31, 2023;
      39,699,150 and 38,693,589 shares issued and outstanding as of December 31, 2024
      and December 31, 2023, respectively.



             Class B common stock, $0.001 par value; 125,000,000 shares authorized                                                                      32                       33
      as of December 31, 2024 and December 31, 2023; 31,501,330 and
      32,597,119 shares issued and outstanding as of December 31, 2024 and
      December 31, 2023, respectively.



             Additional paid-in capital                                                                                                            133,046                  116,713



             Retained earnings                                                                                                                     305,070                  268,355



             Non-controlling interest                                                                                                                (403)



             Total stockholders' equity                                                                                                            437,785                  385,140



             Total liabilities and stockholders' equity                                                                                        $
      665,547             $
       608,886


                                                                         
              
             REVOLVE GROUP, INC. AND SUBSIDIARIES


                                                                    
              
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                      
           
                (Unaudited)


                                                                                        
              (In thousands)




                                                                                                                                                      Year Ended December 31,


                                                                                                                                                2024                           2023



             Operating activities:



             Net income                                                                                                                  $
        48,771                  $
           28,147



             Adjustments to reconcile net income to net cash provided by operating
      activities:



             Depreciation and amortization                                                                                                      4,429                            5,094



             Rental product depreciation                                                                                                          736



             Equity-based compensation                                                                                                         10,028                            5,839



             Deferred income taxes, net                                                                                                       (6,855)                         (5,251)



             Changes in operating assets and liabilities:



             Accounts receivable                                                                                                                2,067                          (6,984)



             Inventories                                                                                                                     (24,791)                          11,637



             Income taxes receivable                                                                                                              430                            1,349



             Prepaid expenses and other current assets                                                                                          1,812                          (5,649)



             Other assets                                                                                                                    (13,593)                         (1,365)



             Accounts payable                                                                                                                 (2,723)                         (2,968)



             Income taxes payable                                                                                                                   4                            (229)



             Accrued expenses                                                                                                                 (2,190)                           2,448



             Returns reserve                                                                                                                    5,881                              399



             Right-of-use lease assets and current and non-current lease liabilities                                                             (77)                           3,010



             Other current liabilities                                                                                                          2,763                            7,865



             Net cash provided by operating activities                                                                                         26,692                           43,342



             Investing activities:



             Purchases of property and equipment                                                                                              (5,649)                         (4,198)



             Purchases of rental product                                                                                                      (3,038)



             Cash paid for acquisition                                                                                                          (427)



             Net cash used in investing activities                                                                                            (9,114)                         (4,198)



             Financing activities:



             Proceeds from the exercise of stock options, net                                                                                   6,415                              536



             Repurchases of Class A common stock                                                                                             (11,778)                        (30,913)



             Net cash (used in) provided by financing activities                                                                              (5,363)                        (30,377)



             Effect of exchange rate changes on cash and cash equivalents                                                                     (1,064)                           1,958



             Net increase in cash and cash equivalents                                                                                         11,151                           10,725



             Cash and cash equivalents, beginning of period                                                                                   245,449                          234,724



             Cash and cash equivalents, end of period                                                                                   $
        256,600                 $
           245,449



             Supplemental disclosure of cash flow information:



             Cash paid during the period for:



             Income taxes, net of refund                                                                                                 $
        22,203                  $
           12,995



             Operating leases                                                                                                             $
        9,305                   $
           7,012



             Supplemental disclosure of non-cash activities:



             Lease assets obtained in exchange for new operating lease liabilities                                                        $
        7,180                  $
           20,452


                                                
              
                REVOLVE GROUP, INC. AND SUBSIDIARIES


                                                         
              
                SEGMENT INFORMATION


                                                             
              
                (Unaudited)





     The following table summarizes our net sales, cost of sales and gross profit for each of our reportable segments (in thousands):




                                                                         Three Months Ended December 31,                                  Year Ended December 31,



     
                Net sales                                         2024                                  2023                                2024                    2023



     REVOLVE                                           $
              251,972                     $
              220,025                    $
             970,517           $
          904,525



     FWRD                                                           41,756                                  37,753                               159,394                   164,194



     Total                                             $
              293,728                     $
              257,778                  $
             1,129,911         $
          1,068,719


                   Cost of sales



     REVOLVE                                           $
              114,416                      $
              98,682                    $
             435,918           $
          412,708



     FWRD                                                           25,014                                  25,047                               100,720                   101,812



     Total                                             $
              139,430                     $
              123,729                    $
             536,638           $
          514,520


                   Gross profit



     REVOLVE                                           $
              137,556                     $
              121,343                    $
             534,599           $
          491,817



     FWRD                                                           16,742                                  12,706                                58,674                    62,382



     Total                                             $
              154,298                     $
              134,049                    $
             593,273           $
          554,199





     The following table lists net sales by geographic area (in thousands):




                                                                         Three Months Ended December 31,                                  Year Ended December 31,


                                                                     2024                                  2023                                2024                    2023



     United States                                     $
              236,644                     $
              213,658                    $
             903,484           $
          870,405



     Rest of the world                                              57,084                                  44,120                               226,427                   198,314



     Total                                             $
              293,728                     $
              257,778                  $
             1,129,911         $
          1,068,719


                          
         
           REVOLVE GROUP, INC. AND SUBSIDIARIES


                           
         
           KEY OPERATING AND FINANCIAL METRICS


                                  
         
                (Unaudited)




                                          Three Months Ended December
                                               31,                                                            Year Ended December 31,


                                    2024                                  2023                            2024                              2023


                                          (in thousands, except average order value and percentages)



     Gross margin                    52.5                                    52.0                              52.5                                51.9
                                         %                                      %                                %                                  %



     Adjusted EBITDA        $
         18,272                       $
              8,538                  $
            69,516                  $
              43,409



     Free cash flow          $
         1,831                     $
              (4,960)                 $
            18,005                  $
              39,144



     Active customers               2,668                                   2,543                             2,668                               2,543


      Total orders placed            2,172                                   2,022                             8,867                               8,701


      Average order value       $
         301                         $
              303                     $
            302                     $
              297


                                                                  
              
                REVOLVE GROUP, INC. AND SUBSIDIARIES


                                                             
              
                RECONCILIATION OF NON-GAAP FINANCIAL MEASURES


                                                                              
              
                (Unaudited)





     A reconciliation of non-GAAP Adjusted EBITDA to net income for the three months and year ended December 31, 2024 and 2023 is as follows:




                                                                                                             Three Months Ended December 31,                  Year Ended December 31,


                                                                                                        2024                                  2023               2024                    2023


                                                                                     
              
                (in thousands)



     Net income                                                                            $
              11,770                       $
              3,494    $
             48,771           $
           28,147



     Excluding:



     Other income, net                                                                                (3,246)                                (2,677)  $
            (13,030)                 (15,627)



     Provision for income taxes                                                                         2,877                                   1,382    $
             15,676                     9,614



     Depreciation and amortization                                                                        928                                   1,342     $
             4,429                     5,094



     Equity-based compensation                                                                          3,277                                   1,610    $
             10,028                     5,839



     Transaction costs (1)                                                                                700                                            $
             1,194



     Non-routine items (2)                                                                              1,966                                   3,387     $
             2,448                    10,342



     Adjusted EBITDA                                                                       $
              18,272                       $
              8,538    $
             69,516           $
           43,409




     (1) 
     Includes legal and professional service fees related to potential and consummated strategic acquisitions and investments.



     (2)   Non-routine items in the three months and year ended December 31, 2024 included a $2.0 million non-routine loss related to a shipment theft incident, which we expect to recover in full through our
              insurance in future periods. Non-routine items for the year ended December 31, 2024 also included a $0.5 million charge for a settled matter related to non-routine import and export fees. Non-routine
              items in the three months and year ended December 31, 2023 included $0.6 million and $7.5 million in legal fees and charges for two separate settled legal matters, respectively and $2.8 million related
              to non-routine import and export fees.



             A reconciliation of non-GAAP free cash flow to net cash provided by operating activities for the three months and year ended December 31, 2024 and 2023 is as follows:




                                                                                                                                                                     Three Months Ended December 31,               Year Ended December 31,


                                                                                                                                                                 2024                                2023             2024                       2023


                                                                                                                                             
              
                (in thousands)



             Net cash provided by (used in)                                                                                                          $
              3,918                       $
          (3,876)   $
           26,692               $
          43,342
      operating activities



             Purchases of property and equipment                                                                                                               (1,830)                              (1,084)           (5,649)                     (4,198)



             Purchases of rental product                                                                                                                         (257)                                                (3,038)



             Free cash flow                                                                                                                          $
              1,831                       $
          (4,960)   $
           18,005               $
          39,144





             Net cash used in investing activities                                                                                                 $
              (2,087)                      $
          (1,084)  $
           (9,114)             $
          (4,198)



             Net cash provided by (used in)  financing activities                                                                                    $
              5,623                      $
          (18,279)  $
           (5,363)            $
          (30,377)

View original content to download multimedia:https://www.prnewswire.com/news-releases/revolve-group-announces-fourth-quarter-and-full-year-2024-financial-results-302385031.html

SOURCE Revolve Group, Inc.