Revolve Group Announces Fourth Quarter and Full Year 2025 Financial Results
"We finished the year with an outstanding fourth quarter, highlighted by double-digit top-line growth, a 58% increase in net income and a 44% increase in Adjusted EBITDA year-over-year," said co-founder and co-CEO
"We are thrilled with our momentum in delivering strong growth and profitability, which has continued in early 2026, and we are even more excited about what lies ahead," said co-founder and co-CEO
Fourth Quarter 2025 Financial Summary
|
|
|
Three Months Ended |
||||||||
|
|
|
2025 |
|
|
2024 |
|
|
YoY Change |
||
|
|
|
(in thousands, except percentages) |
||||||||
|
Net sales |
|
$ |
324,371 |
|
|
$ |
293,728 |
|
|
10 % |
|
Gross profit |
|
$ |
172,920 |
|
|
$ |
154,298 |
|
|
12 % |
|
Gross margin |
|
|
53.3 |
% |
|
|
52.5 |
% |
|
|
|
Net income |
|
$ |
18,550 |
|
|
$ |
11,770 |
|
|
58 % |
|
Adjusted EBITDA (non-GAAP financial measure) |
|
$ |
26,263 |
|
|
$ |
18,272 |
|
|
44 % |
|
Net cash (used in) provided by operating activities |
|
$ |
(10,187) |
|
|
$ |
3,918 |
|
|
NM |
|
Free cash flow (non-GAAP financial measure) |
|
$ |
(12,854) |
|
|
$ |
1,831 |
|
|
NM |
|
NM - not meaningful |
Fourth Quarter 2025 Operational Metrics
|
|
|
Three Months Ended |
||||||||
|
|
|
2025 |
|
|
2024 |
|
|
YoY Change |
||
|
|
|
(in thousands, except average order value and percentages) |
||||||||
|
Active customers |
|
|
2,841 |
|
|
|
2,668 |
|
|
6 % |
|
Total orders placed |
|
|
2,445 |
|
|
|
2,172 |
|
|
13 % |
|
Average order value |
|
$ |
296 |
|
|
$ |
301 |
|
|
(2 %) |
Additional Fourth Quarter 2025 Metrics and Results Commentary
- Trailing 12-month active customers increased by 94,000 during the fourth quarter of 2025, our highest quarterly growth in more than three years. Active customers increased 6% year-over-year to 2,841,000 as of
December 31, 2025 . -
Total net sales were
$324.4 million , an increase of 10% year-over-year, and a sequential improvement from the 4% increase year-over-year reported in the third quarter of 2025. - The slight decrease in average order value referenced above was primarily due to a shift in product mix, highlighted by an exceptional 43% increase in beauty sales year-over-year that have much lower order values, particularly for first time customers.
-
Gross profit was
$172.9 million , an increase of 12% year-over-year. - Gross margin was 53.3%, a year-over-year increase of 78 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 primarily by efficiencies in our marketing and general and administrative expenses as a percentage of net sales year-over-year compared to the prior-year period, partially offset by a slight increase in selling and distribution expenses as a percentage of net sales year-over-year.
-
Net income was
$18.6 million , a year-over-year increase of 58%, primarily due to strong growth in net sales, gross margin expansion and leverage on operating expenses year-over-year. -
Adjusted EBITDA was
$26.3 million , a year-over-year increase of 44%. -
Diluted earnings per share (EPS) was
$0.26 , a year-over-year increase of 53%.
Additional Fourth Quarter 2025 Net Sales Commentary
Net sales increased by a double-digit rate year-over-year across segments and geographies.
-
REVOLVE segment net sales were
$276.6 million , a year-over-year increase of 10%. -
FWRD segment net sales were
$47.8 million , a year-over-year increase of 14%. -
Domestic net sales were
$260.1 million , a year-over-year increase of 10%. -
International net sales were
$64.2 million , a year-over-year increase of 13%.
Additional trend information regarding
Results Since the End of Fourth Quarter 2025
During the first seven weeks of 2026 (
2026 Business Outlook
Based on information available to us as of
Our outlook takes into account our assessment of the current macroeconomic environment and related cost pressures and potential headwinds to consumer spending, including, but not limited to, tariffs, inflationary pressures, supply chain disruptions and foreign currency volatility. Importantly, our outlook for gross margin is based on the current level of tariffs as of
|
|
FY 2026 Outlook |
|
Gross margin |
53.7% to 54.2% |
|
Fulfillment expenses |
3.2% to 3.4% of net sales |
|
Selling and distribution expenses |
17.1% to 17.3% of net sales |
|
Marketing expenses |
15.3% to 15.8% of net sales |
|
General and administrative expenses |
|
|
Effective tax rate |
24% to 26% |
|
|
|
|
|
First Quarter 2026 Outlook |
|
Gross margin |
52.8% to 53.3% |
|
Fulfillment expenses |
3.2% of net sales |
|
Selling and distribution expenses |
17.1% of net sales |
|
Marketing expenses |
15.7% of net sales |
|
General and administrative expenses |
|
Full Year 2025 Financial Summary
|
|
|
Year Ended |
||||||||
|
|
|
2025 |
|
|
2024 |
|
|
YoY Change |
||
|
|
|
(in thousands, except percentages) |
||||||||
|
Net sales |
|
$ |
1,225,682 |
|
|
$ |
1,129,911 |
|
|
8 % |
|
Gross profit |
|
$ |
655,784 |
|
|
$ |
593,273 |
|
|
11 % |
|
Gross margin |
|
|
53.5 |
% |
|
|
52.5 |
% |
|
|
|
Net income |
|
$ |
61,146 |
|
|
$ |
48,771 |
|
|
25 % |
|
Adjusted EBITDA (non-GAAP financial measure) |
|
$ |
93,796 |
|
|
$ |
69,516 |
|
|
35 % |
|
Net cash provided by operating activities |
|
$ |
59,396 |
|
|
$ |
26,692 |
|
|
123 % |
|
Free cash flow (non-GAAP financial measure) |
|
$ |
46,184 |
|
|
$ |
18,005 |
|
|
157 % |
Full Year 2025 Operational Metrics
|
|
|
Year Ended |
||||||||
|
|
|
2025 |
|
|
2024 |
|
|
YoY Change |
||
|
|
|
(in thousands, except average order value and percentages) |
||||||||
|
Active customers |
|
|
2,841 |
|
|
|
2,668 |
|
|
6 % |
|
Total orders placed |
|
|
9,477 |
|
|
|
8,867 |
|
|
7 % |
|
Average order value |
|
$ |
299 |
|
|
$ |
302 |
|
|
(1 %) |
Additional Full Year 2025 Metrics and Results Commentary
-
Total net sales were
$1.23 billion , a year-over-year increase of 8%. -
Gross profit was
$655.8 million , a year-over-year increase of 11%. - Gross margin was 53.5%, a year-over-year increase of 100 basis points.
-
Net income was
$61.1 million , a year-over-year increase of 25%, primarily reflecting the increase in net sales, gross margin expansion and leverage on operating expenses year-over-year. -
Adjusted EBITDA was
$93.8 million , a year-over-year increase of 35%. -
Diluted EPS was
$0.86 , a year-over-year increase of 25%.
Additional Full Year 2025 Net Sales Commentary
-
REVOLVE segment net sales were
$1.05 billion , a year-over-year increase of 9%. -
FWRD segment net sales were
$171.6 million , a year-over-year increase of 8%. -
Domestic net sales were
$972.4 million , a year-over-year increase of 8%. -
International net sales were
$253.3 million , a year-over-year increase of 12%.
Cash Flow and Balance Sheet Commentary
-
Net cash provided by operating activities was
$59.4 million and free cash flow was$46.2 million for the year endedDecember 31, 2025 , an increase of 123% and 157%, respectively. The increase in both cash flow measures primarily reflects higher net income and favorable movements in working capital year-over-year. -
Stock repurchases were
$2.0 million for the year endedDecember 31, 2025 , exclusive of broker fees and excise taxes. We repurchased 107,195 shares of our Class A common stock during the full year 2025, at an average cost of$18.86 per share.$55.6 million remained available under our$100 million stock repurchase program as ofDecember 31, 2025 . -
Balance sheet: Cash and cash equivalents (including restricted cash) as of
December 31, 2025 grew to$303.2 million , an increase of$46.6 million , or 18%, from$256.6 million as ofDecember 31, 2024 . Our balance sheet as ofDecember 31, 2025 remains debt free. -
Inventory as of
December 31, 2025 was$251.8 million , an increase of$22.6 million , or 10%, from the inventory balance of$229.2 million as ofDecember 31, 2024 . The increase in inventory balance year-over-year is consistent with our 10% year-over-year growth in net sales during the fourth quarter of 2025.
Conference Call Information
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the
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 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, 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, net of proceeds from the sale 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
We were founded in 2003 by our co-CEOs,
Contacts:
Investors:
Erik Randerson, CFA
562.677.9513
IR@revolve.com
Media:
revolveus@karlaotto.com
|
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (In thousands, except per share data)
|
|
|||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net sales |
|
$ |
324,371 |
|
|
$ |
293,728 |
|
|
$ |
1,225,682 |
|
|
$ |
1,129,911 |
|
|
Cost of sales |
|
|
151,451 |
|
|
|
139,430 |
|
|
|
569,898 |
|
|
|
536,638 |
|
|
Gross profit |
|
|
172,920 |
|
|
|
154,298 |
|
|
|
655,784 |
|
|
|
593,273 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Fulfillment |
|
|
10,484 |
|
|
|
9,456 |
|
|
|
39,509 |
|
|
|
37,389 |
|
|
Selling and distribution |
|
|
54,168 |
|
|
|
48,359 |
|
|
|
209,623 |
|
|
|
195,169 |
|
|
Marketing |
|
|
45,457 |
|
|
|
43,326 |
|
|
|
175,397 |
|
|
|
167,230 |
|
|
General and administrative |
|
|
42,230 |
|
|
|
41,756 |
|
|
|
156,992 |
|
|
|
142,068 |
|
|
Total operating expenses |
|
|
152,339 |
|
|
|
142,897 |
|
|
|
581,521 |
|
|
|
541,856 |
|
|
Income from operations |
|
|
20,581 |
|
|
|
11,401 |
|
|
|
74,263 |
|
|
|
51,417 |
|
|
Other income, net |
|
|
(2,750) |
|
|
|
(3,246) |
|
|
|
(8,040) |
|
|
|
(13,030) |
|
|
Income before income taxes |
|
|
23,331 |
|
|
|
14,647 |
|
|
|
82,303 |
|
|
|
64,447 |
|
|
Provision for income taxes |
|
|
4,781 |
|
|
|
2,877 |
|
|
|
21,157 |
|
|
|
15,676 |
|
|
Net income |
|
|
18,550 |
|
|
|
11,770 |
|
|
|
61,146 |
|
|
|
48,771 |
|
|
Less: Net loss attributable to non-controlling interest |
|
|
— |
|
|
|
566 |
|
|
|
563 |
|
|
|
786 |
|
|
Net income attributable to |
|
$ |
18,550 |
|
|
$ |
12,336 |
|
|
$ |
61,709 |
|
|
$ |
49,557 |
|
|
Earnings per share of Class A and Class B |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
|
$ |
0.26 |
|
|
$ |
0.17 |
|
|
$ |
0.87 |
|
|
$ |
0.70 |
|
|
Diluted |
|
$ |
0.26 |
|
|
$ |
0.17 |
|
|
$ |
0.86 |
|
|
$ |
0.69 |
|
|
Weighted average number of shares of Class A and |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
|
|
71,345 |
|
|
|
70,975 |
|
|
|
71,297 |
|
|
|
70,846 |
|
|
Diluted |
|
|
72,160 |
|
|
|
72,135 |
|
|
|
72,087 |
|
|
|
71,677 |
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (In thousands, except share and per share data)
|
|
|||||||
|
|
|
|
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Assets |
|
|
|
|
|
|
||
|
Current assets: |
|
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
292,256 |
|
|
$ |
256,600 |
|
|
Restricted cash |
|
|
10,943 |
|
|
|
— |
|
|
Accounts receivable, net |
|
|
16,561 |
|
|
|
10,338 |
|
|
Inventory |
|
|
251,844 |
|
|
|
229,244 |
|
|
Income taxes receivable |
|
|
1,717 |
|
|
|
1,195 |
|
|
Prepaid expenses and other current assets |
|
|
73,706 |
|
|
|
63,711 |
|
|
Total current assets |
|
|
647,027 |
|
|
|
561,088 |
|
|
Property and equipment (net of accumulated depreciation of |
|
|
15,371 |
|
|
|
8,937 |
|
|
Right-of-use lease assets |
|
|
28,832 |
|
|
|
36,259 |
|
|
Intangible assets, net |
|
|
2,410 |
|
|
|
2,294 |
|
|
|
|
|
2,042 |
|
|
|
2,042 |
|
|
Other assets |
|
|
29,560 |
|
|
|
18,067 |
|
|
Deferred income taxes, net |
|
|
39,759 |
|
|
|
36,860 |
|
|
Total assets |
|
$ |
765,001 |
|
|
$ |
665,547 |
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
|
||
|
Current liabilities: |
|
|
|
|
|
|
||
|
Accounts payable |
|
$ |
56,409 |
|
|
$ |
45,098 |
|
|
Income taxes payable |
|
|
1,357 |
|
|
|
4 |
|
|
Accrued expenses |
|
|
44,297 |
|
|
|
38,524 |
|
|
Returns reserve |
|
|
76,985 |
|
|
|
69,661 |
|
|
Current lease liabilities |
|
|
10,534 |
|
|
|
9,066 |
|
|
Other current liabilities |
|
|
40,963 |
|
|
|
33,744 |
|
|
Total current liabilities |
|
|
230,545 |
|
|
|
196,097 |
|
|
Non-current lease liabilities |
|
|
21,921 |
|
|
|
31,665 |
|
|
Total liabilities |
|
|
252,466 |
|
|
|
227,762 |
|
|
Stockholders' equity: |
|
|
|
|
|
|
||
|
Class A common stock, |
|
|
41 |
|
|
|
40 |
|
|
Class B common stock, |
|
|
30 |
|
|
|
32 |
|
|
Additional paid-in capital |
|
|
144,249 |
|
|
|
133,046 |
|
|
Retained earnings |
|
|
368,215 |
|
|
|
305,070 |
|
|
Non-controlling interest |
|
|
— |
|
|
|
(403) |
|
|
Total stockholders' equity |
|
|
512,535 |
|
|
|
437,785 |
|
|
Total liabilities and stockholders' equity |
|
$ |
765,001 |
|
|
$ |
665,547 |
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In thousands)
|
|
|||||||
|
|
|
Year Ended |
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Operating activities: |
|
|
|
|
|
|
||
|
Net income |
|
$ |
61,146 |
|
|
$ |
48,771 |
|
|
Adjustments to reconcile net income to net cash provided by operating |
|
|
|
|
|
|
||
|
Depreciation and amortization |
|
|
4,601 |
|
|
|
4,429 |
|
|
Rental product depreciation |
|
|
1,792 |
|
|
|
736 |
|
|
Gain on sale of rental product |
|
|
(294) |
|
|
|
— |
|
|
Equity-based compensation |
|
|
10,566 |
|
|
|
10,028 |
|
|
Loss on disposal of subsidiary |
|
|
2,425 |
|
|
|
— |
|
|
Deferred income taxes, net |
|
|
(2,899) |
|
|
|
(6,855) |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
|
Accounts receivable |
|
|
(6,223) |
|
|
|
2,067 |
|
|
Inventories |
|
|
(23,552) |
|
|
|
(24,791) |
|
|
Income taxes receivable |
|
|
(522) |
|
|
|
430 |
|
|
Prepaid expenses and other current assets |
|
|
(9,983) |
|
|
|
1,812 |
|
|
Other assets |
|
|
(11,389) |
|
|
|
(13,593) |
|
|
Accounts payable |
|
|
11,846 |
|
|
|
(2,723) |
|
|
Income taxes payable |
|
|
1,353 |
|
|
|
4 |
|
|
Accrued expenses |
|
|
5,930 |
|
|
|
(2,190) |
|
|
Returns reserve |
|
|
7,324 |
|
|
|
5,881 |
|
|
Right-of-use lease assets and current and non-current lease liabilities |
|
|
(684) |
|
|
|
(77) |
|
|
Other current liabilities |
|
|
7,959 |
|
|
|
2,763 |
|
|
Net cash provided by operating activities |
|
|
59,396 |
|
|
|
26,692 |
|
|
Investing activities: |
|
|
|
|
|
|
||
|
Purchases of property and equipment |
|
|
(11,405) |
|
|
|
(5,649) |
|
|
Purchases of rental product |
|
|
(3,573) |
|
|
|
(3,038) |
|
|
Proceeds from sale of rental product |
|
|
1,766 |
|
|
|
— |
|
|
Cash divested upon disposal of subsidiary |
|
|
(1,657) |
|
|
|
— |
|
|
Cash paid for acquisition |
|
|
— |
|
|
|
(427) |
|
|
Net cash used in investing activities |
|
|
(14,869) |
|
|
|
(9,114) |
|
|
Financing activities: |
|
|
|
|
|
|
||
|
Proceeds from the exercise of stock options, net |
|
|
637 |
|
|
|
6,415 |
|
|
Repurchases of Class A common stock |
|
|
(2,024) |
|
|
|
(11,778) |
|
|
Net cash (used in) provided by financing activities |
|
|
(1,387) |
|
|
|
(5,363) |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
3,459 |
|
|
|
(1,064) |
|
|
Net increase in cash and cash equivalents |
|
|
46,599 |
|
|
|
11,151 |
|
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
256,600 |
|
|
|
245,449 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
303,199 |
|
|
$ |
256,600 |
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
|
Cash paid during the period for: |
|
|
|
|
|
|
||
|
Income taxes, net of refund |
|
$ |
22,770 |
|
|
$ |
22,203 |
|
|
Operating leases |
|
$ |
12,927 |
|
|
$ |
9,305 |
|
|
Supplemental disclosure of non-cash activities: |
|
|
|
|
|
|
||
|
Lease assets obtained in exchange for new operating lease liabilities |
|
$ |
6,096 |
|
|
$ |
7,180 |
|
|
|
||||||||||||||||
|
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 |
|
|
Year Ended |
|
||||||||||
|
Net sales |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
REVOLVE |
|
$ |
276,580 |
|
|
$ |
251,972 |
|
|
$ |
1,054,042 |
|
|
$ |
970,517 |
|
|
FWRD |
|
|
47,791 |
|
|
|
41,756 |
|
|
|
171,640 |
|
|
|
159,394 |
|
|
Total |
|
$ |
324,371 |
|
|
$ |
293,728 |
|
|
$ |
1,225,682 |
|
|
$ |
1,129,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Cost of sales |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
REVOLVE |
|
$ |
125,916 |
|
|
$ |
114,416 |
|
|
$ |
471,547 |
|
|
$ |
435,918 |
|
|
FWRD |
|
|
25,535 |
|
|
|
25,014 |
|
|
|
98,351 |
|
|
|
100,720 |
|
|
Total |
|
$ |
151,451 |
|
|
$ |
139,430 |
|
|
$ |
569,898 |
|
|
$ |
536,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Gross profit |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
REVOLVE |
|
$ |
150,664 |
|
|
$ |
137,556 |
|
|
$ |
582,495 |
|
|
$ |
534,599 |
|
|
FWRD |
|
|
22,256 |
|
|
|
16,742 |
|
|
|
73,289 |
|
|
|
58,674 |
|
|
Total |
|
$ |
172,920 |
|
|
$ |
154,298 |
|
|
$ |
655,784 |
|
|
$ |
593,273 |
|
|
The following table lists net sales by geographic area (in thousands):
|
|
|||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
$ |
260,129 |
|
|
$ |
236,644 |
|
|
$ |
972,419 |
|
|
$ |
903,484 |
|
|
Rest of the world |
|
|
64,242 |
|
|
|
57,084 |
|
|
|
253,263 |
|
|
|
226,427 |
|
|
Total |
|
$ |
324,371 |
|
|
$ |
293,728 |
|
|
$ |
1,225,682 |
|
|
$ |
1,129,911 |
|
|
KEY OPERATING AND FINANCIAL METRICS (Unaudited)
|
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
(in thousands, except average order value and percentages) |
|
|||||||||||||
|
Gross margin |
|
|
53.3 |
% |
|
|
52.5 |
% |
|
|
53.5 |
% |
|
|
52.5 |
% |
|
Adjusted EBITDA |
|
$ |
26,263 |
|
|
$ |
18,272 |
|
|
$ |
93,796 |
|
|
$ |
69,516 |
|
|
Free cash flow |
|
$ |
(12,854) |
|
|
$ |
1,831 |
|
|
$ |
46,184 |
|
|
$ |
18,005 |
|
|
Active customers |
|
|
2,841 |
|
|
|
2,543 |
|
|
|
2,841 |
|
|
|
2,668 |
|
|
Total orders placed |
|
|
2,445 |
|
|
|
2,022 |
|
|
|
9,477 |
|
|
|
8,867 |
|
|
Average order value |
|
$ |
296 |
|
|
$ |
303 |
|
|
$ |
299 |
|
|
$ |
302 |
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (Unaudited) |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
A reconciliation of non-GAAP Adjusted EBITDA to net income for the three months and year ended |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
(in thousands) |
|
|||||||||||||
|
Net income |
|
$ |
18,550 |
|
|
$ |
11,770 |
|
|
$ |
61,146 |
|
|
$ |
48,771 |
|
|
Excluding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other income, net |
|
|
(2,750) |
|
|
|
(3,246) |
|
|
$ |
(8,040) |
|
|
|
(13,030) |
|
|
Provision for income taxes |
|
|
4,781 |
|
|
|
2,877 |
|
|
$ |
21,157 |
|
|
|
15,676 |
|
|
Depreciation and amortization |
|
|
1,206 |
|
|
|
928 |
|
|
$ |
4,601 |
|
|
|
4,429 |
|
|
Equity-based compensation |
|
|
3,152 |
|
|
|
3,277 |
|
|
$ |
10,566 |
|
|
|
10,028 |
|
|
Transaction costs (1) |
|
|
1,324 |
|
|
|
700 |
|
|
$ |
2,224 |
|
|
|
1,194 |
|
|
Non-routine items (2) |
|
|
— |
|
|
|
1,966 |
|
|
$ |
2,142 |
|
|
|
2,448 |
|
|
Adjusted EBITDA |
|
$ |
26,263 |
|
|
$ |
18,272 |
|
|
$ |
93,796 |
|
|
$ |
69,516 |
|
|
(1) |
Includes legal and professional service fees related to potential and consummated strategic acquisitions and investments. |
|
(2) |
Non-routine items for the year ended |
|
A reconciliation of non-GAAP free cash flow to net cash provided by operating activities for the three months and year ended
|
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
(in thousands) |
|
|||||||||||||
|
Net cash (used in) provided by |
|
$ |
(10,187) |
|
|
$ |
3,918 |
|
|
$ |
59,396 |
|
|
$ |
26,692 |
|
|
Purchases of property and equipment |
|
|
(3,099) |
|
|
|
(1,830) |
|
|
|
(11,405) |
|
|
|
(5,649) |
|
|
Purchases of rental product, net of proceeds from |
|
|
432 |
|
|
|
(257) |
|
|
|
(1,807) |
|
|
|
(3,038) |
|
|
Free cash flow |
|
$ |
(12,854) |
|
|
$ |
1,831 |
|
|
$ |
46,184 |
|
|
$ |
18,005 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net cash used in investing activities |
|
$ |
(2,667) |
|
|
$ |
(2,087) |
|
|
$ |
(14,869) |
|
|
$ |
(9,114) |
|
|
Net cash provided by (used in) financing activities |
|
$ |
496 |
|
|
$ |
5,623 |
|
|
$ |
(1,387) |
|
|
$ |
(5,363) |
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/revolve-group-announces-fourth-quarter-and-full-year-2025-financial-results-302696055.html
SOURCE