Q4 FY25 and Full FY25 Results: LuxExperience Reports Strong FY25 Results for Its Mytheresa Business With Net Sales Growth of +12% in Q4 and +9% for the Full Fiscal Year With Adj. EBITDA Growing +73%
KEY HIGHLIGHTS FOR Q4 FY25 & FULL FY25
-
Strong Net Sales Growth of +11.5% vs. Q4 FY24 and +8.9% vs. full FY24 for
Mytheresa -
Exceptional Customer Economics at
Mytheresa with increase in GMV per all customers of +13.0% and +16.1% increase in GMV per top customer vs. Q4 FY24 -
Strong Increase of Average Order Value for
Mytheresa of +10.0% in Q4 FY25 vs. Q4 FY24 to now €773 -
US Market Expansion in FY25 with +9.7%
Net Sales growth and USNet Sales share of 20.6% of total business forMytheresa -
Significantly increased profitability for
Mytheresa with an Adj. EBITDA margin of 6.5%, up 180bps vs. Q4 FY24 and 4.9% for the full FY25, increasing 180bps vs. full FY24 - Very fast start to transformation of Group structure, processes and infrastructure after completion of YOOX NET-A-PORTER (“YNAP”) acquisition
Kliger continued, “LuxExperience is in a remarkable position to become the one and only destination for luxury enthusiasts worldwide, bringing together some of the most iconic brands in digital luxury retail. I am very pleased with the fast start of the Group transformation to leverage the scale and scope for strong growth and profitability for the whole Group. Medium-term we expect to reach
MYTHERESA FINANCIAL HIGHLIGHTS FOR THE FOURTH QUARTER ENDED
- GMV growth of 11.1% to €265.9 million in Q4 FY25 as compared to €239.3 million in the prior year period
- Net sales increase of +11.5% year-over-year to €248.9 million as compared to €223.2 million in Q4 FY24
- Gross Profit margin of 48.3%, an increase of 90 BPs year-over-year
- Adjusted EBITDA of €16.1 million vs. €10.6 million in Q4 FY24 and an adjusted EBITDA margin of 6.5% in Q4 FY25 as compared to 4.7% in the prior year period
MYTHERESA FINANCIAL HIGHLIGHTS FOR THE TWELVE MONTHS ENDED
- GMV growth of 8.2% to €988.5 million in FY25 as compared to €913.6 million in the prior year period
- Net sales increase of +8.9% year-over-year to €916.1 million as compared to €840.9 million in the prior year
- Gross Profit margin of 47.0 %, an increase of 130 BPs year-over-year
- Adjusted EBITDA of €44.6 million vs. €25.8 million in the prior year and an adjusted EBITDA margin of 4.9% vs. 3.1% in FY24
GROUP KEY BUSINESS HIGHLIGHTS:
- Group Level: Reorganization to new operating model almost completed. Cost reduction actions started across all operations functions. Tech migration for luxury and simplification of separate off-price tech stack started. Customer data analytics across the Group enabled. Full transformation of Finance and HR functions started to support new operating model. Partial workforce reduction across YNAP announced
-
Luxury |
Mytheresa : Launch of exclusive capsule collections and pre-launches in collaboration withDolce & Gabbana , Pucci,Versace , Chloe, Missoni, Alaïa,Bottega Veneta , The Row and many more; Impactful Top Customer events around the globe and “money-can´t-buy” experiences in partnership with luxury brands, including a Sicilian market experience withDolce & Gabbana in Taormina, a private dinner with Aquazzura inRome and a boat tour and pool party with Missoni in Ibiza. -
Luxury | NAP & MRP: Immediate appointment after acquisition of highly experienced new leadership at
NET-A-PORTER with new Chief Executive OfficerHeather Kaminetsky , new Chief Buying & Merchandising OfficerBrigitte Chartrand , newChief Brand & Customer OfficerClaudia Plant as well as appointment of dedicated new leadership at MR PORTER with new Chief Executive OfficerToby Bateman , new Brand DirectorJeremy Langmead , new Customer DirectorCassandra Bergsland - Off-price | YOOX & THE OUTNET: Clear steps to simplify and separate business model from luxury businesses initiated. Separate leadership teams put in place and confirmed for YOOX and THE OUTNET. Dedicated brand & marketing functions separate from luxury in build up. Resources in Finance, HR, Operations and Technology also being separated from the luxury segment and streamlined
GUIDANCE FY2026
For the topline, the Luxury |
Given the uncertainties in the market and FY26 being a transition year, we expect in FY26 comparable profitability levels to FY25. In sum, LuxExperience at Group level is expected to report an Adjusted EBITDA margin between (4%) and +1%.
For FY26, LuxExperience therefore expects
- GMV €2.5 billion to €2.9 billion and
- an Adjusted EBITDA margin between (4%) to +1%
LuxExperience reconfirms its medium-term annual growth rates of 10-15% and targets of €4 billion
CONFERENCE CALL AND WEBCAST INFORMATION
LuxExperience expects to release fourth quarter and full fiscal year 2025 financial results before the U.S. market open on
Event: LuxExperience Fourth Quarter and Full Fiscal Year 2025 Earnings Conference Call
Event Date:
Event Time:
Webcast: Please follow the link
A webcast replay will be available on LuxExperience’s investor relations website at investors.luxexperience.com.
FORWARD LOOKING STATEMENTS
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including statements relating to financing activities; future sales, expenses, and profitability; future development and expected growth of our business and industry; our ability to execute our business model and our business strategy; having available sufficient cash and borrowing capacity to meet working capital, debt service and capital expenditure requirements for the next twelve months; and projected capital spending. In some cases, you can identify forward-looking statements by the following words: “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “ongoing,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements are only predictions. Actual events or results may differ materially from those stated or implied by these forward-looking statements. In evaluating these statements and our prospects, you should carefully consider the factors set forth below.
The risk that the completed YNAP acquisition and the post-acquisition integration could have an adverse effect on the ability of YNAP to retain customers and retain and hire key personnel and maintain relationships with their brand partners and customers and on their operating results and businesses generally; the risk that problems may arise in successfully integrating the businesses of YNAP and
We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make.
You should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent our management’s beliefs and assumptions only as of the date such statements are made.
Further information on these and other factors that could affect our financial results is included in filings we make with the U.S. Securities and Exchange Commission (“SEC”) from time to time, including the section titled “Risk Factors” included in the Form 20-F filed on
The acquisition of YOOX Net-A-Porter Group S.p.A. (“YNAP”) (together with its subsidiaries, “YNAP Sub-Group”) by LuxExperience was completed on
ABOUT NON-IFRS FINANCIAL MEASURES AND OPERATING METRICS
Our non-IFRS financial measures include:
- Adjusted Gross Profit is a non-IFRS financial measure that we calculate as gross profit, adjusted to exclude the recognition/release of extraordinary inventory write down. Adjusted Gross Profit Margin is a non-IFRS financial measure which is calculated in relation to net sales.
- Adjusted EBITDA is a non-IFRS financial measure that we calculate as net income before finance expense (net), taxes, and depreciation and amortization, adjusted to exclude the recognition/release of extraordinary inventory write down, other transaction-related, certain legal and other expenses share-based compensation expense and one-off Intercompany recharges. Adjusted EBITDA Margin is a non-IFRS financial measure which is calculated in relation to net sales.
Illustrative key operating and financial metrics by segment are non-IFRS financial measures that we present by segment for each period and were prepared by combining the historical standalone statements of operations for each of legacy YNAP and
We are not able to forecast net income (loss) on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting certain items that affect net income (loss), including, but not limited to, Income taxes and Interest expense and, as a result, are unable to provide a reconciliation to forecasted Adjusted EBITDA.
Gross Merchandise Value (GMV) is an operative measure and means the total Euro value of orders processed. GMV is inclusive of merchandise value, shipping and duty. It is net of returns, value added taxes and cancellations. GMV does not represent revenue earned by us. We use GMV as an indicator for the usage of our platform that is not influenced by the mix of direct sales and commission sales. The indicators we use to monitor usage of our platform include, among others, active customers, total orders shipped and GMV.
SEGMENT REALIGNMENT
Effective for the fourth quarter ended
ABOUT LUXEXPERIENCE
LuxExperience is the leading digital, multi-brand luxury group and the online shopping destination for luxury enthusiasts worldwide. LuxExperience operates a portfolio of some of the most distinguished store brands in digital luxury and creates communities for luxury enthusiasts with unique digital and physical experiences.
For more information, please visit https://investors.luxexperience.com.
Illustrativei key operating and financial metrics by segmentii for the
three and twelve months ended
The following table illustrates our operating and financial metrics for Luxury MYTHERESA segment for the three months ended and twelve months ended
Three months ended |
Twelve months ended |
|||||||||||
(in € millions) (unaudited) |
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
Gross Merchandise Value (GMV) (1) |
€ |
239.3 |
|
|
265.9 |
|
|
913.6 |
|
|
988.5 |
|
Active customers (LTM in thousands) (2) |
852 |
|
823 |
|
852 |
|
823 |
|
||||
Total orders shipped (LTM in thousands) (2) |
2,090 |
|
2,017 |
|
2,090 |
|
|
2,017 |
|
|||
Average order value (LTM) (2) |
703 |
|
773 |
|
703 |
|
773 |
|
||||
Net sales |
€ |
223.2 |
|
|
248.9 |
|
|
840.9 |
|
|
916.1 |
|
Gross profit |
€ |
105.8 |
|
120.1 |
|
384.5 |
|
430.9 |
|
|||
Gross profit margin (3) |
|
47.4 |
% |
|
48.3 |
% |
|
45.7 |
% |
|
47.0 |
% |
Adjusted EBITDA (4) |
€ |
10.6 |
|
16.1 |
|
25.8 |
|
44.6 |
|
|||
Adjusted EBITDA margin (3) |
|
4.7 |
% |
|
6.5 |
% |
|
3.1 |
% |
|
4.9 |
% |
For the reconciliation of Adjusted EBITDA to EBITDA for three and twelve months ended
For the reconciliation of Adjusted EBITDA to EBITDA for the three and twelve months ended
i |
|
|
ii |
Luxury |
The following table illustrates operating and financial metrics for Luxury NAP / MRPiii for the three months ended and twelve months ended
Three months ended |
Twelve months ended |
|||||||||||
(in € millions) (unaudited) |
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
Gross Merchandise Value (GMV)(1) |
€ |
294.2 |
|
€ |
267.4 |
|
€ |
1,233.1 |
|
€ |
1,092.6 |
|
Active customers (LTM in thousands)(2) |
1,243 |
|
932 |
|
1,243 |
|
932 |
|
||||
Total orders shipped (LTM in thousands)(2) |
3,193 |
|
|
2,504 |
|
|
3,193 |
|
|
2,504 |
|
|
Average order value (LTM)(2) |
708 |
|
811 |
|
708 |
|
811 |
|
||||
Net sales |
€ |
280.4 |
|
€ |
255.3 |
|
€ |
1,170.5 |
|
€ |
1,042.8 |
|
Adjusted Gross profit (4) |
€ |
143.7 |
|
€ |
129.4 |
|
€ |
547.5 |
|
€ |
466.8 |
|
Adjusted Gross profit margin (3) |
|
51.3 |
% |
|
50.7 |
% |
|
46.8 |
% |
|
44.8 |
% |
Adjusted EBITDA (4) |
€ |
15.3 |
|
€ |
(2.9 |
) |
€ |
22.5 |
|
€ |
(7.2 |
) |
Adjusted EBITDA margin(3) |
|
5.5 |
% |
|
(1.1 |
%) |
|
1.9 |
% |
|
(0.7 |
%) |
The following table illustrates operating and financial metrics for Off-Priceiii segment for the three months ended and twelve months ended
Three months ended |
Twelve months ended |
|||||||||||
(in € millions) (unaudited) |
2024 |
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
Gross Merchandise Value (GMV)(1) |
€ |
197.9 |
|
€ |
159.1 |
|
€ |
935.8 |
|
€ |
808.4 |
|
Active customers (LTM in thousands)(2) |
1,982 |
|
1,639 |
|
1,982 |
|
1,639 |
|
||||
Total orders shipped (LTM in thousands)(2) |
5,794 |
|
|
4,234 |
|
|
5,794 |
|
|
4,234 |
|
|
Average order value (LTM)(2) |
249 |
|
292 |
|
249 |
|
292 |
|
||||
Net sales |
€ |
192.7 |
|
€ |
159.1 |
|
€ |
912.8 |
|
€ |
792.8 |
|
Adjusted Gross profit (4) |
€ |
82.5 |
|
€ |
60.3 |
|
€ |
325.8 |
|
€ |
277.7 |
|
Adjusted Gross profit margin (3) |
|
42.8 |
% |
|
37.9 |
% |
|
35.7 |
% |
|
35.0 |
% |
Adjusted EBITDA (4) |
€ |
(12.9 |
) |
€ |
(28.5 |
) |
€ |
(112.1 |
) |
€ |
(96.2 |
) |
Adjusted EBITDA margin(3) |
|
(6.7 |
%) |
|
(17.9 |
%) |
|
(12.3 |
%) |
|
(12.1 |
%) |
iii |
The illustrative key operating and financial metrics of Luxury NAP / MRP and Off-Price segments have been prepared as if YNAP Sub-Group’s management reporting included these segments during all fiscal periods presented here. These illustrative key operating and financial metrics should not be viewed as a substitute for YNAP Sub-Group’s audited consolidated financial statements as of and for the years ended |
Illustrative key operating and financial metrics for the twelve months ended
The below table illustrates operating and financial metrics of Luxury MYTHERESA, Luxury NAP / MRP, and Off-Price segments for the twelve months ended
Illustrative twelve months ended |
||||||||||||
(in € millions) (unaudited) |
Luxury |
Luxury NAP/MRP |
Off Price |
Aggregated |
||||||||
Gross Merchandise Value (GMV)(1) |
988.5 |
|
|
1,092.6 |
|
|
808.4 |
|
|
2,889 |
|
|
Active customers (LTM in thousands)(2) |
823 |
|
932 |
|
1,639 |
|
- |
|
||||
Total orders shipped (LTM in thousands)(2) |
2,017 |
|
|
2,504 |
|
|
4,234 |
|
|
8,754 |
|
|
Average order value (LTM)(2) |
773 |
|
811 |
|
292 |
|
- |
|
||||
Net sales |
€ |
916.1 |
|
€ |
1,042.8 |
|
€ |
792.8 |
|
€ |
2,751.7 |
|
Adjusted Gross profit (4) |
€ |
430.9 |
|
€ |
466.8 |
|
€ |
277.7 |
|
€ |
1,175.4 |
|
Adjusted Gross profit margin (3) |
|
47.0 |
% |
|
44.8 |
% |
|
35.0 |
% |
|
42.7 |
% |
Adjusted EBITDA (4) |
€ |
44.6 |
|
€ |
(7.2 |
) |
€ |
(96.2 |
) |
€ |
(58.7 |
) |
Adjusted EBITDA margin(3) |
|
4.9 |
% |
|
(0.7 |
%) |
|
(12.1 |
%) |
|
(2.1 |
%) |
(1) |
Gross Merchandise Value (“GMV”) is an operative measure and means the total Euro value of orders processed, either as principal or as agent. GMV is inclusive of product value, shipping and duty. It is net of returns, value added taxes, applicable sales taxes and cancellations. GMV does not represent revenue earned by us. |
|
(2) |
Active customers, total orders shipped, and average order value are calculated based on the GMV of orders shipped from our sites during the last twelve months (LTM) ended on the last day of the period presented. |
|
(3) |
As a percentage of net sales. |
|
(4) |
Adjusted EBITDA and Adjusted Gross Profit and their margins as a percentage of net sales are measures that are not defined under IFRS. We use these financial measures to evaluate the performance of our business. We present Adjusted EBITDA and Adjusted Gross Profit and their margins because they are used by our management and frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Further, we believe these measures are helpful in highlighting trends in our operating results, because they exclude the impact of items that are outside the control of management or not reflective of our ongoing core operations and performance. Adjusted EBITDA and Adjusted Gross Profit have limitations, because it excludes certain types of expenses. Furthermore, other companies in our industry may calculate similarly titled measures differently than we do, limiting their usefulness as comparative measures. We use Adjusted EBITDA, Adjusted Gross Profit and their margins as supplemental information only. You are encouraged to evaluate each adjustment and the reasons we consider it appropriate for supplemental analysis. |
Illustrative cash and cash equivalents generated from operating and investing activities was €0.5 million for
Illustrative cash outflow from operating and investing activities was €4.6 million for
.
The following table shows our illustrative EBITDA for Luxury
Illustrative twelve months ended |
|||||||||||||||
(in € millions) (unaudited) |
Luxury |
Luxury NAP/MRP |
Off Price |
Other |
Aggregated |
||||||||||
Net sales |
|
916.1 |
|
|
1,042.8 |
|
|
792.8 |
|
|
164.5 |
|
|
2,916.1 |
|
Cost of sales, exclusive of depreciation and amortization |
(485.3 |
) |
(550.8 |
) |
(492.5 |
) |
(146.0 |
) |
(1,674.6 |
) |
|||||
Gross Profit |
|
430.9 |
|
|
491.9 |
|
|
300.3 |
|
|
18.5 |
|
|
1,241.6 |
|
Shipping and payment cost |
(134.0 |
) |
(130.1 |
) |
(130.5 |
) |
(12.7 |
) |
(407.3 |
) |
|||||
Marketing expenses |
|
(115.3 |
) |
|
(86.8 |
) |
|
(49.9 |
) |
|
(4.3 |
) |
|
(256.4 |
) |
Selling, general and administrative expenses |
(193.4 |
) |
(277.2 |
) |
(206.5 |
) |
(22.1 |
) |
(699.1 |
) |
|||||
Other income (expense), net |
|
24.8 |
|
|
(8.1 |
) |
|
(9.0 |
) |
|
1.3 |
|
|
9.0 |
|
Total (EBITDA) |
12.9 |
|
(10.2 |
) |
(95.6 |
) |
(19.3 |
) |
(112.4 |
) |
The following tables show our illustrative Adjusted EBITDA for Luxury
Illustrative twelve months ended |
|||||||||||||||
(in € millions) (unaudited) |
Luxury |
Luxury NAP/MRP |
Off Price |
Other |
Aggregated |
||||||||||
Net sales |
|
916.1 |
|
|
1,042.8 |
|
|
792.8 |
|
|
164.5 |
|
|
2,916.1 |
|
Adjusted Cost of sales, exclusive of depreciation and amortization |
(485.3 |
) |
(575.9 |
) |
(515.1 |
) |
(146.0 |
) |
(1,722.3 |
) |
|||||
thereof adjusted for release of inventory write-down provision |
|
- |
|
|
25.1 |
|
|
22.6 |
|
|
- |
|
|
47.7 |
|
Adjusted Gross Profit |
430.9 |
|
|
466.8 |
|
277.7 |
|
18.5 |
|
|
1,193.9 |
|
|||
Shipping and payment cost |
(134.0 |
) |
(130.1 |
) |
(130.5 |
) |
(12.7 |
) |
(407.3 |
) |
|||||
Marketing expenses |
(115.3 |
) |
(86.8 |
) |
(49.9 |
) |
(4.3 |
) |
(256.4 |
) |
|||||
Adjusted selling, general and administrative expenses |
|
(134.0 |
) |
|
(249.0 |
) |
|
(187.8 |
) |
|
(22.5 |
) |
|
(593.3 |
) |
thereof adjusted for Share-based compensation |
(14.3 |
) |
(3.0 |
) |
(3.0 |
) |
- |
|
(20.3 |
) |
|||||
thereof adjusted for Other transaction-related, certain legal and other expenses |
|
(45.1 |
) |
(7.7 |
) |
(5.3 |
) |
0.4 |
|
(57.7 |
) |
||||
thereof adjusted for one-time intersegment transactions |
- |
|
(17.4 |
) |
(10.4 |
) |
- |
|
(27.8 |
) |
|||||
Adjusted Other income (expense), net |
|
(3.0 |
) |
|
(8.1 |
) |
|
(5.6 |
) |
|
1.3 |
|
|
(15.4 |
) |
thereof adjusted for Other transaction-related, certain legal and other expenses |
- |
|
- |
|
(3.4 |
) |
- |
|
(3.4 |
) |
|||||
thereof adjusted for one-time intersegment transactions |
27.8 |
|
|
- |
|
|
- |
|
|
- |
|
|
27.8 |
|
|
Adjusted EBITDA |
44.6 |
|
(7.2 |
) |
(96.2 |
) |
(19.8 |
) |
(78.5 |
) |
IV |
OFS refers to |
|
V |
|
Consolidated Financial Statements of
Below tables present consolidated Statements of Profit or Loss and Comprehensive Loss, Consolidated Statements of Financial Position, Consolidated Statements of Changes in Equity and Consolidated Statements of Cash Flows of
Consolidated Statements of Profit or Loss and Comprehensive Loss |
||||||||||||
(Amounts in € millions, except share and per share data) |
||||||||||||
|
|
Three months ended |
|
Twelve months ended |
||||||||
(in € millions) |
|
2024 (unaudited) |
|
|
2025 (unaudited) |
|
2024 |
|
|
2025 (unaudited) |
||
|
|
223.2 |
|
587.8 |
|
840.9 |
|
1,255.0 |
|
|||
Cost of sales, exclusive of depreciation and amortization |
|
(117.4 |
) |
(298.6 |
) |
|
(456.3 |
) |
(655.0 |
) |
||
Gross profit |
|
105.8 |
|
289.2 |
|
384.5 |
|
600.0 |
|
|||
Shipping and payment cost |
(35.4 |
) |
(86.1 |
) |
(135.5 |
) |
(185.8 |
) |
||||
Marketing expenses |
|
(26.5 |
) |
(61.2 |
) |
(96.7 |
) |
(142.8 |
) |
|||
Selling, general and administrative expenses |
(41.7 |
) |
(134.7 |
) |
(159.3 |
) |
(284.3 |
) |
||||
Depreciation and amortization |
|
(4.1 |
) |
(10.4 |
) |
(15.2 |
) |
(25.4 |
) |
|||
Other income (expense), net |
|
0.3 |
|
601.1 |
|
0.3 |
|
598.2 |
|
|||
Income (Loss) from operations |
|
(1.6 |
) |
598.0 |
|
(22.0 |
) |
560.0 |
|
|||
Finance income (costs), net |
|
(1.3 |
) |
(0.9 |
) |
(4.8 |
) |
(5.1 |
) |
|||
Income (Loss) before income taxes |
|
(2.9 |
) |
597.1 |
|
(26.7 |
) |
554.9 |
|
|||
Income tax (expense) benefit |
|
(0.7 |
) |
(11.0 |
) |
1.8 |
|
(2.6 |
) |
|||
Net (Loss) income |
|
(3.6 |
) |
586.0 |
|
(24.9 |
) |
552.3 |
|
|||
Foreign currency translation |
(0.0 |
) |
(6.0 |
) |
(0.0 |
) |
(5.9 |
) |
||||
Other comprehensive (Loss) income |
|
0.3 |
|
(5.7 |
) |
(0.0 |
) |
(5.9 |
) |
|||
Comprehensive (Loss) income |
(3.3 |
) |
580.3 |
|
(24.9 |
) |
546.4 |
|
||||
|
|
|||||||||||
Basic earnings (loss) per ordinary share - in € |
|
(0.04 |
) |
4.83 |
|
(0.29 |
) |
5.77 |
|
|||
Diluted earnings per ordinary share - in € |
|
(0.04 |
) |
|
4.67 |
|
|
(0.29 |
) |
|
5.53 |
|
Weighted average ordinary shares outstanding (basic) - in millions(1) |
|
86.8 |
|
|
121.3 |
|
|
86.8 |
|
|
95.8 |
|
Weighted average ordinary shares outstanding (diluted) - in millions(1) |
|
86.8 |
|
|
125.4 |
|
|
86.8 |
|
|
99.8 |
|
(1) |
In accordance with IAS 33, includes contingently issuable shares that are fully vested and can be converted at any time for no consideration. |
|
||||||
Consolidated Statements of Financial Position |
||||||
(Amounts in € millions) |
||||||
|
|
As of |
||||
(in € millions) |
|
2024 |
|
|
2025 (unaudited) |
|
Assets |
|
|
|
|
||
Non-Current Assets |
|
|
|
|
||
Intangible assets and goodwill |
|
155.0 |
|
|
156.7 |
|
Property and equipment |
|
43.7 |
|
|
55.9 |
|
Right-of-use assets |
|
45.5 |
|
|
201.1 |
|
Deferred tax assets |
|
2.0 |
|
|
1.7 |
|
Other non-current assets |
|
7.6 |
|
|
11.9 |
|
Total non-current assets |
|
253.6 |
|
|
427.3 |
|
Current Assets |
|
|
|
|||
Inventories |
|
370.6 |
|
|
1019.5 |
|
Trade and other receivables |
11.8 |
|
80.6 |
|
||
Other assets |
|
45.3 |
|
|
139.5 |
|
Cash and cash equivalents |
15.1 |
|
603.6 |
|
||
Total current assets |
|
442.9 |
|
|
1,843.2 |
|
Total assets |
696.5 |
|
2,270.5 |
|
||
Shareholders' equity and liabilities |
|
|
|
|||
Subscribed capital |
0.0 |
|
0.0 |
|
||
Capital reserve |
|
546.9 |
|
|
912.0 |
|
- |
|
- |
|
|||
Accumulated deficit |
|
(112.8 |
) |
|
439.6 |
|
Accumulated other comprehensive income |
1.5 |
|
(4.4 |
) |
||
Total shareholders' equity |
|
435.6 |
|
|
1,347.2 |
|
Non-current liabilities |
|
|
|
|||
Provisions, non-current |
2.8 |
|
4.5 |
|
||
Lease liabilities, non-current |
|
40.5 |
|
|
176.7 |
|
Deferred tax liabilities |
0.0 |
|
0.0 |
|
||
Other liabilities, non-current |
|
- |
|
|
0.4 |
|
Total non-current liabilities |
43.3 |
|
181.6 |
|
||
|
|
|
|
|||
Current liabilities |
||||||
Borrowings, current |
|
- |
|
|
10.0 |
|
Tax liabilities |
10.6 |
|
1.8 |
|
||
Lease liabilities, current |
|
9.3 |
|
|
32.1 |
|
Provisions, current |
- |
|
8.8 |
|
||
Contract liabilities |
|
17.1 |
|
|
49.3 |
|
Trade and other payables |
85.3 |
|
285.7 |
|
||
Other liabilities, current |
|
95.2 |
|
|
354.0 |
|
Total current liabilities |
217.6 |
|
741.8 |
|
||
Total liabilities |
|
260.9 |
|
|
923.4 |
|
Total shareholders' equity and liabilities |
696.5 |
|
2,270.5 |
|
|
|||||||||||||||
Consolidated Statements of Changes in Equity |
|||||||||||||||
(Amounts in € millions) |
|||||||||||||||
(in € millions) |
|
Subscribed capital |
|
Capital reserve |
|
Accumulated (deficit) surplus |
|
|
Foreign currency translation reserve |
|
Total shareholders’ equity |
||||
Balance as of |
|
0.0 |
|
529.8 |
|
|
(87.9 |
) |
|
|
1.5 |
|
|
443.4 |
|
Net loss |
- |
- |
|
(24.9 |
) |
- |
|
(24.9 |
) |
||||||
Other comprehensive income |
|
- |
|
- |
|
|
- |
|
|
|
(0.0 |
) |
|
(0.0 |
) |
Comprehensive loss |
- |
- |
|
(24.9 |
) |
(0.0 |
) |
(24.9 |
) |
||||||
Reclassification due to cash settlement of share-based compensation |
|
- |
|
(1.4 |
) |
|
- |
|
|
|
- |
|
|
(1.4 |
) |
Share-based compensation |
- |
18.5 |
|
- |
|
- |
|
18.5 |
|
||||||
Balance as of |
|
0.0 |
|
546.9 |
|
|
(112.8 |
) |
|
|
1.5 |
|
|
435.6 |
|
(unaudited) |
|||||||||||||||
Balance as of |
|
0.0 |
|
546.9 |
|
|
(112.8 |
) |
|
|
1.5 |
|
|
435.6 |
|
Net income |
- |
- |
|
552.3 |
|
- |
|
552.3 |
|
||||||
Other comprehensive loss |
- |
- |
|
- |
|
(5.9 |
) |
(5.9 |
) |
||||||
Comprehensive loss |
|
- |
- |
|
552.3 |
|
|
(5.9 |
) |
|
546.4 |
|
|||
Shares issued as consideration for the business acquisition |
|
- |
|
345.6 |
|
|
- |
|
|
|
- |
|
|
345.6 |
|
Exercise of share options |
|
- |
|
7.1 |
|
|
- |
|
|
|
- |
|
|
7.1 |
|
Reclassification due to cash settlement of share-based compensation |
|
- |
|
(1.8 |
) |
|
- |
|
|
|
- |
|
|
(1.8 |
) |
Share-based compensation |
|
- |
|
14.3 |
|
|
- |
|
|
|
- |
|
|
14.3 |
|
Balance as of |
|
- |
|
912.0 |
|
|
439.6 |
|
|
|
(4.4 |
) |
|
1,347.2 |
|
|
||||||
Consolidated Statements of Cash Flows |
||||||
(Amounts in € millions) |
||||||
|
Fiscal year ended |
|||||
(in € millions) |
2024 |
|
2025 (unaudited) |
|||
Net income (loss) |
(24.9 |
) |
552.3 |
|
||
Adjustments for |
||||||
Gain on bargain purchase |
- |
|
(608.2 |
) |
||
Other non-cash items included in net profit (loss) |
- |
|
0.2 |
|
||
Depreciation and amortization |
15.2 |
|
25.4 |
|
||
Finance costs, net |
4.8 |
|
5.1 |
|
||
Share-based compensation |
18.4 |
|
14.3 |
|
||
Income tax (benefit) expense |
(1.8 |
) |
2.6 |
|
||
Change in operating assets and liabilities |
|
|
||||
Decrease (Increase) in inventories |
(10.4 |
) |
(6.6 |
) |
||
Increase in trade and other receivables |
(4.3 |
) |
(2.7 |
) |
||
Increase in other assets |
(3.6 |
) |
(10.9 |
) |
||
Increase in other liabilities |
15.0 |
|
43.5 |
|
||
Increase in contract liabilities |
0.2 |
|
1.0 |
|
||
(Decrease) increase in trade and other payables |
14.2 |
|
(38.2 |
) |
||
Interest received |
- |
|
2.2 |
|
||
Income taxes paid |
(12.8 |
) |
(10.5 |
) |
||
Net cash (used) gained in operating activities |
10.0 |
|
(30.6 |
) |
||
Expenditure for property and equipment and intangible assets |
(11.8 |
) |
(3.9 |
) |
||
Cash received from acquisition of a business |
- |
|
622.5 |
|
||
Net cash (used) gained in investing activities |
(11.8 |
) |
618.7 |
|
||
Interest paid |
(5.4 |
) |
(7.0 |
) |
||
Proceeds from borrowings |
- |
|
10.0 |
|
||
Proceeds from exercise of share options |
- |
|
7.1 |
|
||
Payment of lease liabilities |
(7.9 |
) |
(10.1 |
) |
||
Net cash outflow from financing activities |
(13.3 |
) |
0.1 |
|
||
Net increase (decrease) in cash and cash equivalents |
(15.1 |
) |
588.2 |
|
||
Cash and cash equivalents at the beginning of the period |
30.1 |
|
15.1 |
|
||
Effects of exchange rate changes on cash and cash equivalents |
0.0 |
|
0.3 |
|
||
Cash and cash equivalents at end of the period |
15.1 |
|
603.6 |
|
Cash and cash equivalents as of
All numbers presented above regarding fiscal year 2025 are unaudited.
Reconciliation of non-IFRS measures
The following tables set forth the reconciliations of LuxExperience Group Net sales to illustrative Net sales, LuxExperience Group Gross profit to illustrative Gross profit, LuxExperience Group EBITDA to illustrative EBITDA and illustrative adjusted EBITDA for the three months ended
|
|
Illustrative three months ended |
|||||||||||
(in € millions) |
|
Luxury |
|
Luxury NAP / MRP |
|
Off-Price |
|
Other* |
|
Total |
|||
LuxExperience Group Net sales |
|
248.9 |
|
207.7 |
|
|
113.5 |
|
|
17.6 |
|
587.7 |
|
Addition of pre-acquisition net sales of YNAP sub-group segments |
|
- |
|
47.6 |
|
45.5 |
|
|
8.1 |
|
101.2 |
|
|
Illustrative Net sales |
|
248.9 |
|
255.3 |
|
|
159.1 |
|
|
25.7 |
|
688.9 |
|
LuxExperience Group Gross profit |
|
120.1 |
|
109.5 |
|
|
55.6 |
|
|
4.0 |
|
289.2 |
|
Addition of pre-acquisition gross profit of YNAP sub-group segments |
|
- |
27.5 |
|
20.3 |
|
1.6 |
49.5 |
|
||||
Removal of YNAP acquisition accounting related adjustments |
|
|
|
(2.5 |
) |
|
(14.7 |
) |
|
|
|
(17.2 |
) |
Release of inventory write-down provision (1) |
- |
(5.1 |
) |
(1.0 |
) |
- |
(6.1 |
) |
|||||
Illustrative Adjusted Gross profit |
|
120.1 |
|
129.4 |
|
|
60.3 |
|
|
5.6 |
|
315.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Illustrative three months ended |
|||||||||||||
(in € millions) |
|
Luxury |
|
Luxury NAP / MRP |
|
Off-Price |
|
Other* |
|
Total |
|||||
LuxExperience Group Net Income |
|
|
|
|
|
|
|
|
|
586.0 |
|
||||
Finance costs, net |
|
|
|
|
|
|
|
|
|
11.0 |
|
||||
Income tax (expense) benefit |
|
|
|
|
|
|
|
|
|
0.9 |
|
||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
10.4 |
|
||||
LuxExperience Group EBITDA |
|
35.9 |
|
|
(15.3 |
) |
|
(21.7 |
) |
|
609.4 |
|
|
608.4 |
|
Addition of pre-acquisition EBITDA of YNAP sub-group segments |
- |
|
(0.5 |
) |
(6.7 |
) |
0.7 |
|
(6.4 |
) |
|||||
Removal of YNAP acquisition accounting related adjustments |
|
- |
|
|
(2.5 |
) |
|
(14.7 |
) |
|
(608.2 |
) |
|
(625.4 |
) |
Illustrative EBITDA |
35.9 |
|
(18.3 |
) |
(43.0 |
) |
2.0 |
|
(23.4 |
) |
|||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|||||
Release of inventory write-down (1) |
- |
|
(5.1 |
) |
(1.0 |
) |
- |
|
(6.1 |
) |
|||||
Other transaction-related, certain legal and other expenses (2) |
|
6.8 |
|
|
3.0 |
|
|
5.2 |
|
|
(0.2 |
) |
|
14.8 |
|
Share-based compensation (3) |
1.1 |
|
- |
|
- |
|
- |
|
1.1 |
|
|||||
One-off Intercompany recharges (4) |
|
(27.8 |
) |
|
17.4 |
|
|
10.4 |
|
|
- |
|
|
- |
|
Illustrative Adjusted EBITDA |
16.1 |
|
(2.9 |
) |
(28.5 |
) |
1.8 |
|
(13.6 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Illustrative twelve months ended |
|||||||||||
(in € millions) |
|
Luxury |
|
Luxury NAP / MRP |
|
Off-Price |
|
Other* |
|
Total |
|||
LuxExperience Group Net sales |
|
916.1 |
|
207.7 |
|
|
113.5 |
|
|
17.6 |
|
1,254.9 |
|
Addition of pre-acquisition net sales of YNAP sub-group segments |
|
- |
|
835.0 |
|
679.3 |
|
|
146.9 |
|
1,661.2 |
|
|
Illustrative Net sales |
|
916.1 |
|
1,042.8 |
|
|
792.8 |
|
|
164.5 |
|
2,916.1 |
|
LuxExperience Group Gross profit |
|
430.9 |
|
109.5 |
|
|
55.6 |
|
|
4.0 |
|
600.0 |
|
Addition of pre-acquisition gross profit of YNAP sub-group segments |
|
- |
384.9 |
|
259.4 |
|
14.4 |
658.8 |
|
||||
Removal of YNAP acquisition accounting related adjustments |
|
|
|
(2.5 |
) |
|
(14.7 |
) |
|
- |
|
(17.2 |
) |
Release of inventory write-down provision (1) |
- |
(25.1 |
) |
(22.6 |
) |
- |
(47.7 |
) |
|||||
Illustrative Gross profit |
|
430.9 |
|
466.8 |
|
|
277.7 |
|
|
18.5 |
|
1,193.9 |
|
|
|
Illustrative twelve months ended |
|||||||||||||
(in € millions) |
|
Luxury |
|
Luxury NAP / MRP |
|
Off-Price |
|
Other* |
|
Total |
|||||
LuxExperience Group Net Income |
|
|
|
|
|
|
|
|
|
552.3 |
|
||||
Finance costs, net |
|
|
|
|
|
|
|
|
|
2.6 |
|
||||
Income tax (expense) benefit |
|
|
|
|
|
|
|
|
|
5.1 |
|
||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
25.4 |
|
||||
LuxExperience Group EBITDA |
|
12.9 |
|
|
(15.3 |
) |
|
(21.7 |
) |
|
609.4 |
|
|
585.3 |
|
Addition of pre-acquisition EBITDA of YNAP sub-group segments |
- |
|
7.6 |
|
(59.3 |
) |
(20.6 |
) |
(72.3 |
) |
|||||
Removal of YNAP acquisition accounting related adjustments |
|
- |
|
|
(2.5 |
) |
|
(14.7 |
) |
|
(608.2 |
) |
|
(625.4 |
) |
Illustrative EBITDA |
12.9 |
|
(10.2 |
) |
(95.6 |
) |
(19.3 |
) |
(112.4 |
) |
|||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|||||
Release of inventory write-down (1) |
- |
|
(25.1 |
) |
(22.6 |
) |
- |
|
(47.7 |
) |
|||||
Other transaction-related, certain legal and other expenses (2) |
|
45.2 |
|
|
7.7 |
|
|
8.7 |
|
|
(0.4 |
) |
|
61.2 |
|
Share-based compensation (3) |
14.3 |
|
3.0 |
|
3.0 |
|
- |
|
20.3 |
|
|||||
One-off Intercompany recharges (4) |
|
(27.8 |
) |
|
17.4 |
|
|
10.4 |
|
|
- |
|
|
- |
|
Illustrative Adjusted EBITDA |
44.6 |
|
(7.2 |
) |
(96.2 |
) |
(19.8 |
) |
(78.5 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
(*) |
Other represents OFS and Feng Mao businesses of |
|
(1) |
In fiscal year 2024, |
|
(2) |
Other transaction-related, certain legal and other expenses represent (i) professional fees, including advisory and accounting fees, related to potential transactions, (ii) certain legal and other expenses incurred outside the ordinary course of our business, (iii) other non-recurring expenses incurred in connection with the costs of closing distribution center in Heimstetten, |
|
(3) |
Certain members of management and supervisory board members have been granted share-based compensation for which the share-based compensation expense will be recognized upon defined vesting schedules in the future periods. Our methodology to adjust for share-based compensation and subsequently calculate Adjusted EBITDA includes both share-based compensation expense connected to the IPO and share-based compensation expense recognized in connection with grants under the Long-Term Incentive Plan (LTI) for the |
|
(4) |
One-off Intercompany recharges represent personnel, administrative and consulting expenses incurred by Luxury MYTHERESA on behalf and for the benefit of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250925296884/en/
Investor Relations Contact
phone: +49 89 127695-1919
email: investors@luxexperience.com
Media Contact for business press
mobile: +49 151 11216490
email: lisa.schulz@luxexperience.com
Source: