Upgrade to SI Premium - Free Trial

e.l.f. Beauty Announces Fourth Quarter and Full Fiscal 2024 Results

May 22, 2024 4:05 PM

– Delivered Over $1 Billion in Net Sales, up 77% in Fiscal 2024 –

– e.l.f. Cosmetics Gained Market Share for Fifth Consecutive Year –

– Provides Fiscal 2025 Outlook –

OAKLAND, Calif.--(BUSINESS WIRE)-- e.l.f. Beauty (NYSE: ELF) today announced results for the three and twelve months ended March 31, 2024.

“Fiscal 2024 marked our strongest year of net sales growth on record, a continuation of the exceptional, consistent, category-leading growth we’ve delivered,” said Tarang Amin, e.l.f. Beauty’s Chairman and Chief Executive Officer. “In Q4, we grew net sales by 71% and expanded our market share by 325 basis points, marking our 21st consecutive quarter of net sales and market share growth. As we look ahead, we believe we are still in the early innings of unlocking the full potential we see for e.l.f. Beauty across cosmetics, skin care and international markets.”

Fourth Quarter Fiscal 2024 Review

For the three months ended March 31, 2024, compared to the three months ended March 31, 2023:

Full Year Fiscal 2024 Review

For the twelve months ended March 31, 2024, compared to the twelve months ended March 31, 2023:

Balance Sheet

The Company ended fiscal 2024 with $108.2 million in cash and cash equivalents and $161.8 million of long-term debt and finance lease obligations, as compared to $120.8 million in cash and cash equivalents and $60.9 million of long-term debt and finance lease obligations at the end of fiscal 2023.

Naturium Acquisition

On October 4, 2023, the Company closed the acquisition of Naturium, a fast-growing, high performance skin care brand, for $333.0 million in a combination of cash and Company stock. The acquisition furthers the Company’s mission to make the best of beauty accessible to every eye, lip, face and skin concern.

Fiscal 2025 Outlook

The Company is providing the following outlook for fiscal 2025. When compared to fiscal 2024, the outlook for fiscal 2025 reflects an expected 20-22% increase in net sales.

Fiscal 2025 Outlook

Fiscal 2024 Actuals

Net sales

$1,230-1,250 million

$1,024 million

Adjusted EBITDA

$285-289 million

$235 million

Adjusted effective tax rate

20-21%

11%

Adjusted net income

$187-191 million

$184 million

Adjusted diluted earnings per share

$3.20-3.25

$3.18

Weighted average diluted shares outstanding

59 million

58 million

Webcast Details

The Company will hold a webcast to discuss the results from its fourth quarter fiscal 2024 today, May 22, 2024, at 4:30 p.m. Eastern Time. The webcast will be broadcast live at https://investor.elfbeauty.com/news-and-events/events. For those unable to listen to the live broadcast, an archived version will be available at the same location.

About e.l.f. Beauty

e.l.f. Beauty, Inc. builds brands designed to disrupt norms, shape culture and connect communities through positivity, inclusivity and accessibility. A digitally disruptive brand from the start, we launched in 2004 selling premium-quality makeup for $1 online. Today, we have five visionary, purpose-driven brands, all of which make the best of beauty accessible to every eye, lip, face and skin concern. Our brand portfolio includes e.l.f. Cosmetics, e.l.f. SKIN, Naturium, Well People and Keys Soulcare. With a focus on clean, cruelty free and vegan products, we are also the first beauty company with a Fair Trade™ certified manufacturing facility. e.l.f. Beauty brands are sold online and at leading beauty, mass market, and specialty retailers in the U.S. and internationally.

Learn more by visiting https://investor.elfbeauty.com.

Note Regarding non-GAAP Financial Measures

This press release includes references to non-GAAP measures, including adjusted EBITDA, adjusted SG&A, adjusted net income and adjusted diluted earnings per share. The Company presents these non-GAAP measures because its management uses them as supplemental measures in assessing its operating performance, and believes they are helpful to investors, securities analysts and other interested parties in evaluating the Company’s performance. The non-GAAP measures included in this press release are not measurements of financial performance under GAAP and they should not be considered as alternatives to or substitutes for measures of performance derived in accordance with GAAP. In addition, these non-GAAP measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items. These non-GAAP measures have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing the Company’s results as reported under GAAP. The Company’s definitions and calculations of these non-GAAP measures are not necessarily comparable to other similarly titled measures used by other companies due to different methods of calculation.

Adjusted EBITDA excludes expense or income related to stock-based compensation, impairment of equity investment, loss on extinguishment of debt and other non-cash and non-recurring items. Such other non-cash or non-recurring items include amortization of internal-use software costs related to cloud applications, costs related to the acquisition of Naturium, and cloud computing ERP implementation costs.

Adjusted SG&A excludes expense related to stock-based compensation and other non-recurring items. Such other non-recurring items include other non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium.

Adjusted effective tax rate is the tax rate when excluding the pre-tax impact of expense or income related to stock-based compensation, other non-cash and non-recurring items, impairment of equity investment, loss on extinguishment of debt, amortization of acquired intangible assets, as well as the related tax impact for these items, calculated utilizing the statutory rate for where the impact was incurred.

Adjusted net income excludes expense or income related to stock-based compensation, other non-recurring items, impairment of equity investment, loss on extinguishment of debt, amortization of acquired intangible assets and the tax impact of the foregoing adjustments. Such other non-recurring items include other non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium.

With respect to the Company’s expectations under “Fiscal 2025 Outlook” above, the Company is not able to provide a quantitative reconciliation of the adjusted EBITDA, adjusted net income and adjusted diluted earnings per share guidance non-GAAP measures to the corresponding net income and diluted earnings per share GAAP measures without unreasonable efforts. The Company cannot provide meaningful estimates of the non-recurring charges and credits excluded from these non-GAAP measures due to the forward-looking nature of these estimates and their inherent variability and uncertainty. For the same reasons, the Company is unable to address the probable significance of the unavailable information.

Forward-looking Statements

This press release contains forward-looking statements within the meaning of the federal securities laws, including those statements relating to the Company's outlook for fiscal 2025 under “Fiscal 2025 Outlook” above and those statements that we believe we are still in the early innings of unlocking the full potential we see for e.l.f. Beauty across cosmetics, skin care and international markets. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, actual results and the timing of selected events may differ materially from those expectations. Factors that could cause actual results to differ materially from those in the forward looking statements include, among other things, the risks and uncertainties that are described in the Company's most recent Annual Report on Form 10-K, as updated from time to time in the Company's SEC filings, as well as the Company’s ability to effectively compete with other beauty companies; the Company’s ability to successfully introduce new products; the Company's ability to successfully address any difficulties and challenges encountered in connection with its acquisition of Naturium, including the integration of Naturium's business with the Company's business; the Company’s ability to attract new retail customers and/or expand business with its existing retail customers; the Company’s ability to optimize shelf space at its key retail customers; the loss of any of the Company’s key retail customers or if the general business performance of its key retail customers declines; and the Company’s ability to effectively manage its SG&A and other expenses. Potential investors are urged to consider these factors carefully in evaluating the forward-looking statements. These forward-looking statements speak only as of the date hereof. Except as required by law, the Company assumes no obligation to update or revise these forward-looking statements for any reason, even if new information becomes available in the future.

e.l.f. Beauty, Inc. and subsidiaries

Condensed consolidated statements of operations

(unaudited)

(in thousands, except share and per share data)

Three months ended March 31,

Twelve months ended March 31,

2024

2023

2024

2023

Net sales

$

321,143

$

187,357

$

1,023,932

$

578,844

Cost of sales

93,941

58,231

299,836

188,448

Gross profit

227,202

129,126

724,096

390,396

Selling, general and administrative expenses

210,172

121,081

574,418

322,253

Operating income

17,030

8,045

149,678

68,143

Other (expense) income, net

(692

)

320

1,210

(1,875

)

Impairment of equity investment

(1,155

)

(2,875

)

Interest expense, net

(4,002

)

(106

)

(7,023

)

(2,018

)

Loss on extinguishment of debt

(176

)

Income before income taxes

11,181

8,259

140,990

64,074

Income tax benefit (provision)

3,346

7,987

(13,327

)

(2,544

)

Net income

$

14,527

$

16,246

$

127,663

$

61,530

Net income per share:

Basic

$

0.26

$

0.31

$

2.33

$

1.17

Diluted

$

0.25

$

0.29

$

2.21

$

1.11

Weighted average shares outstanding:

Basic

55,465,190

53,189,447

54,747,930

52,474,811

Diluted

58,487,557

56,641,510

57,788,454

55,337,554

e.l.f. Beauty, Inc. and subsidiaries

Condensed consolidated balance sheets

(unaudited)

(in thousands, except share and per share data)

March 31, 2024

March 31, 2023

Assets

Current assets:

Cash and cash equivalents

$

108,183

$

120,778

Accounts receivable, net

123,797

67,928

Inventory, net

191,489

81,323

Prepaid expenses and other current assets

53,608

33,296

Total current assets

477,077

303,325

Property and equipment, net

13,974

7,874

Intangible assets, net

225,094

78,041

Goodwill

340,600

171,620

Other assets

72,502

34,741

Total assets

$

1,129,247

$

595,601

Liabilities and stockholders' equity

Current liabilities:

Current portion of long-term debt and capital lease obligations

$

100,307

$

5,575

Accounts payable

81,075

31,427

Accrued expenses and other current liabilities

117,733

70,974

Total current liabilities

299,115

107,976

Long-term debt and finance lease obligations

161,819

60,881

Deferred tax liabilities

3,666

3,742

Long-term operating lease obligations

21,459

11,201

Other long-term liabilities

616

784

Total liabilities

486,675

184,584

Stockholders' equity:

Common stock, par value of $0.01 per share; 250,000,000 shares authorized as of March 31, 2024 and March 31, 2023; 55,583,660 and 53,770,482 shares issued and outstanding as of March 31, 2024 and March 31, 2023, respectively

555

535

Additional paid-in capital

936,403

832,481

Accumulated other comprehensive loss

(50

)

Accumulated deficit

(294,336

)

(421,999

)

Total stockholders' equity

642,572

411,017

Total liabilities and stockholders' equity

$

1,129,247

$

595,601

e.l.f. Beauty, Inc. and subsidiaries

Condensed consolidated statements of cash flows

(unaudited)

(in thousands)

Twelve months ended March 31,

2024

2023

Cash flows from operating activities:

Net income

$

127,663

$

61,530

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

Depreciation and amortization

35,913

22,164

Stock-based compensation expense

40,625

29,117

Amortization of debt issuance costs and discount on debt

430

346

Deferred income taxes

(3,276

)

(6,401

)

Impairment of equity investment

2,875

Acquisition-related seller expenses

(10,549

)

Loss on extinguishment of debt

176

Other, net

1,227

179

Changes in operating assets and liabilities:

Accounts receivable

(49,598

)

(22,432

)

Inventory

(93,930

)

3,174

Prepaid expenses and other assets

(55,182

)

(24,553

)

Accounts payable and accrued expenses

81,215

42,995

Other liabilities

(6,259

)

(4,412

)

Net cash provided by operating activities

71,154

101,883

Cash flows from investing activities:

Acquisition, net of cash acquired

(274,973

)

Purchase of property and equipment

(8,659

)

(1,723

)

Investment contributions

(1,028

)

Net cash used in investing activities

(284,660

)

(1,723

)

Cash flows from financing activities:

Proceeds from revolving line of credit

89,500

Proceeds from long-term debt

115,000

Repayment of long-term debt

(7,875

)

(30,000

)

Debt issuance costs paid

(665

)

Cash received from issuance of common stock

5,561

8,053

Other, net

(576

)

(788

)

Net cash provided by (used in) financing activities

200,945

(22,735

)

Effect of exchange rate changes on cash and cash equivalents

(34

)

Net (decrease) increase in cash and cash equivalents

(12,595

)

77,425

Cash and cash equivalents - beginning of period

120,778

43,353

Cash and cash equivalents - end of period

$

108,183

$

120,778

e.l.f. Beauty, Inc. and subsidiaries

Reconciliation of GAAP net income to non-GAAP adjusted EBITDA

(unaudited)

(in thousands)

Three months ended March 31,

Twelve months ended March 31,

2024

2023

2024

2023

Net income

$

14,527

$

16,246

$

127,663

$

61,530

Interest expense, net

4,002

106

7,023

2,018

Income tax (benefit) provision

(3,346

)

(7,987

)

13,327

2,544

Depreciation and amortization

9,722

4,617

30,167

18,016

EBITDA

$

24,905

$

12,982

$

178,180

$

84,108

Stock-based compensation

11,166

7,284

40,625

29,117

Impairment of equity investment (a)

1,155

2,875

Loss on extinguishment of debt (b)

176

Other non-cash and non-recurring items (c)

3,704

977

13,061

3,380

Adjusted EBITDA

$

40,930

$

21,243

$

234,741

$

116,781

(a)

Represents an impairment of equity investment recorded during the three and twelve months ended March 31, 2024.

(b)

Loss on extinguishment of debt includes the write-off of existing debt issuance costs and certain fees paid related to the amended credit agreement.

(c)

Represents other non-cash or non-recurring items, which include amortization of internal-use software costs related to cloud applications, costs related to the acquisition of Naturium, and cloud computing ERP implementation costs.

e.l.f. Beauty, Inc. and subsidiaries

Reconciliation of GAAP SG&A to non-GAAP adjusted SG&A

(unaudited)

(in thousands)

Three months ended March 31,

Twelve months ended March 31,

2024

2023

2024

2023

Selling, general, and administrative expenses

$

210,172

$

121,081

$

574,418

$

322,253

Stock-based compensation

(11,145

)

(7,195

)

(40,609

)

(29,005

)

Other non-recurring items (a)

(2,134

)

(7,401

)

Adjusted selling, general, and administrative expenses

$

196,893

$

113,886

$

526,408

$

293,248

(a)

Represents non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium.

e.l.f. Beauty, Inc. and subsidiaries

Reconciliation of GAAP net income to non-GAAP adjusted net income

(unaudited)

(in thousands, except share and per share data)

Three months ended March 31,

Twelve months ended March 31,

2024

2023

2024

2023

Net income

$

14,527

$

16,246

$

127,663

$

61,530

Stock-based compensation

11,166

7,284

40,625

29,117

Other non-recurring items (a)

2,444

8,041

Impairment of equity investment (b)

1,155

2,875

Loss on extinguishment of debt (c)

176

Amortization of acquired intangible assets (d)

4,864

2,029

15,047

8,122

Tax Impact (e)

(3,311

)

(1,730

)

(10,485

)

(7,132

)

Adjusted net income

$

30,845

$

23,829

$

183,766

$

91,813

Weighted average number of shares outstanding -

diluted

58,487,557

56,641,510

57,788,454

55,337,554

Adjusted diluted earnings per share

$

0.53

$

0.42

$

3.18

$

1.66

(a)

Represents non-recurring cloud computing ERP implementation costs and costs related to the acquisition of Naturium.

(b)

Represents an impairment of equity investment recorded during the three and twelve months ended March 31, 2024.

(c)

Loss on extinguishment of debt includes the write-off of existing debt issuance costs and certain fees paid related to the amended credit agreement.

(d)

Represents amortization expense of acquired intangible assets consisting of customer relationships and trademarks.

(e)

Represents the tax impact of the above adjustments.

Investors:

KC Katten

VP, Corporate Development & Investor Relations, e.l.f. Beauty

[email protected]

Media:

Melinda Fried

Head of Corporate Communications, e.l.f. Beauty

[email protected]

Source: e.l.f. Beauty

Categories

Business Wire Press Releases

Next Articles