8-K
Revolve Group, Inc. (RVLV)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 6, 2025
REVOLVE GROUP, INC.
(Exact name of Registrant as Specified in Its Charter)
| Delaware | 001-38927 | 46-1640160 |
|---|---|---|
| (State or Other Jurisdiction<br><br>of Incorporation) | (Commission File Number) | (IRS Employer<br><br>Identification No.) |
| 12889 Moore Street<br><br>Cerritos, California | 90703 | |
| (Address of Principal Executive Offices) | (Zip Code) |
(562) 677-9480
(Registrant’s Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class: | Trading Symbol(s): | Name of each exchange on which registered: |
|---|---|---|
| Class A Common Stock, par value $0.001 per share | RVLV | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On May 6, 2025, Revolve Group, Inc. issued a press release announcing its financial results for its first quarter ended March 31, 2025. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information included in Item 2.02 of this Current Report on Form 8-K and the exhibit attached hereto are being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any other filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in any such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description |
|---|---|
| 99.1 | Press Release dated May 6, 2025 |
| 104 | Cover page interactive data file (embedded with the inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| REVOLVE GROUP, INC. | ||
|---|---|---|
| Date: May 6, 2025 | By: | /s/ JESSE TIMMERMANS |
| Jesse Timmermans | ||
| Chief Financial Officer |
EX-99.1
Exhibit 99.1
Revolve Group Announces First Quarter 2025 Financial Results
Los Angeles, CA – May 6, 2025 - Revolve Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for Millennial and Generation Z consumers, today announced financial results for the first quarter ended March 31, 2025.
Co-Founder and Co-CEO Commentary
“Our strong execution within a dynamic macro environment resulted in outstanding first quarter results, highlighted by double-digit top-line growth, 57% growth in operating income year-over-year, and $45 million in operating cash flow that further strengthened our balance sheet,” said co-founder and co-CEO Mike Karanikolas. “We achieved these strong results while continuing to invest in key initiatives that we believe will drive long-term success, which is especially important during this uncertain time when industry peers with weaker foundations are dialing back investment plans.”
“I am very proud of our team’s continued outstanding execution and flexibility that has driven our strong performance,” said co-founder and co-CEO Michael Mente. “It is the strength of our team, our solid financial foundation and our flexibility that we believe position us well to navigate through the current geopolitical and macro-uncertainty while continuing to invest in the exciting growth opportunities ahead. We have consistently outperformed through challenging periods in the past and are entering this current cycle on strong footing, giving us the confidence not just to manage through the near-term challenges, but also to gain further market share and drive long-term gains.”
First Quarter 2025 Financial Summary
| Three Months Ended March 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | YoY Change | |||||
| (in thousands, except percentages) | |||||||
| Net sales | $ | 296,709 | $ | 270,581 | 10% | ||
| Gross profit | $ | 154,286 | $ | 141,502 | 9% | ||
| Gross margin | 52.0 | % | 52.3 | % | |||
| Net income | $ | 11,406 | $ | 10,873 | 5% | ||
| Adjusted EBITDA (non-GAAP financial measure) | $ | 19,299 | $ | 13,267 | 45% | ||
| Net cash provided by operating activities | $ | 45,145 | $ | 38,391 | 18% | ||
| Free cash flow (non-GAAP financial measure) | $ | 42,804 | $ | 36,656 | 17% |
Operational Metrics
| Three Months Ended March 31, | |||||
|---|---|---|---|---|---|
| 2025 | 2024 | YoY Change | |||
| (in thousands, except average order value and percentages) | |||||
| Active customers (trailing 12 months) | 2,703 | 2,551 | 6% | ||
| Total orders placed | 2,308 | 2,223 | 4% | ||
| Average order value | $ | 295 | $ | 299 | (1%) |
Additional First Quarter 2025 Metrics and Results Commentary
- Trailing 12-month active customers grew to 2,703,000 as of March 31, 2025, an increase of 6% year-over-year.
- Net sales were $296.7 million, a year-over-year increase of 10%.
- Gross profit was $154.3 million, a year-over-year increase of 9%.
- Gross margin was 52.0%, a decrease of 30 basis points year-over-year that primarily reflects a lower mix of full price sales year-over-year and deeper markdowns, partially offset by a higher mix of owned brand net sales year-over-year.
- Fulfillment costs were $9.4 million, or 3.2% of net sales, compared to $9.4 million, or 3.5% of net sales, in the first quarter of 2024. The increased fulfillment efficiency year-over-year as a percentage of net sales primarily reflects a lower proportion of returned purchases.
- Selling and distribution costs were $50.0 million, or 16.8% of net sales, compared to $48.4 million, or 17.9% of net sales, in the first quarter of 2024. The increased efficiency year-over-year as a percentage of net sales primarily reflects a lower proportion of returned purchases and lower shipping rates year-over-year, partially offset by a decrease in average order value.
- Marketing costs were $42.4 million, or 14.3% of net sales, compared to $41.4 million, or 15.3% of net sales, in the first quarter of 2024. The increased marketing efficiency year-over-year as a percentage of net sales primarily reflects increased efficiencies in our brand marketing investments.
- Net income was $11.4 million, an increase from $10.9 million in the first quarter of 2024. Net income in the prior year quarter included an insurance recovery of $2.8 million ($2.1 million, net of taxes) within other income, net.
- Adjusted EBITDA was $19.3 million, a year-over-year increase of 45% that primarily reflects a year-over-year increase in net sales and gross profit combined with increased year-over-year efficiency in our selling and distribution costs, marketing investment and fulfillment costs, partially offset by increased general and administrative expenses year-over-year.
- Diluted earnings per share (EPS) was $0.16, an increase from $0.15 in the first quarter of 2024. EPS for the first quarter of 2024 included the insurance recovery mentioned above equivalent to approximately $0.03 per share.
Additional Net Sales Commentary
- REVOLVE segment net sales were $254.4 million, a year-over-year increase of 11%.
- FWRD segment net sales were $42.3 million, a year-over-year increase of 3%.
- Domestic net sales were $239.2 million, a year-over-year increase of 9%.
- International net sales were $57.5 million, a year-over-year increase of 12%.
Cash Flow and Balance Sheet
- Net cash provided by operating activities was $45.1 million and free cash flow was $42.8 million, an increase of 18% and 17%, respectively, compared to $38.4 million and $36.7 million reported in the first quarter of 2024.
- Cash and cash equivalents: The strong cash flow generation has further strengthened our balance sheet and liquidity. Cash and cash equivalents as of March 31, 2025 were $300.8 million, an increase of $44.2 million, or 17%, from $256.6 million as of December 31, 2024, and an increase of $27.4 million, or 10%, from $273.4 million as of March 31, 2024. Our balance sheet as of March 31, 2025 remains debt free.
- Inventory as of March 31, 2025 was $213.7 million, a decrease of $15.6 million, or 7%, from December 31, 2024, and an increase of $11.9 million year-over-year, or 6%, from the inventory balance of $201.8 million as of March 31, 2024.
Additional trend information regarding Revolve Group’s first quarter of 2025 financial results and operating metrics is available in the Q1 2025 Financial Highlights presentation available on our investor relations website: https://investors.revolve.com/events-and-presentations
Results Since the End of the First Quarter of 2025
Net sales in April 2025 increased by a mid-single digit percentage year-over-year, highlighted by comparably stronger net sales growth in international markets.
2025 Business Outlook
Based on information available to us as of May 6, 2025, we are providing the following guidance for the full year ending December 31, 2025 and the second quarter ending June 30, 2025.
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 May 6, 2025 and our estimate of the impact of mitigating activities that we are currently undertaking or will undertake. However, actual gross margin will be particularly susceptible to variability based on the timing and level of tariffs that will ultimately be in effect during relevant periods, as well as the potential impact from mitigating activities that we are undertaking or may undertake.
| Updated FY 2025 Outlook | |
|---|---|
| Gross margin | 50.0% to 52.0% |
| Fulfillment expenses | 3.0% to 3.2% of net sales |
| Selling and distribution expenses | 17.2% to 17.5% of net sales |
| Marketing expenses | 14.9% to 15.1% of net sales |
| General and administrative expenses | 154 million to 157 million |
| Effective tax rate | 27% to 28% |
| Second Quarter 2025 Outlook | |
| Gross margin | 52.0% to 53.0% |
| Fulfillment expenses | 3.1% of net sales |
| Selling and distribution expenses | 17.9% of net sales |
| Marketing expenses | 15.0% of net sales |
| General and administrative expenses | 39.0 million |
All values are in US Dollars.
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 investors.revolve.com. A replay of the conference call will be available online at investors.revolve.com. In addition, an audio replay of the call will be available for one week following the call and can be accessed by dialing (800) 770-2030 within the United States or (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, and outlook for the second 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, the effect of tariffs; operating results and financial condition; demand for our products; supply chain challenges; 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; our ability to source goods 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 Annual Report on Form 10-K for the year ended December 31, 2024 and our subsequent Quarterly Reports on Form 10-Q, including for the quarter ended March 31, 2025, which we expect to file with the SEC on May 6, 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 March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Net sales | $ | 296,709 | $ | 270,581 | ||
| Cost of sales | 142,423 | 129,079 | ||||
| Gross profit | 154,286 | 141,502 | ||||
| Operating expenses: | ||||||
| Fulfillment | 9,358 | 9,393 | ||||
| Selling and distribution | 49,956 | 48,438 | ||||
| Marketing | 42,402 | 41,379 | ||||
| General and administrative | 37,882 | 32,964 | ||||
| Total operating expenses | 139,598 | 132,174 | ||||
| Income from operations | 14,688 | 9,328 | ||||
| Other income, net | (893 | ) | (5,321 | ) | ||
| Income before income taxes | 15,581 | 14,649 | ||||
| Provision for income taxes | 4,175 | 3,776 | ||||
| Net income | 11,406 | 10,873 | ||||
| Less: Net loss attributable to non-controlling interest | 413 | — | ||||
| Net income attributable to Revolve Group, Inc. stockholders | $ | 11,819 | $ | 10,873 | ||
| Earnings per share of Class A and Class B<br> common stock: | ||||||
| Basic | $ | 0.17 | $ | 0.15 | ||
| Diluted | $ | 0.16 | $ | 0.15 | ||
| Weighted average number of shares of Class A and <br> Class B common stock outstanding: | ||||||
| Basic | 71,256 | 70,919 | ||||
| Diluted | 72,271 | 71,523 |
REVOLVE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except share and per share data)
| December 31, | |||||
|---|---|---|---|---|---|
| 2024 | |||||
| Assets | |||||
| Current assets: | |||||
| Cash and cash equivalents | 300,831 | $ | 256,600 | ||
| Accounts receivable, net | 16,820 | 10,338 | |||
| Inventory | 213,689 | 229,244 | |||
| Income taxes receivable | 1,122 | 1,195 | |||
| Prepaid expenses and other current assets | 68,224 | 63,711 | |||
| Total current assets | 600,686 | 561,088 | |||
| Property and equipment (net of accumulated depreciation of 23,190 and 22,230 as of March 31, 2025 and December 31, 2024, respectively) | 9,491 | 8,937 | |||
| Right-of-use lease assets | 40,058 | 36,259 | |||
| Intangible assets, net | 2,501 | 2,294 | |||
| Goodwill | 2,042 | 2,042 | |||
| Other assets | 22,267 | 18,067 | |||
| Deferred income taxes | 36,860 | 36,860 | |||
| Total assets | 713,905 | $ | 665,547 | ||
| Liabilities and Stockholders’ Equity | |||||
| Current liabilities: | |||||
| Accounts payable | 57,354 | $ | 45,098 | ||
| Income taxes payable | 2,643 | 4 | |||
| Accrued expenses | 37,965 | 38,524 | |||
| Returns reserve | 78,527 | 69,661 | |||
| Current lease liabilities | 9,947 | 9,066 | |||
| Other current liabilities | 39,478 | 33,744 | |||
| Total current liabilities | 225,914 | 196,097 | |||
| Non-current lease liabilities | 34,620 | 31,665 | |||
| Total liabilities | 260,534 | 227,762 | |||
| Stockholders’ equity: | |||||
| Class A common stock, 0.001 par value; 1,000,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 40,413,816 and 39,699,150 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively | 41 | 40 | |||
| Class B common stock, 0.001 par value; 125,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 30,918,796 and 31,501,330 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively | 31 | 32 | |||
| Additional paid-in capital | 135,268 | 133,046 | |||
| Retained earnings | 318,847 | 305,070 | |||
| Non-controlling interest | (816 | ) | (403 | ) | |
| Total stockholders’ equity | 453,371 | 437,785 | |||
| Total liabilities and stockholders’ equity | 713,905 | $ | 665,547 |
All values are in US Dollars.
REVOLVE GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
| Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Operating activities: | ||||||
| Net income | $ | 11,406 | $ | 10,873 | ||
| Adjustments to reconcile net income to net cash provided by operating<br> activities: | ||||||
| Depreciation and amortization | 1,018 | 1,343 | ||||
| Rental product depreciation | 351 | — | ||||
| Equity-based compensation | 2,753 | 2,559 | ||||
| Changes in operating assets and liabilities: | ||||||
| Accounts receivable | (6,482 | ) | (2,524 | ) | ||
| Inventories | 15,555 | 1,748 | ||||
| Income taxes receivable | 73 | 1,625 | ||||
| Prepaid expenses and other current assets | (4,513 | ) | (13,032 | ) | ||
| Other assets | (3,989 | ) | (226 | ) | ||
| Accounts payable | 12,256 | 8,179 | ||||
| Income taxes payable | 2,639 | 1,248 | ||||
| Accrued expenses | (559 | ) | 7,765 | |||
| Returns reserve | 8,866 | 20,616 | ||||
| Right-of-use lease assets and current and non-current<br> lease liabilities | 37 | (128 | ) | |||
| Other current liabilities | 5,734 | (1,655 | ) | |||
| Net cash provided by operating activities | 45,145 | 38,391 | ||||
| Investing activities: | ||||||
| Purchases of property and equipment | (1,779 | ) | (1,735 | ) | ||
| Purchases of rental product | (562 | ) | — | |||
| Net cash used in investing activities | (2,341 | ) | (1,735 | ) | ||
| Financing activities: | ||||||
| Proceeds from the exercise of stock options, net of <br> tax withholdings on share-based payment awards | (531 | ) | (145 | ) | ||
| Repurchases of Class A common stock | — | (8,119 | ) | |||
| Net cash used in financing activities | (531 | ) | (8,264 | ) | ||
| Effect of exchange rate changes on cash and cash equivalents | 1,958 | (425 | ) | |||
| Net increase in cash and cash equivalents | 44,231 | 27,967 | ||||
| Cash and cash equivalents, beginning of period | 256,600 | 245,449 | ||||
| Cash and cash equivalents, end of period | $ | 300,831 | $ | 273,416 | ||
| Supplemental disclosure of cash flow information: | ||||||
| Cash paid during the period for: | ||||||
| Income taxes, net of refund | $ | 468 | $ | 1,599 | ||
| Operating leases | $ | 2,841 | $ | 2,254 | ||
| Supplemental disclosure of non-cash activities: | ||||||
| Lease assets obtained in exchange for new operating lease liabilities | $ | 6,096 | $ | 1,994 |
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 March 31, | ||||
|---|---|---|---|---|
| Net sales | 2025 | 2024 | ||
| REVOLVE | $ | 254,395 | $ | 229,589 |
| FWRD | 42,314 | 40,992 | ||
| Total | $ | 296,709 | $ | 270,581 |
| Cost of sales | ||||
| --- | --- | --- | --- | --- |
| REVOLVE | $ | 115,610 | $ | 101,917 |
| FWRD | 26,813 | 27,162 | ||
| Total | $ | 142,423 | $ | 129,079 |
| Gross profit | ||||
| --- | --- | --- | --- | --- |
| REVOLVE | $ | 138,785 | $ | 127,672 |
| FWRD | 15,501 | 13,830 | ||
| Total | $ | 154,286 | $ | 141,502 |
The following table lists net sales by geographic area (in thousands):
| Three Months Ended March 31, | ||||
|---|---|---|---|---|
| 2025 | 2024 | |||
| United States | $ | 239,243 | $ | 219,133 |
| Rest of the world | 57,466 | 51,448 | ||
| Total | $ | 296,709 | $ | 270,581 |
REVOLVE GROUP, INC. AND SUBSIDIARIES
KEY OPERATING AND FINANCIAL METRICS
(Unaudited)
| Three Months Ended March 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (in thousands, except average order value and percentages) | |||||||
| Gross margin | 52.0 | % | 52.3 | % | |||
| Adjusted EBITDA | $ | 19,299 | $ | 13,267 | |||
| Free cash flow | $ | 42,804 | $ | 36,656 | |||
| Active customers | 2,703 | 2,551 | |||||
| Total orders placed | 2,308 | 2,223 | |||||
| Average order value | $ | 295 | $ | 299 |
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 ended March 31, 2025 and 2024 is as follows:
| Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (in thousands) | ||||||
| Net income | $ | 11,406 | $ | 10,873 | ||
| Excluding: | ||||||
| Other income, net | (893 | ) | (5,321 | ) | ||
| Provision for income taxes | 4,175 | 3,776 | ||||
| Depreciation and amortization | 1,018 | 1,343 | ||||
| Equity-based compensation | 2,753 | 2,559 | ||||
| Transaction costs | 840 | — | ||||
| Non-routine items(1) | — | 37 | ||||
| Adjusted EBITDA | $ | 19,299 | $ | 13,267 | ||
| (1) | Non-routine items in the three months ended March 31, 2024 represent fees related to a settled legal matter. | |||||
| --- | --- |
A reconciliation of non-GAAP free cash flow to net cash provided by operating activities for the three months ended March 31, 2025 and 2024 is as follows:
| Three Months Ended March 31, | |||||||
|---|---|---|---|---|---|---|---|
| 2025 | 2024 | ||||||
| (in thousands) | |||||||
| Net cash provided by operating activities | $ | 45,145 | $ | 38,391 | |||
| Purchases of property and equipment | (1,779 | ) | (1,735 | ) | |||
| Purchases of rental product | (562 | ) | — | ||||
| Free cash flow | $ | 42,804 | $ | 36,656 | |||
| Net cash used in investing activities | $ | (2,341 | ) | $ | (1,735 | ) | |
| Net cash used in financing activities | $ | (531 | ) | $ | (8,264 | ) |