Revolve Group Announces Second Quarter 2025 Financial Results
Revolve Group (NYSE:RVLV) reported strong Q2 2025 financial results with net sales increasing 9% year-over-year to $309.0 million. The company achieved a 10% growth in operating income and its highest Adjusted EBITDA margin in three years.
Key highlights include gross profit of $167.1 million (up 9%), net income of $10.0 million (down 35%), and active customers growing 6% to 2.74 million. The REVOLVE segment grew 9% to $268.4 million, while FWRD segment increased 10% to $40.6 million. International sales showed strong momentum, growing 17% year-over-year.
The company maintains a strong balance sheet with $310.7 million in cash, no debt, and improved inventory management with a 6% year-over-year reduction. July 2025 sales increased approximately 7% year-over-year.
Revolve Group (NYSE:RVLV) ha riportato solidi risultati finanziari nel secondo trimestre 2025 con le vendite nette in aumento del 9% su base annua, raggiungendo 309,0 milioni di dollari. L'azienda ha registrato una crescita del 10% dell’utile operativo e il margine Adjusted EBITDA più elevato degli ultimi tre anni.
I punti salienti includono un utile lordo di 167,1 milioni di dollari (in crescita del 9%), un utile netto di 10,0 milioni di dollari (in calo del 35%) e un aumento del 6% dei clienti attivi, arrivati a 2,74 milioni. Il segmento REVOLVE è cresciuto del 9%, raggiungendo 268,4 milioni di dollari, mentre il segmento FWRD ha registrato un aumento del 10%, arrivando a 40,6 milioni di dollari. Le vendite internazionali hanno mostrato un forte slancio, crescendo del 17% su base annua.
L’azienda mantiene un bilancio solido con 310,7 milioni di dollari in liquidità, nessun debito e una migliore gestione dell’inventario con una riduzione del 6% rispetto all’anno precedente. Le vendite di luglio 2025 sono aumentate di circa il 7% su base annua.
Revolve Group (NYSE:RVLV) reportó sólidos resultados financieros en el segundo trimestre de 2025 con ventas netas que aumentaron un 9% interanual hasta 309,0 millones de dólares. La compañía logró un crecimiento del 10% en el ingreso operativo y su margen Adjusted EBITDA más alto en tres años.
Los aspectos destacados incluyen un beneficio bruto de 167,1 millones de dólares (un aumento del 9%), un ingreso neto de 10,0 millones de dólares (una disminución del 35%) y un aumento del 6% en clientes activos, alcanzando 2,74 millones. El segmento REVOLVE creció un 9% hasta 268,4 millones de dólares, mientras que el segmento FWRD aumentó un 10% hasta 40,6 millones de dólares. Las ventas internacionales mostraron un fuerte impulso, creciendo un 17% interanual.
La compañía mantiene un balance sólido con 310,7 millones de dólares en efectivo, sin deuda y una mejor gestión de inventarios con una reducción del 6% interanual. Las ventas de julio de 2025 aumentaron aproximadamente un 7% interanual.
Revolve Group (NYSE:RVLV)� 2025� 2분기 강력� 재무 실적� 보고했으�, 순매출이 전년 동기 대� 9% 증가하여 3� 900� 달러� 기록했습니다. 사� 영업이익� 10% 성장했으�, 지� 3년간 최고 수준� 조정 EBITDA 마진� 달성했습니다.
주요 내용으로� 총이� 1� 6,710� 달러(9% 증가), 순이� 1,000� 달러(35% 감소), 활성 고객 � 6% 증가하여 274� �� 포함됩니�. REVOLVE 부문은 9% 성장하여 2� 6,840� 달러� 기록했고, FWRD 부문은 10% 증가하여 4,060� 달러� 달했습니�. 해외 매출은 전년 대� 17% 증가하며 강한 모멘텀� 보였습니�.
사� 3� 1,070� 달러� 현금� 무부� 상태� 유지하며, 재고 관리도 전년 대� 6% 개선되었습니�. 2025� 7� 매출은 전년 대� � 7% 증가했습니다.
Revolve Group (NYSE:RVLV) a annoncé de solides résultats financiers pour le deuxième trimestre 2025 avec des ventes nettes en hausse de 9 % sur un an, atteignant 309,0 millions de dollars. L'entreprise a enregistré une croissance de 10 % du résultat opérationnel ainsi que sa marge EBITDA ajustée la plus élevée depuis trois ans.
Les points clés incluent un profit brut de 167,1 millions de dollars (en hausse de 9 %), un résultat net de 10,0 millions de dollars (en baisse de 35 %) et une augmentation de 6 % du nombre de clients actifs, atteignant 2,74 millions. Le segment REVOLVE a progressé de 9 % pour atteindre 268,4 millions de dollars, tandis que le segment FWRD a augmenté de 10 % pour atteindre 40,6 millions de dollars. Les ventes internationales ont montré une forte dynamique avec une croissance de 17 % sur un an.
L'entreprise conserve un bilan solide avec 310,7 millions de dollars en liquidités, aucune dette et une meilleure gestion des stocks avec une réduction de 6 % sur un an. Les ventes de juillet 2025 ont augmenté d'environ 7 % sur un an.
Revolve Group (NYSE:RVLV) meldete starke Finanzergebnisse für das zweite Quartal 2025 mit einem Nettoumsatzanstieg von 9 % im Jahresvergleich auf 309,0 Millionen US-Dollar. Das Unternehmen erzielte ein Betriebsergebniswachstum von 10 % und die höchste bereinigte EBITDA-Marge seit drei Jahren.
Wichtige Highlights sind ein Bruttogewinn von 167,1 Millionen US-Dollar (plus 9 %), ein Nettoeinkommen von 10,0 Millionen US-Dollar (minus 35 %) und ein 6%iges Wachstum der aktiven Kunden auf 2,74 Millionen. Das REVOLVE-Segment wuchs um 9 % auf 268,4 Millionen US-Dollar, während das FWRD-Segment um 10 % auf 40,6 Millionen US-Dollar zulegte. Die internationalen Umsätze zeigten mit einem Wachstum von 17 % im Jahresvergleich eine starke Dynamik.
Das Unternehmen verfügt über eine solide Bilanz mit 310,7 Millionen US-Dollar in bar, keiner Verschuldung und verbesserter Lagerverwaltung mit einer Reduzierung von 6 % im Jahresvergleich. Die Umsätze im Juli 2025 stiegen um etwa 7 % im Jahresvergleich.
- Net sales increased 9% year-over-year to $309.0 million
- Operating income grew 10% year-over-year
- International sales surged 17% year-over-year
- Cash position strengthened to $310.7 million, up 27% year-over-year
- Inventory reduced by 6% year-over-year, showing improved efficiency
- Operating cash flow reached highest Q2 level in four years
- Active customers increased 6% to 2.74 million
- Net income decreased 35% to $10.0 million year-over-year
- Average order value declined 2% to $300
- Effective tax rate increased significantly to 33.7% from 25.7%
- Diluted EPS decreased to $0.14 from $0.21 year-over-year
- Other expense increased by $7.2 million year-over-year due to forex losses and subsidiary disposal
Insights
Revolve's strong 9% revenue growth and operational improvements are overshadowed by a 35% net income decline due to tax and currency issues.
Revolve Group delivered impressive top-line growth in Q2 2025 with
The operational efficiency improvements are noteworthy � fulfillment costs decreased to
However, net income declined significantly by
The company's cash position remains exceptionally strong at
Looking ahead, management has increased gross margin guidance for FY2025 to
Co-Founder and Co-CEO Commentary
"We delivered strong second quarter results, highlighted by
"Our ability to deliver profitable growth and market share gains in the second quarter, while at the same time continuing to invest in exciting long-term growth drivers, is a true reflection of the platform we have built, our operating excellence, and the team's ability to execute," said co-founder and co-CEO Michael Mente. "Importantly, our healthy cash flow generation gives us the capacity to continue to invest in exciting initiatives such as AI enhancements, developing new owned brands, physical retail exploration, and category expansion that collectively have the potential to accelerate our profitable growth and market share gains for years to come."
Second Quarter 2025 Financial Summary | ||||||||||
Three Months Ended June30, | ||||||||||
2025 | 2024 | YoY Change | ||||||||
(in thousands, except percentages) | ||||||||||
Net sales | $ | 308,971 | $ | 282,456 | 9% | |||||
Gross profit | $ | 167,062 | $ | 152,606 | 9% | |||||
Gross margin | 54.1 | % | 54.0 | % | ||||||
Net income | $ | 10,011 | $ | 15,377 | (35%) | |||||
Adjusted EBITDA (non-GAAP financial measure) | $ | 22,887 | $ | 20,474 | 12% | |||||
Net cash provided by operating activities | $ | 12,620 | $ | (24,669) | NM | |||||
Free cash flow (non-GAAP financial measure) | $ | 9,607 | $ | (26,653) | NM |
|
Operational Metrics | ||||||||||
Three Months Ended June30, | ||||||||||
2025 | 2024 | YoY Change | ||||||||
(in thousands, except average order value and percentages) | ||||||||||
Active customers (trailing 12 months) | 2,743 | 2,577 | 6% | |||||||
Total orders placed | 2,424 | 2,271 | 7% | |||||||
Average order value | $ | 300 | $ | 306 | (2%) |
Additional Second Quarter 2025 Metrics and Results Commentary
- Trailing 12-month active customers grew to 2,743,000 as of June 30, 2025, an increase of
6% year-over-year. - Net sales were
, a year-over-year increase of$309.0 million 9% . - Gross profit was
, a year-over-year increase of$167.1 million 9% . - Gross margin was
54.1% , an increase of 4 basis points year-over-year. The increase primarily reflects a higher mix of Owned Brand net sales that carry higher margins than third-party brands, partially offset by a lower mix of full price sales year-over-year. - Fulfillment costs were
, or$9.8 million 3.2% of net sales, compared to , or$9.3 million 3.3% of net sales, in the second quarter of 2024. The increased fulfillment efficiency year-over-year as a percentage of net sales primarily reflects a lower proportion of returned purchases, partially offset by a decrease in average order value. - Selling and distribution costs were
, or$53.8 million 17.4% of net sales, compared to , or$50.4 million 17.9% of net sales, in the second 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
, or$47.1 million 15.2% of net sales, compared to , or$43.0 million 15.2% of net sales, in the second quarter of 2024. - Income from operations was
, a year-over-year increase of$18.0 million 10% . - Other expense (income) was
recorded in other expense, a decrease of$2.9 million year-over-year compared to$7.2 million recorded in other income in the second quarter of 2024. The swing from other income to other expense year-over-year primarily reflects a$4.3 million year-over-year increase in losses from foreign currency exchange and a non-cash charge of$2.8 million in the second quarter of 2025 related to the disposal of a subsidiary, as compared to a bargain purchase gain of$2.4 million related to the acquisition of the same subsidiary in the second quarter of 2024.$1.9 million - The effective tax rate was
33.7% , an increase of approximately 8 points from25.7% in the second quarter of 2024. The increased effective tax rate primarily reflects certain discrete tax items recorded in the second quarter of 2025 that the company had previously expected to be reflected in its tax provision for the third quarter of 2025. - Net income was
, a decrease from$10.0 million in the second quarter of 2024, primarily due to the significant year-over-year decrease in other income and the increased effective tax rate as described above.$15.4 million - Adjusted EBITDA was
, a year-over-year increase of$22.9 million 12% 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 and fulfillment costs, partially offset by increased general and administrative expenses year-over-year. - Diluted earnings per share (EPS) was
, a decrease from$0.14 in the second quarter of 2024, primarily due to the significant year-over-year decrease in other income and the increased effective tax rate as described above.$0.21
Additional Net Sales Commentary
- REVOLVE segment net sales were
, a year-over-year increase of$268.4 million 9% . - FWRD segment net sales were
, a year-over-year increase of$40.6 million 10% . - Domestic net sales were
, a year-over-year increase of$241.6 million 7% . - International net sales were
, a year-over-year increase of$67.3 million 17% .
Cash Flow and Balance Sheet
- Net cash provided by operating activities was
for the quarter and$12.6 million for the six months ended June 30, 2025, a year-over-year increase of$57.8 million , or$44.1 million 321% , compared to the six months ended June 30, 2024. - Free cash flow was
for the quarter and$9.6 million for the six months ended June 30, 2025, a year-over-year increase of$52.4 million , or$42.4 million 424% , compared to the six months ended June 30, 2024. - Stock repurchases were
for the second quarter ended June 30, 2025, exclusive of broker fees and$1.7 million
excise taxes. The company repurchased 92,583 shares of its Class A common stock during the second quarter at an
average cost of per share.$18.78 remained available under the company's$55.9 million stock$100 million
repurchase program as of June 30, 2025. - Cash and cash equivalents: The strong cash flow generation has further strengthened our balance sheet and liquidity. Cash and cash equivalents as of June 30, 2025 were
, an increase of$310.7 million , or$9.9 million 3% , from as of March 31, 2025, and an increase of$300.8 million , or$66.0 million 27% , from as of June 30, 2024. Our balance sheet as of June 30, 2025 remains debt free.$244.7 million - Inventory as of June 30, 2025 was
, a decrease of$221.0 million , or$13.3 million 6% , year-over-year, from the inventory balance of as of June 30, 2024.$234.3 million
Additional trend information regarding Revolve Group's second quarter of 2025 financial results and operating metrics is available in the Q2 2025 Financial Highlights presentation available on our investor relations website:
Results Since the End of the Second Quarter of 2025
Net sales in July 2025 increased approximately
2025 Business Outlook
Based on information available to us as of August 5, 2025, we are providing the following guidance for the full year ending December 31, 2025 and the third quarter ending September 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 August 5, 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 | Prior FY 2025 Outlook | |
Gross margin | ||
Fulfillment expenses | ||
Selling and distribution expenses | ||
Marketing expenses | ||
General and administrative expenses | ||
Effective tax rate | ||
Third Quarter 2025 Outlook | ||
Gross margin | ||
Fulfillment expenses | ||
Selling and distribution expenses | ||
Marketing expenses | ||
General and administrative expenses |
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
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, market share gains and business initiatives, and our outlook for the third 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 effects of tariffs and our efforts to mitigate such effect; operating results and financial condition; demand for our products; supply chain challenges; inflationary pressures; wars and conflicts in
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) 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 ourco-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 .
Contacts:
Investors:
Erik Randerson, CFA
562.677.9513
[email protected]
Media:
Jennifer Walker
[email protected]
REVOLVE GROUP, INC. AND SUBSIDIARIES | ||||||||||||||||
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net sales | $ | 308,971 | $ | 282,456 | $ | 605,680 | $ | 553,037 | ||||||||
Cost of sales | 141,909 | 129,850 | 284,332 | 258,929 | ||||||||||||
Gross profit | 167,062 | 152,606 | 321,348 | 294,108 | ||||||||||||
Operating expenses: | ||||||||||||||||
Fulfillment | 9,828 | 9,272 | 19,186 | 18,665 | ||||||||||||
Selling and distribution | 53,794 | 50,442 | 103,750 | 98,880 | ||||||||||||
Marketing | 47,109 | 42,961 | 89,511 | 84,340 | ||||||||||||
General and administrative | 38,328 | 33,496 | 76,210 | 66,460 | ||||||||||||
Total operating expenses | 149,059 | 136,171 | 288,657 | 268,345 | ||||||||||||
Income from operations | 18,003 | 16,435 | 32,691 | 25,763 | ||||||||||||
Other expense (income), net | 2,913 | (4,271) | 2,020 | (9,592) | ||||||||||||
Income before income taxes | 15,090 | 20,706 | 30,671 | 35,355 | ||||||||||||
Provision for income taxes | 5,079 | 5,329 | 9,254 | 9,105 | ||||||||||||
Net income | 10,011 | 15,377 | 21,417 | 26,250 | ||||||||||||
Less: Net loss attributable to non-controlling interest | 150 | � | 563 | � | ||||||||||||
Net income attributable to Revolve Group, Inc. stockholders | $ | 10,161 | $ | 15,377 | $ | 21,980 | $ | 26,250 | ||||||||
Earnings per share of Class A and Class B | ||||||||||||||||
Basic | $ | 0.14 | $ | 0.22 | $ | 0.31 | $ | 0.37 | ||||||||
Diluted | $ | 0.14 | $ | 0.21 | $ | 0.30 | $ | 0.37 | ||||||||
Weighted average number of shares of Class A and | ||||||||||||||||
Basic | 71,283 | 70,833 | 71,270 | 70,880 | ||||||||||||
Diluted | 71,898 | 71,544 | 72,085 | 71,538 |
REVOLVE GROUP, INC. AND SUBSIDIARIES | ||||||||
June30, | December 31, | |||||||
2025 | 2024 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 310,716 | $ | 256,600 | ||||
Accounts receivable, net | 19,352 | 10,338 | ||||||
Inventory | 221,011 | 229,244 | ||||||
Income taxes receivable | 1,151 | 1,195 | ||||||
Prepaid expenses and other current assets | 61,949 | 63,711 | ||||||
Total current assets | 614,179 | 561,088 | ||||||
Property and equipment (net of accumulated depreciation of | 10,406 | 8,937 | ||||||
Right-of-use lease assets | 33,149 | 36,259 | ||||||
Intangible assets, net | 2,170 | 2,294 | ||||||
Goodwill | 2,042 | 2,042 | ||||||
Other assets | 24,116 | 18,067 | ||||||
Deferred income taxes | 36,860 | 36,860 | ||||||
Total assets | $ | 722,922 | $ | 665,547 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 56,190 | $ | 45,098 | ||||
Income taxes payable | � | 4 | ||||||
Accrued expenses | 44,229 | 38,524 | ||||||
Returns reserve | 75,486 | 69,661 | ||||||
Current lease liabilities | 9,932 | 9,066 | ||||||
Other current liabilities | 40,899 | 33,744 | ||||||
Total current liabilities | 226,736 | 196,097 | ||||||
Non-current lease liabilities | 27,599 | 31,665 | ||||||
Total liabilities | 254,335 | 227,762 | ||||||
Stockholders' equity: | ||||||||
Class A common stock, | 40 | 40 | ||||||
Class B common stock, | 31 | 32 | ||||||
Additional paid-in capital | 136,006 | 133,046 | ||||||
Retained earnings | 332,510 | 305,070 | ||||||
Non-controlling interest | � | (403) | ||||||
Total stockholders' equity | 468,587 | 437,785 | ||||||
Total liabilities and stockholders' equity | $ | 722,922 | $ | 665,547 |
REVOLVE GROUP, INC. AND SUBSIDIARIES | ||||||||
Six Months Ended June30, | ||||||||
2025 | 2024 | |||||||
Operating activities: | ||||||||
Net income | $ | 21,417 | $ | 26,250 | ||||
Adjustments to reconcile net income to net cash provided by operating | ||||||||
Depreciation and amortization | 2,388 | 2,518 | ||||||
Rental product depreciation | 775 | 107 | ||||||
Equity-based compensation | 5,057 | 4,653 | ||||||
Loss on disposal of subsidiary | 2,425 | � | ||||||
Bargain purchase gain | � | (1,883) | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (9,014) | (5,144) | ||||||
Inventories | 7,281 | (27,988) | ||||||
Income taxes receivable | 44 | 996 | ||||||
Prepaid expenses and other current assets | 1,774 | (9,462) | ||||||
Other assets | (5,660) | (275) | ||||||
Accounts payable | 11,625 | 14,992 | ||||||
Income taxes payable | (4) | 1,269 | ||||||
Accrued expenses | 5,862 | (330) | ||||||
Returns reserve | 5,825 | 8,278 | ||||||
Right-of-use lease assets and current and non-current | 75 | (266) | ||||||
Other current liabilities | 7,895 | 7 | ||||||
Net cash provided by operating activities | 57,765 | 13,722 | ||||||
Investing activities: | ||||||||
Purchases of property and equipment | (3,986) | (2,782) | ||||||
Purchases of rental product | (1,368) | (937) | ||||||
Cash divested upon disposal of subsidiary | (1,657) | � | ||||||
Cash paid for acquisition | � | (427) | ||||||
Net cash used in investing activities | (7,011) | (4,146) | ||||||
Financing activities: | ||||||||
Proceeds from the exercise of stock options, net of | (357) | (32) | ||||||
Repurchases of Class A common stock | (1,741) | (10,018) | ||||||
Net cash used in financing activities | (2,098) | (10,050) | ||||||
Effect of exchange rate changes on cash and cash equivalents | 5,460 | (238) | ||||||
Net increase in cash and cash equivalents | 54,116 | (712) | ||||||
Cash and cash equivalents, beginning of period | 256,600 | 245,449 | ||||||
Cash and cash equivalents, end of period | $ | 310,716 | $ | 244,737 | ||||
Supplemental disclosure of cash flow information: | ||||||||
Cash paid during the period for: | ||||||||
Income taxes, net of refund | $ | 8,623 | $ | 6,867 | ||||
Operating leases | $ | 5,761 | $ | 4,585 | ||||
Supplemental disclosure of non-cash activities: | ||||||||
Lease assets obtained in exchange for new operating lease liabilities | $ | 6,096 | $ | 7,180 |
REVOLVE GROUP, INC. AND SUBSIDIARIES | ||||||||||||||||
The following table summarizes our net sales, cost of sales and gross profit for each of our reportable segments (in thousands): | ||||||||||||||||
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
Net sales | 2025 | 2024 | 2025 | 2024 | ||||||||||||
REVOLVE | $ | 268,421 | $ | 245,535 | $ | 522,816 | $ | 475,124 | ||||||||
FWRD | 40,550 | 36,921 | 82,864 | 77,913 | ||||||||||||
Total | $ | 308,971 | $ | 282,456 | $ | 605,680 | $ | 553,037 | ||||||||
Cost of sales | ||||||||||||||||
REVOLVE | $ | 118,481 | $ | 107,640 | $ | 234,091 | $ | 209,557 | ||||||||
FWRD | 23,428 | 22,210 | 50,241 | 49,372 | ||||||||||||
Total | $ | 141,909 | $ | 129,850 | $ | 284,332 | $ | 258,929 | ||||||||
Gross profit | ||||||||||||||||
REVOLVE | $ | 149,940 | $ | 137,895 | $ | 288,725 | $ | 265,567 | ||||||||
FWRD | 17,122 | 14,711 | 32,623 | 28,541 | ||||||||||||
Total | $ | 167,062 | $ | 152,606 | $ | 321,348 | $ | 294,108 | ||||||||
The following table lists net sales by geographic area (in thousands): | ||||||||||||||||
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
$ | 241,623 | $ | 225,057 | $ | 480,866 | $ | 444,190 | |||||||||
Rest of the world | 67,348 | 57,399 | 124,814 | 108,847 | ||||||||||||
Total | $ | 308,971 | $ | 282,456 | $ | 605,680 | $ | 553,037 |
REVOLVE GROUP, INC. AND SUBSIDIARIES | ||||||||||||||||
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
(in thousands, except average order value and percentages) | ||||||||||||||||
Gross margin | 54.1 | % | 54.0 | % | 53.1 | % | 53.2 | % | ||||||||
Adjusted EBITDA | $ | 22,887 | $ | 20,474 | $ | 42,186 | $ | 33,741 | ||||||||
Free cash flow | $ | 9,607 | $ | (26,653) | $ | 52,411 | $ | 10,003 | ||||||||
Active customers | 2,743 | 2,577 | 2,743 | 2,577 | ||||||||||||
Total orders placed | 2,424 | 2,271 | 4,732 | 4,494 | ||||||||||||
Average order value | $ | 300 | $ | 306 | $ | 298 | $ | 302 |
REVOLVE GROUP, INC. AND SUBSIDIARIES | ||||||||||||||||
A reconciliation of non-GAAP Adjusted EBITDA to net income for the three and six months ended June 30, 2025 and 2024 is as follows: | ||||||||||||||||
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
(in thousands) | ||||||||||||||||
Net income | $ | 10,011 | $ | 15,377 | $ | 21,417 | $ | 26,250 | ||||||||
Excluding: | ||||||||||||||||
Other expense (income), net | 2,913 | (4,271) | 2,020 | (9,592) | ||||||||||||
Provision for income taxes | 5,079 | 5,329 | 9,254 | 9,105 | ||||||||||||
Depreciation and amortization | 1,370 | 1,175 | 2,388 | 2,518 | ||||||||||||
Equity-based compensation | 2,304 | 2,094 | 5,057 | 4,653 | ||||||||||||
Transaction costs(1) | 60 | 325 | 900 | 325 | ||||||||||||
Non-routine items(2) | 1,150 | 445 | 1,150 | 482 | ||||||||||||
Adjusted EBITDA | $ | 22,887 | $ | 20,474 | $ | 42,186 | $ | 33,741 |
(1) | Includes legal and professional service fees related to potential and consummated strategic acquisitions and investments. |
(2) | Non-routine items in the three and six months ended June 30, 2025 primarily represent an accrual for certain pending legal matters.Non-routine items in the three and six months ended June 30, 2024 represent an accrual and a charge for a previously disclosed and settled legal matter. |
A reconciliation of non-GAAP free cash flow to net cash provided by operating activities for the three and six months ended June 30, 2025 and 2024 is as follows: | ||||||||||||||||
Three Months Ended June30, | Six Months Ended June30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
(in thousands) | ||||||||||||||||
Net cash provided by (used in) operating activities | $ | 12,620 | $ | (24,669) | $ | 57,765 | $ | 13,722 | ||||||||
Purchases of property and equipment | (2,207) | (1,047) | (3,986) | (2,782) | ||||||||||||
Purchases of rental product | (806) | (937) | (1,368) | (937) | ||||||||||||
Free cash flow | $ | 9,607 | $ | (26,653) | $ | 52,411 | $ | 10,003 | ||||||||
Net cash used in investing activities | $ | (4,670) | $ | (2,411) | $ | (7,011) | $ | (4,146) | ||||||||
Net cash used in financing activities | $ | (1,567) | $ | (1,786) | $ | (2,098) | $ | (10,050) |
View original content to download multimedia:
SOURCE Revolve Group, Inc.