– Delivered 51% Net Sales Growth –
– Raises Fiscal 2027 Outlook –
“I am proud of the
Three Months Ended
For the three months ended
- Net sales increased 51% to
$520.8 million , driven by strong performance in both our retailer and e-commerce channels, in the US and internationally.
- Gross margin increased approximately 160 basis points to 71%, including approximately 30 basis points benefit from incremental IEEPA tariff refunds flowing through cost of sales during the three months ended
September 30, 2026 , with the remaining increase primarily driven by lower year-over-year tariffs and benefits from a favorable mix, partially offset by price investments.
- Selling, general and administrative (“SG&A”) expenses increased
$69.0 million to$300.1 million . Adjusted SG&A (SG&A excluding the items identified in the reconciliation table below) increased$81.9 million to$275.1 million . The increase in SG&A is primarily related to increases in marketing, merchandising and distribution costs, compensation and benefits, and depreciation and amortization.
- Change in fair value of contingent consideration related to the acquisition of rhode (the “rhode Acquisition”). The Company recorded a fair value adjustment of
$17.7 million for the three months endedSeptember 30, 2026 , driven by the outperformance of rhode's revenue results relative to the earnout thresholds set forth in the merger agreement entered into in connection with the rhode Acquisition.
- Other income (expense), net changed by
$2.4 million year over year from$1.9 million of expense to$0.6 million in income, primarily driven by an increase in foreign currency gains for the period attributable to currency rate fluctuation.
- Net income was
$30.0 million on a GAAP basis. Adjusted net income (net income excluding the items identified in the reconciliation table below) was$72.7 million .
- Diluted earnings per share was
$0.50 per share on a GAAP basis. Adjusted diluted earnings per share (diluted earnings per share calculated with adjusted net income excluding the items identified in the reconciliation table below) were$1.21 .
- Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) was
$123.4 million , or 24% of net sales, up 86% year over year.
Six Months Ended
For the six months ended
- Net sales increased 43% to
$1,000.2 million , driven by strong performance in both our retailer and e-commerce channels, in the US and internationally.
- Gross margin increased approximately 760 basis points to 77%, including approximately 520 basis points benefit from IEEPA tariff refunds flowing through cost of sales, with the remaining increase primarily driven by lower year-over-year tariffs, prior year pricing and benefits from a favorable mix, partially offset by price investments.
- SG&A expenses increased
$153.5 million to$580.4 million . Adjusted SG&A increased$165.2 million to$535.8 million . The increase in SG&A is primarily related to increases in marketing, merchandising and distribution costs, compensation and benefits, and depreciation and amortization.
- Change in fair value of contingent consideration related to the rhode Acquisition. The Company recorded a fair value adjustment of
$33.8 million for the six months endedSeptember 30, 2026 , driven by the outperformance of rhode's revenue results relative to the earnout thresholds set forth in the merger agreement entered into in connection with the rhode Acquisition.
- Other income, net decreased by
$2.9 million year over year from$3.2 million to$0.2 million , primarily driven by a decrease in foreign currency gains for the period attributable to currency rate fluctuation.
- Net income was
$96.6 million on a GAAP basis. Adjusted net income was$177.2 million .
- Diluted earnings per share was
$1.61 per share on a GAAP basis. Adjusted diluted earnings per share was$2.96 .
- Adjusted EBITDA was
$291.6 million , or 29% of net sales, up 90% year over year.
Liquidity
As of
Updated Fiscal 2027 Outlook
The Company is providing the following updated outlook for fiscal 2027. The updated outlook for fiscal 2027 reflects an expected 22-24% year-over-year increase in net sales, as compared to an expected 18-20% increase previously.
|
| Previous Fiscal 2027 Outlook |
| Updated Fiscal 2027 Outlook |
Net sales |
|
| ||
Adjusted EBITDA |
|
| ||
Adjusted effective tax rate |
| 25-26% |
| 25-26% |
Adjusted net income |
|
| ||
Adjusted diluted earnings per share |
|
| ||
Weighted average diluted shares outstanding |
| 60.5 million |
| 60.5 million |
Webcast Details
The Company will hold a webcast to discuss the results from its second quarter fiscal 2027 today,
About
Learn more at https://www.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, change in fair value of contingent consideration, 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, acquisition related costs and 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 ERP implementation costs and acquisition related costs.
Adjusted effective tax rate is the tax rate when excluding the pre-tax impact of expense or income related to stock-based compensation, change in fair value of contingent consideration, other non-cash and non-recurring items, 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 related to stock-based compensation, change in fair value of contingent consideration, other non-recurring items, 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 ERP implementation costs and acquisition related costs.
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 2027 under “Updated Fiscal 2027 Outlook” above and those statements that with this momentum, we are raising our full-year net sales guidance to 22 to 24 percent. 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
Condensed consolidated statements of operations (unaudited) (in thousands, except share and per share data) | ||||||||||||||||
|
| Three months ended |
| Six months ended | ||||||||||||
|
|
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Net sales |
| $ | 520,816 |
|
| $ | 343,936 |
|
| $ | 1,000,189 |
|
| $ | 697,675 |
|
Cost of sales |
|
| 150,592 |
|
|
| 105,078 |
|
|
| 231,125 |
|
|
| 214,276 |
|
Gross profit |
|
| 370,224 |
|
|
| 238,858 |
|
|
| 769,064 |
|
|
| 483,399 |
|
Selling, general and administrative expenses |
|
| 300,120 |
|
|
| 231,142 |
|
|
| 580,439 |
|
|
| 426,974 |
|
Change in fair value of contingent consideration |
|
| 17,678 |
|
|
| — |
|
|
| 33,758 |
|
|
| — |
|
Operating income |
|
| 52,426 |
|
|
| 7,716 |
|
|
| 154,867 |
|
|
| 56,425 |
|
Other income (expense), net |
|
| 563 |
|
|
| (1,878 | ) |
|
| 232 |
|
|
| 3,159 |
|
Interest expense, net |
|
| (9,978 | ) |
|
| (9,153 | ) |
|
| (17,786 | ) |
|
| (11,785 | ) |
Loss on extinguishment of debt |
|
| — |
|
|
| (674 | ) |
|
| — |
|
|
| (674 | ) |
Income (loss) before (provision for) benefit from income taxes |
|
| 43,011 |
|
|
| (3,989 | ) |
|
| 137,313 |
|
|
| 47,125 |
|
Income tax (provision) benefit |
|
| (12,981 | ) |
|
| 6,985 |
|
|
| (40,684 | ) |
|
| (10,818 | ) |
Net income |
| $ | 30,030 |
|
| $ | 2,996 |
|
| $ | 96,629 |
|
| $ | 36,307 |
|
|
|
|
|
|
|
|
|
| ||||||||
Net income per share: |
|
|
|
|
|
|
|
| ||||||||
Basic |
| $ | 0.51 |
|
| $ | 0.05 |
|
| $ | 1.64 |
|
| $ | 0.63 |
|
Diluted |
| $ | 0.50 |
|
| $ | 0.05 |
|
| $ | 1.61 |
|
| $ | 0.62 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
| ||||||||
Basic |
|
| 59,030,317 |
|
|
| 58,361,701 |
|
|
| 59,087,140 |
|
|
| 57,350,647 |
|
Diluted |
|
| 60,089,314 |
|
|
| 59,593,910 |
|
|
| 59,898,471 |
|
|
| 58,640,028 |
|
Condensed consolidated balance sheets (unaudited) (in thousands, except share and per share data) | ||||||||||||
|
|
|
| |||||||||
Assets |
|
|
|
|
|
| ||||||
Current assets: |
|
|
|
|
|
| ||||||
Cash and cash equivalents |
| $ | 350,799 |
|
| $ | 289,685 |
|
| $ | 194,403 |
|
Accounts receivable, net |
|
| 246,229 |
|
|
| 174,644 |
|
|
| 154,688 |
|
Inventory, net |
|
| 260,612 |
|
|
| 220,246 |
|
|
| 247,390 |
|
Prepaid expenses and other current assets |
|
| 119,985 |
|
|
| 104,792 |
|
|
| 110,756 |
|
Total current assets |
|
| 977,625 |
|
|
| 789,367 |
|
|
| 707,237 |
|
Property and equipment, net |
|
| 37,742 |
|
|
| 41,496 |
|
|
| 44,419 |
|
Intangible assets, net |
|
| 530,843 |
|
|
| 553,110 |
|
|
| 575,376 |
|
|
| 853,475 |
|
|
| 853,475 |
|
|
| 851,830 |
| |
Other assets |
|
| 167,563 |
|
|
| 156,710 |
|
|
| 139,920 |
|
Total assets |
| $ | 2,567,248 |
|
| $ | 2,394,158 |
|
| $ | 2,318,782 |
|
|
|
|
|
|
|
| ||||||
Liabilities and stockholders' equity |
|
|
|
|
|
| ||||||
Current liabilities: |
|
|
|
|
|
| ||||||
Current portion of long-term debt |
| $ | 30,000 |
|
| $ | 30,000 |
|
| $ | 22,500 |
|
Current portion of contingent consideration |
|
| 30,000 |
|
|
| 26,227 |
|
|
| — |
|
Accounts payable |
|
| 124,046 |
|
|
| 97,467 |
|
|
| 109,296 |
|
Accrued expenses and other current liabilities |
|
| 196,202 |
|
|
| 182,470 |
|
|
| 130,074 |
|
Total current liabilities |
|
| 380,248 |
|
|
| 336,164 |
|
|
| 261,870 |
|
Long-term debt |
|
| 794,646 |
|
|
| 809,348 |
|
|
| 831,551 |
|
Long-term contingent consideration |
|
| 68,507 |
|
|
| 38,522 |
|
|
| — |
|
Deferred tax liabilities |
|
| 6,228 |
|
|
| 6,197 |
|
|
| 20,897 |
|
Long-term operating lease obligations |
|
| 88,135 |
|
|
| 69,928 |
|
|
| 55,629 |
|
Other long-term liabilities |
|
| 3,974 |
|
|
| 3,469 |
|
|
| 9,826 |
|
Total liabilities |
|
| 1,341,738 |
|
|
| 1,263,628 |
|
|
| 1,179,773 |
|
|
|
|
|
|
|
| ||||||
Stockholders' equity: |
|
|
|
|
|
| ||||||
Common stock, par value of |
|
| 590 |
|
|
| 590 |
|
|
| 593 |
|
Additional paid-in capital |
|
| 1,283,235 |
|
|
| 1,284,987 |
|
|
| 1,283,385 |
|
Accumulated other comprehensive income |
|
| 985 |
|
|
| 882 |
|
|
| 971 |
|
Accumulated deficit |
|
| (59,300 | ) |
|
| (155,929 | ) |
|
| (145,940 | ) |
Total stockholders' equity |
|
| 1,225,510 |
|
|
| 1,130,530 |
|
|
| 1,139,009 |
|
Total liabilities and stockholders' equity |
| $ | 2,567,248 |
|
| $ | 2,394,158 |
|
| $ | 2,318,782 |
|
Condensed consolidated statements of cash flows (unaudited) (in thousands) | ||||||||
|
| Six months ended | ||||||
|
|
| 2026 |
|
|
| 2025 |
|
Cash flows from operating activities: |
|
|
|
| ||||
Net income |
| $ | 96,629 |
|
| $ | 36,307 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
| ||||
Depreciation and amortization |
|
| 50,162 |
|
|
| 31,478 |
|
Non-cash lease expense |
|
| 7,174 |
|
|
| 5,541 |
|
Stock-based compensation expense |
|
| 44,304 |
|
|
| 39,345 |
|
Amortization of debt issuance costs and discount on debt |
|
| 948 |
|
|
| 487 |
|
Deferred income taxes |
|
| (6,754 | ) |
|
| 18,716 |
|
Acquisition-related seller expenses |
|
| — |
|
|
| (47,100 | ) |
Loss on extinguishment of debt |
|
| — |
|
|
| 674 |
|
Change in fair value of contingent consideration |
|
| 33,758 |
|
|
| — |
|
Other, net |
|
| 583 |
|
|
| 2,390 |
|
Changes in operating assets and liabilities: |
|
|
|
| ||||
Accounts receivable |
|
| (71,423 | ) |
|
| 2,958 |
|
Inventory |
|
| (40,218 | ) |
|
| (19,211 | ) |
Prepaid expenses and other assets |
|
| (23,923 | ) |
|
| (48,755 | ) |
Accounts payable and accrued expenses |
|
| 39,698 |
|
|
| 24,358 |
|
Other liabilities |
|
| (4,628 | ) |
|
| 3,460 |
|
Net cash provided by operating activities |
|
| 126,310 |
|
|
| 50,648 |
|
|
|
|
|
| ||||
Cash flows from investing activities: |
|
|
|
| ||||
Acquisition, net of cash acquired |
|
| — |
|
|
| (580,603 | ) |
Purchase of property and equipment |
|
| (3,981 | ) |
|
| (13,944 | ) |
Other, net |
|
| (240 | ) |
|
| (464 | ) |
Net cash used in investing activities |
|
| (4,221 | ) |
|
| (595,011 | ) |
|
|
|
|
| ||||
Cash flows from financing activities: |
|
|
|
| ||||
Proceeds from revolving line of credit |
|
| — |
|
|
| 50,000 |
|
Repayment of revolving line of credit |
|
| — |
|
|
| (50,000 | ) |
Proceeds from long-term debt |
|
| — |
|
|
| 600,000 |
|
Repayment of long-term debt |
|
| (15,000 | ) |
|
| — |
|
Debt issuance costs paid |
|
| — |
|
|
| (6,891 | ) |
Repurchase of common stock |
|
| (49,982 | ) |
|
| — |
|
Cash received from issuance of common stock |
|
| 3,924 |
|
|
| 1,771 |
|
Net cash (used in) provided by financing activities |
|
| (61,058 | ) |
|
| 594,880 |
|
|
|
|
|
| ||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
| 83 |
|
|
| 194 |
|
|
|
|
|
| ||||
Net increase in cash, cash equivalents and restricted cash |
|
| 61,114 |
|
|
| 50,711 |
|
Cash, cash equivalents and restricted cash - beginning of period |
|
| 289,685 |
|
|
| 148,692 |
|
Cash, cash equivalents and restricted cash - end of period |
| $ | 350,799 |
|
| $ | 199,403 |
|
Reconciliation of GAAP net income to non-GAAP adjusted EBITDA (unaudited) (in thousands) | |||||||||||||
|
| Three months ended |
| Six months ended | |||||||||
|
| 2026 |
| 2025 |
| 2026 |
| 2025 | |||||
Net income |
| $ | 30,030 |
| $ | 2,996 |
|
| $ | 96,629 |
| $ | 36,307 |
Interest expense, net |
|
| 9,978 |
|
| 9,153 |
|
|
| 17,786 |
|
| 11,785 |
Income tax provision (benefit) |
|
| 12,981 |
|
| (6,985 | ) |
|
| 40,684 |
|
| 10,818 |
Depreciation and amortization |
|
| 24,061 |
|
| 18,328 |
|
|
| 50,162 |
|
| 31,520 |
EBITDA |
| $ | 77,050 |
| $ | 23,492 |
|
| $ | 205,261 |
| $ | 90,430 |
Stock-based compensation |
|
| 24,627 |
|
| 29,477 |
|
|
| 44,304 |
|
| 39,345 |
Change in fair value of contingent consideration (a) |
|
| 17,678 |
|
| — |
|
|
| 33,758 |
|
| — |
Loss on extinguishment of debt (b) |
|
| — |
|
| 674 |
|
|
| — |
|
| 674 |
Other non-cash and non-recurring items (c) |
|
| 4,006 |
|
| 12,594 |
|
|
| 8,238 |
|
| 22,851 |
Adjusted EBITDA |
| $ | 123,361 |
| $ | 66,237 |
|
| $ | 291,561 |
| $ | 153,300 |
(a) | Represents increase in fair value of contingent consideration related to rhode Acquisition. |
(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, acquisition related costs and ERP implementation costs. |
Reconciliation of GAAP SG&A to non-GAAP adjusted SG&A (unaudited) (in thousands) | ||||||||||||||||
|
| Three months ended |
| Six months ended | ||||||||||||
|
|
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Selling, general and administrative expenses |
| $ | 300,120 |
|
| $ | 231,142 |
|
| $ | 580,439 |
|
| $ | 426,974 |
|
Stock-based compensation |
|
| (24,628 | ) |
|
| (29,469 | ) |
|
| (44,306 | ) |
|
| (39,348 | ) |
Other non-recurring items (a) |
|
| (390 | ) |
|
| (8,445 | ) |
|
| (367 | ) |
|
| (17,088 | ) |
Adjusted selling, general and administrative expenses |
| $ | 275,102 |
|
| $ | 193,228 |
|
| $ | 535,766 |
|
| $ | 370,538 |
|
(a) | Represents other non-recurring ERP implementation costs and acquisition related costs. |
Reconciliation of GAAP net income to non-GAAP adjusted net income (unaudited) (in thousands, except share and per share data) | ||||||||||||||||
|
| Three months ended |
| Six months ended | ||||||||||||
|
|
| 2026 |
|
|
| 2025 |
|
|
| 2026 |
|
|
| 2025 |
|
Net income |
| $ | 30,030 |
|
| $ | 2,996 |
|
| $ | 96,629 |
|
| $ | 36,307 |
|
Stock-based compensation |
|
| 24,627 |
|
|
| 29,477 |
|
|
| 44,304 |
|
|
| 39,345 |
|
Change in fair value of contingent consideration (a) |
|
| 17,678 |
|
|
| — |
|
|
| 33,758 |
|
|
| — |
|
Other non-recurring items (b) |
|
| (589 | ) |
|
| 9,179 |
|
|
| (731 | ) |
|
| 17,822 |
|
Loss on extinguishment of debt (c) |
|
| — |
|
|
| 674 |
|
|
| — |
|
|
| 674 |
|
Amortization of acquired intangible assets (d) |
|
| 11,134 |
|
|
| 8,872 |
|
|
| 22,267 |
|
|
| 13,221 |
|
Tax Impact (e) |
|
| (10,225 | ) |
|
| (10,473 | ) |
|
| (19,017 | ) |
|
| (15,319 | ) |
Adjusted net income |
| $ | 72,655 |
|
| $ | 40,725 |
|
| $ | 177,210 |
|
| $ | 92,050 |
|
|
|
|
|
|
|
|
|
| ||||||||
Weighted average number of shares outstanding – diluted |
|
| 60,089,314 |
|
|
| 59,593,910 |
|
|
| 59,898,471 |
|
|
| 58,640,028 |
|
Adjusted diluted earnings per share |
| $ | 1.21 |
|
| $ | 0.68 |
|
| $ | 2.96 |
|
| $ | 1.57 |
|
(a) | Represents increase in fair value of contingent consideration related to rhode Acquisition. |
(b) | Represents other non-recurring ERP implementation costs and acquisition related costs. |
(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. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20261104156328/en/
Investors:
VP, Investor Relations
ahelgans@elfbeauty.com
Media:
VP, Corporate Communications
scritchell@elfbeauty.com
Source: