Business Wire | Aug 4, 2021 04:05PM EDT

Revolve Group Announces Second Quarter 2021 Financial Results

Aug. 04, 2021

LOS ANGELES--(BUSINESS WIRE)--Aug. 04, 2021--Revolve Group, Inc. (NYSE: RVLV), the next-generation fashion retailer for Millennial and Generation Z consumers, today announced financial results for the second quarter ended June 30, 2021.

"We delivered record quarterly net sales in the second quarter of 2021, highlighted by growth of 60% over the prior year and 41% over the second quarter of 2019, a meaningful acceleration from the 30% growth reported for the first quarter of 2021 over the first quarter of 2019," said co-founder and co-CEO Mike Karanikolas. "We also achieved record net income of $32 million, or $0.42 per diluted share, an increase of more than 100% over the 2020 and 2019 second quarters, and generated $33 million in cash flow from operations in the second quarter of 2021. Our exceptional second quarter results were driven by record new customer additions and unprecedented numbers of reactivated customers who hadn't purchased from us in several quarters while social events were on pause."

"We delivered robust growth across all dimensions of the business, including in domestic and international markets," said co-founder and co-CEO Michael Mente. "A powerful driver of our top-line growth was the further acceleration of growth within our FORWARD segment, which grew more than 150% year over year and 120% over the second quarter of 2019, underscoring our strong and expanding relationship with the next generation consumer."

Second Quarter 2021 Financial Summary

Three Months Ended June 30,

2021 2020 YoY 2019 ^(1) Change

(in thousands)

Net sales $ 228,614 $ 142,784 60 % $ 161,897

Gross profit $ 127,218 $ 72,071 77 % $ 90,418

Gross margin 55.6 % 50.5 % 55.8 %

Net income $ 31,538 $ 14,236 122 % $ 12,741

Adjusted EBITDA (non-GAAP $ 35,403 $ 20,877 70 % $ 18,968 financial measure)

Net cash provided by operating $ 33,347 $ 53,806 (38 %) $ 6,759 activities

Free cash flow (non-GAAP $ 32,830 $ 52,976 (38 %) $ 1,991 financial measure)

Operational Metrics

Three Months Ended June 30,

2021

2020

YoY Change

2019(1)

(in thousands, except average order value)

Active customers (trailing 12 months)

1,554

1,533

1

%

1,359

Orders placed

1,769

1,163

52

%

1,294

Average order value

$

255

$

204

25

%

$

275

Operational Metrics

Three Months Ended June 30,

2021 2020 YoY 2019^(1) Change

(in thousands, except average order value)

Active customers (trailing 12 1,554 1,533 1 % 1,359 months)

Orders placed 1,769 1,163 52 % 1,294

Average order value $ 255 $ 204 25 % $ 275

(1)

Because the COVID-19 pandemic had a materially negative impact on our results in the second quarter of 2020, we are also providing results for the second quarter of 2019 as supplemental information that may provide a useful reference point for investors.

Additional Second Quarter 2021 Metrics and Results Commentary

* Total net sales were $228.6 million, a year-over-year increase of 60%, and reflect two-year growth of 41% compared to the second quarter of 2019, the most recent second quarter before the onset of the COVID-19 pandemic. This two-year growth rate is an improvement relative to the 30% two-year growth rate we reported for the first quarter of 2021 compared to net sales in the first quarter of 2019. * Gross margin was 55.6%, a year-over-year increase of 517 basis points. Gross margin benefitted from healthy inventory and consumer demand dynamics during the quarter that contributed to a record high percentage of net sales at full-price and a year-over-year decrease in the depth of markdowns, partially offset by a lower contribution from owned brands that is consistent with the outlook shared on recent investor conference calls. * Net income was a record $31.5 million, a year-over-year increase of 122%, and reflects two-year growth of 148% compared to net income in the second quarter of 2019. * Adjusted EBITDA was $35.4 million, a year-over-year increase of 70%, and reflects two-year growth of 87% compared to Adjusted EBITDA in the second quarter of 2019. * Diluted earnings per share (EPS) was $0.42, a year-over-year increase of 110% from the $0.20 reported for the second quarter of 2020. * Tax rate: Net income and EPS for the second quarter of 2021 benefitted from a lower effective tax rate, primarily due to excess tax benefits realized as a result of the exercise of non-qualified stock options. Absent such discrete tax items in future quarters, we expect our effective tax rate to be around 25%.

Additional Net Sales Commentary

* REVOLVE segment net sales were $188.8 million, a year-over-year increase of 49%, and reflect two-year growth of 31% compared to REVOLVE segment net sales in the second quarter of 2019. * FORWARD segment net sales were $39.8 million, a year-over-year increase of 151%, and reflect two-year growth of 122% compared to FORWARD segment net sales in the second quarter of 2019. * Domestic net sales increased 59% year over year and international net sales increased 63% year over year. The international expansion was broad based with all major regions contributing strong growth during the quarter.

Cash Flow and Balance Sheet

* Net cash provided by operating activities was $33.3 million for the quarter and $66.6 million for the six-month year-to-date period, and free cash flow was $32.8 million for the quarter and $65.3 million for the six-month year-to-date period. The 8% year-over-year increases in net cash provided by operating activities and free cash flow for the six-month year-to-date period were achieved despite a difficult prior-year comparison and meaningful inventory investments during the first half of 2021 to support growth. * Balance sheet: The strong cash flow further strengthened our balance sheet and liquidity. Cash and cash equivalents, net of borrowings, as of June 30, 2021 were $219.6 million, an increase of $92.8 million, or 73%, from $126.8 million as of June 30, 2020, and an increase of $36.7 million, or 20%, from March 31, 2021. Our balance sheet as of June 30, 2021 remains debt free. * Inventory as of June 30, 2021 was $118.8 million, an increase of $18.4 million, or 18%, from March 31, 2021. * Inventory increased $54.3 million year over year, or 84%, from the inventory balance of $64.5 million as of June 30, 2020 (which had decreased by $37 million, or 36%, as of June 30, 2020 from March 31, 2020 due to our aggressive initial COVID-19 response to manage inventory receipts and liquidity). Importantly, our average inventory balance (calculated as the sum of beginning inventory and ending inventory for the period, divided by two) for the second quarter of 2021 increased 32% year over year, well below the 60% year-over-year increase in net sales, illustrating our increased inventory efficiency. Going forward, we intend to continue to invest in our inventory position to support consumer demand.

Additional trend information regarding REVOLVE's second quarter 2021 financial results and operating metrics is available in the Q2 2021 Financial Highlights presentation available on REVOLVE's investor relations website. https://investors.revolve.com/events-and-presentations/default.aspx

Results Since the End of Q2 2021

Our strong growth continued into the third quarter of 2021, with net sales in July 2021 increasing more than 40% on both a year-over-year basis and on a two-year growth basis versus July of 2019. Overall, we are encouraged by the pace of reopening and economic recovery across the United States and in many of our key international markets. We have continued to expand our in-person marketing events with appropriate safety protocols, successfully hosting marketing events recently in Turks and Caicos, Bermuda, Talum, Greece and the Amalfi Coast. We plan to invest even further in additional marketing events and programs in the future to continue to build our brand over the long term and to capitalize on the reopening opportunity with newly vaccinated consumers excited to socialize in person, travel and enjoy the active lifestyle they have come to associate with REVOLVE. However, we remain cautious as COVID-19 continues to have a negative impact on REVOLVE's operations and on net sales in some regions and we are closely monitoring developments for COVID-19 variants that have recently impacted certain regions.

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 (833) 513-0541 within the United States or (778) 560-2564 outside the United States approximately 10 minutes before the scheduled start of the call. The conference ID for the call is 2098045. 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) 585-8367 within the United States or (416) 621-4642 outside the United States. The replay ID is 2098045.

Forward-Looking Statements

This press release contains ''forward-looking statements'' within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the 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 expectations around the continued impact of the COVID-19 pandemic on our business, operations and financial results, our expected future effective tax rate, and our plans to make further investments in our inventory position and our marketing events and programs. 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 upon 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 the continued impact of the COVID-19 pandemic on our business, operations and financial results; demand for our products; general economic conditions; our fluctuating operating results; seasonality in our business; our ability to acquire products on reasonable terms; our online business model; our ability to attract customers in a cost effective manner; the strength of our brand; competition; fraud; system interruptions; our ability to fulfill orders; 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, 2020 and our subsequent Quarterly Reports on Form 10-Q, including for the quarter ended June 30, 2021, which we expect to file with the SEC on August 5, 2021. 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 GAAP measures, please see the tables captioned "Reconciliation of Non-GAAP Financial Measures" included at the end of this release.

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 expense (income), net; taxes; and depreciation and amortization; adjusted to exclude the effects of equity-based compensation expense 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. 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.

Orders Placed

We define total orders placed as the total number of customer orders placed by our customers across our platform in any period.

Average Order Value

We define average order value as the sum of the total gross sales from our sites in a given period divided by the total orders placed in that period. We believe our high average order value demonstrates the premium nature of our product. Average order value varies depending on the site through which we sell merchandise.

About Revolve Group, Inc.

Revolve Group, Inc. (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 and beauty styles. Our dynamic platform connects a deeply engaged community of millions of consumers, thousands of global fashion influencers, and hundreds of 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 FORWARD, that leverage one platform. Through REVOLVE we offer an assortment of premium apparel and footwear, accessories and beauty products from emerging, established and owned brands. Through FORWARD we offer a highly curated assortment of iconic and emerging luxury brands. For more information, visit www.revolve.com.

Because the COVID-19 pandemic had a materially negative impact on our(1) results in the second quarter of 2020, we are also providing results for the second quarter of 2019 as supplemental information that may provide a useful reference point for investors.

Additional Second Quarter 2021 Metrics and Results Commentary

* Total net sales were $228.6 million, a year-over-year increase of 60%, and reflect two-year growth of 41% compared to the second quarter of 2019, the most recent second quarter before the onset of the COVID-19 pandemic. This two-year growth rate is an improvement relative to the 30% two-year growth rate we reported for the first quarter of 2021 compared to net sales in the first quarter of 2019. * Gross margin was 55.6%, a year-over-year increase of 517 basis points. Gross margin benefitted from healthy inventory and consumer demand dynamics during the quarter that contributed to a record high percentage of net sales at full-price and a year-over-year decrease in the depth of markdowns, partially offset by a lower contribution from owned brands that is consistent with the outlook shared on recent investor conference calls. * Net income was a record $31.5 million, a year-over-year increase of 122%, and reflects two-year growth of 148% compared to net income in the second quarter of 2019. * Adjusted EBITDA was $35.4 million, a year-over-year increase of 70%, and reflects two-year growth of 87% compared to Adjusted EBITDA in the second quarter of 2019. * Diluted earnings per share (EPS) was $0.42, a year-over-year increase of 110% from the $0.20 reported for the second quarter of 2020. * Tax rate: Net income and EPS for the second quarter of 2021 benefitted from a lower effective tax rate, primarily due to excess tax benefits realized as a result of the exercise of non-qualified stock options. Absent such discrete tax items in future quarters, we expect our effective tax rate to be around 25%.

Additional Net Sales Commentary

* REVOLVE segment net sales were $188.8 million, a year-over-year increase of 49%, and reflect two-year growth of 31% compared to REVOLVE segment net sales in the second quarter of 2019. * FORWARD segment net sales were $39.8 million, a year-over-year increase of 151%, and reflect two-year growth of 122% compared to FORWARD segment net sales in the second quarter of 2019. * Domestic net sales increased 59% year over year and international net sales increased 63% year over year. The international expansion was broad based with all major regions contributing strong growth during the quarter.

Cash Flow and Balance Sheet

* Net cash provided by operating activities was $33.3 million for the quarter and $66.6 million for the six-month year-to-date period, and free cash flow was $32.8 million for the quarter and $65.3 million for the six-month year-to-date period. The 8% year-over-year increases in net cash provided by operating activities and free cash flow for the six-month year-to-date period were achieved despite a difficult prior-year comparison and meaningful inventory investments during the first half of 2021 to support growth. * Balance sheet: The strong cash flow further strengthened our balance sheet and liquidity. Cash and cash equivalents, net of borrowings, as of June 30, 2021 were $219.6 million, an increase of $92.8 million, or 73%, from $126.8 million as of June 30, 2020, and an increase of $36.7 million, or 20%, from March 31, 2021. Our balance sheet as of June 30, 2021 remains debt free. * Inventory as of June 30, 2021 was $118.8 million, an increase of $18.4 million, or 18%, from March 31, 2021. * Inventory increased $54.3 million year over year, or 84%, from the inventory balance of $64.5 million as of June 30, 2020 (which had decreased by $37 million, or 36%, as of June 30, 2020 from March 31, 2020 due to our aggressive initial COVID-19 response to manage inventory receipts and liquidity). Importantly, our average inventory balance (calculated as the sum of beginning inventory and ending inventory for the period, divided by two) for the second quarter of 2021 increased 32% year over year, well below the 60% year-over-year increase in net sales, illustrating our increased inventory efficiency. Going forward, we intend to continue to invest in our inventory position to support consumer demand.

Additional trend information regarding REVOLVE's second quarter 2021 financial results and operating metrics is available in the Q2 2021 Financial Highlights presentation available on REVOLVE's investor relations website. https://investors.revolve.com/events-and-presentations/default.aspx

Results Since the End of Q2 2021

Our strong growth continued into the third quarter of 2021, with net sales in July 2021 increasing more than 40% on both a year-over-year basis and on a two-year growth basis versus July of 2019. Overall, we are encouraged by the pace of reopening and economic recovery across the United States and in many of our key international markets. We have continued to expand our in-person marketing events with appropriate safety protocols, successfully hosting marketing events recently in Turks and Caicos, Bermuda, Talum, Greece and the Amalfi Coast. We plan to invest even further in additional marketing events and programs in the future to continue to build our brand over the long term and to capitalize on the reopening opportunity with newly vaccinated consumers excited to socialize in person, travel and enjoy the active lifestyle they have come to associate with REVOLVE. However, we remain cautious as COVID-19 continues to have a negative impact on REVOLVE's operations and on net sales in some regions and we are closely monitoring developments for COVID-19 variants that have recently impacted certain regions.

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 (833) 513-0541 within the United States or (778) 560-2564 outside the United States approximately 10 minutes before the scheduled start of the call. The conference ID for the call is 2098045. 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) 585-8367 within the United States or (416) 621-4642 outside the United States. The replay ID is 2098045.

Forward-Looking Statements

This press release contains ''forward-looking statements'' within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 and the 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 expectations around the continued impact of the COVID-19 pandemic on our business, operations and financial results, our expected future effective tax rate, and our plans to make further investments in our inventory position and our marketing events and programs. 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 upon 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 the continued impact of the COVID-19 pandemic on our business, operations and financial results; demand for our products; general economic conditions; our fluctuating operating results; seasonality in our business; our ability to acquire products on reasonable terms; our online business model; our ability to attract customers in a cost effective manner; the strength of our brand; competition; fraud; system interruptions; our ability to fulfill orders; 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, 2020 and our subsequent Quarterly Reports on Form 10-Q, including for the quarter ended June 30, 2021, which we expect to file with the SEC on August 5, 2021. 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 GAAP measures, please see the tables captioned "Reconciliation of Non-GAAP Financial Measures" included at the end of this release.

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 expense (income), net; taxes; and depreciation and amortization; adjusted to exclude the effects of equity-based compensation expense 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. 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.

Orders Placed

We define total orders placed as the total number of customer orders placed by our customers across our platform in any period.

Average Order Value

We define average order value as the sum of the total gross sales from our sites in a given period divided by the total orders placed in that period. We believe our high average order value demonstrates the premium nature of our product. Average order value varies depending on the site through which we sell merchandise.

About Revolve Group, Inc.

Revolve Group, Inc. (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 and beauty styles. Our dynamic platform connects a deeply engaged community of millions of consumers, thousands of global fashion influencers, and hundreds of 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 FORWARD, that leverage one platform. Through REVOLVE we offer an assortment of premium apparel and footwear, accessories and beauty products from emerging, established and owned brands. Through FORWARD we offer a highly curated assortment of iconic and emerging luxury brands. For more information, visit www.revolve.com.

REVOLVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share data)

Three Months Ended Six Months Ended June June 30, 30,

2021 2020 2021 2020

Net sales $ 228,614 $ 142,784 $ 407,521 $ 288,859

Cost of sales 101,396 70,713 183,638 145,838

Gross profit 127,218 72,071 223,883 143,021

Operating expenses:

Fulfillment 5,309 3,799 9,676 8,292

Selling and distribution 32,139 19,054 57,116 40,833

Marketing 34,871 14,638 61,099 36,588

General and administrative 21,970 15,776 41,848 34,650

Total operating expenses 94,289 53,267 169,739 120,363

Income from operations 32,929 18,804 54,144 22,658

Other expense, net 264 174 497 47

Income before income taxes 32,665 18,630 53,647 22,611

Provision for (benefit from) 1,127 4,394 (143 ) 4,219income taxes

Net income $ 31,538 $ 14,236 $ 53,790 $ 18,392

Earnings per share of Class A and Class B common stock:

Basic $ 0.44 $ 0.21 $ 0.75 $ 0.27

Diluted $ 0.42 $ 0.20 $ 0.72 $ 0.26

Weighted average number ofshares of Class A and Class B common stock outstanding:

Basic 72,387 69,415 72,085 69,367

Diluted 74,422 71,659 74,228 71,781

REVOLVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

June 30,

December 31,

2021

2020

Assets

Current assets:

Cash and cash equivalents

$

219,582

$

146,013

Accounts receivable, net

7,362

4,621

Inventory

118,827

95,272

Income taxes receivable

12,213

10,689

Prepaid expenses and other current assets

31,637

20,330

Total current assets

389,621

276,925

Property and equipment (net of accumulated depreciation of $16,831 and $14,652 as of June 30, 2021 and December 31, 2020, respectively)

10,297

11,211

Intangible assets, net

1,156

1,260

Goodwill

2,042

2,042

Other assets

2,736

500

Deferred income taxes

13,814

13,814

Total assets

$

419,666

$

305,752

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable

$

58,634

$

39,337

Income taxes payable

952

195

Accrued expenses

31,974

24,733

Returns reserve

44,024

25,602

Other current liabilities

19,634

15,821

Total current liabilities

155,218

105,688

Stockholders' equity:

Class A common stock, $0.001 par value; 1,000,000,000 shares authorized as of June 30, 2021 and December 31, 2020; 37,519,217 and 32,856,611 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively

38

33

Class B common stock, $0.001 par value; 125,000,000 shares authorized as of June 30, 2021 and December 31, 2020; 35,219,127 and 38,540,095 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively

35

38

Additional paid-in capital

96,583

86,040

Retained earnings

167,792

113,953

Total stockholders' equity

264,448

200,064

Total liabilities and stockholders' equity

$

419,666

$

305,752

REVOLVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except share and per share data)

June 30, December 31,

2021 2020

Assets

Current assets:

Cash and cash equivalents $ 219,582 $ 146,013

Accounts receivable, net 7,362 4,621

Inventory 118,827 95,272

Income taxes receivable 12,213 10,689

Prepaid expenses and other current assets 31,637 20,330

Total current assets 389,621 276,925

Property and equipment (net of accumulated depreciationof $16,831 and $14,652 as of June 30, 2021 and December 10,297 11,21131, 2020, respectively)

Intangible assets, net 1,156 1,260

Goodwill 2,042 2,042

Other assets 2,736 500

Deferred income taxes 13,814 13,814

Total assets $ 419,666 $ 305,752

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable $ 58,634 $ 39,337

Income taxes payable 952 195

Accrued expenses 31,974 24,733

Returns reserve 44,024 25,602

Other current liabilities 19,634 15,821

Total current liabilities 155,218 105,688

Stockholders' equity:

Class A common stock, $0.001 par value; 1,000,000,000shares authorized as of June 30, 2021 and December 31,2020; 37,519,217 and 32,856,611 shares issued and 38 33outstanding as of June 30, 2021 and December 31, 2020,respectively

Class B common stock, $0.001 par value; 125,000,000shares authorized as of June 30, 2021 and December 31,2020; 35,219,127 and 38,540,095 shares issued and 35 38outstanding as of June 30, 2021 and December 31, 2020,respectively

Additional paid-in capital 96,583 86,040

Retained earnings 167,792 113,953

Total stockholders' equity 264,448 200,064

Total liabilities and stockholders' equity $ 419,666 $ 305,752

REVOLVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)

Six Months Ended June 30,

2021 2020

Operating activities:

Net income $ 53,790 $ 18,392

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

Depreciation and amortization 2,271 2,396

Equity-based compensation 2,328 1,432

Deferred income taxes - (634 )

Changes in operating assets and liabilities:

Accounts receivable (2,741 ) (98 )

Inventories (23,555 ) 39,747

Income taxes receivable (1,524 ) 761

Prepaid expenses and other current assets (11,307 ) 4,570

Other assets (2,236 ) 50

Accounts payable 19,297 (3,920 )

Income taxes payable 757 3,978

Accrued expenses 7,241 1,321

Returns reserve 18,422 (6,768 )

Other current liabilities 3,813 660

Net cash provided by operating activities 66,556 61,887

Investing activities:

Purchases of property and equipment (1,253 ) (1,381 )

Net cash used in investing activities (1,253 ) (1,381 )

Financing activities:

Proceeds from borrowings on line of credit - 30,000

Repayment of borrowings on line of credit - (6,000 )

Payment of deferred offering costs - (41 )

Proceeds from the exercise of stock options, net 8,217 1,356

Net cash provided by financing activities 8,217 25,315

Effect of exchange rate changes on cash and cash 49 (467 )equivalents

Net increase in cash and cash equivalents 73,569 85,354

Cash and cash equivalents, beginning of period 146,013 65,418

Cash and cash equivalents, end of period $ 219,582 $ 150,772

Supplemental disclosure of cash flow information:

Cash paid during the period for:

Interest $ - $ 190

Income taxes, net of refund $ 610 $ 102

REVOLVE GROUP, INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(Unaudited)

The following table summarizes our net sales and gross profit for each of our reportable segments (in thousands):

Three Months Ended June 30,

Six Months Ended June 30,

Net sales

2021

2020

2021

2020

REVOLVE

$

188,788

$

126,921

$

340,948

$

251,393

FORWARD

39,826

15,863

66,573

37,466

Total

$

228,614

$

142,784

$

407,521

$

288,859

REVOLVE GROUP, INC. AND SUBSIDIARIES

SEGMENT INFORMATION

(Unaudited)

The following table summarizes our net sales and gross profit for each of ourreportable segments (in thousands):

Three Months Ended June 30, Six Months Ended June 30,

Net sales 2021 2020 2021 2020

REVOLVE $ 188,788 $ 126,921 $ 340,948 $ 251,393

FORWARD 39,826 15,863 66,573 37,466

Total $ 228,614 $ 142,784 $ 407,521 $ 288,859

Gross profit

REVOLVE

$

107,531

$

66,233

$

191,744

$

128,613

FORWARD

19,687

5,838

32,139

14,408

Total

$

127,218

$

72,071

$

223,883

$

143,021

Gross profit

REVOLVE $ 107,531 $ 66,233 $ 191,744 $ 128,613

FORWARD 19,687 5,838 32,139 14,408

Total $ 127,218 $ 72,071 $ 223,883 $ 143,021

The following table lists net sales by geographic area (in thousands):

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2021

2020

United States

$

185,380

$

116,270

$

328,665

$

236,600

Rest of the world

43,234

26,514

78,856

52,259

Total

$

228,614

$

142,784

$

407,521

$

288,859

The following table lists net sales by geographic area (in thousands):

Three Months Ended June 30, Six Months Ended June 30,

2021 2020 2021 2020

United States $ 185,380 $ 116,270 $ 328,665 $ 236,600

Rest of the world 43,234 26,514 78,856 52,259

Total $ 228,614 $ 142,784 $ 407,521 $ 288,859

REVOLVE GROUP, INC. AND SUBSIDIARIES

KEY OPERATING AND FINANCIAL METRICS

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2021

2020

(in thousands, except average order value and percentages)

Gross margin

55.6

%

50.5

%

54.9

%

49.5

%

Adjusted EBITDA

$

35,403

$

20,877

$

58,743

$

26,486

Free cash flow

$

32,830

$

52,976

$

65,303

$

60,506

Active customers

1,554

1,533

1,554

1,533

Total orders placed

1,769

1,163

3,051

2,335

Average order value

$

255

$

204

$

255

$

231

REVOLVE GROUP, INC. AND SUBSIDIARIES

KEY OPERATING AND FINANCIAL METRICS

(Unaudited)

Three Months Ended June 30, Six Months Ended June 30,

2021 2020 2021 2020

(in thousands, except average order value and percentages)

Gross margin 55.6 % 50.5 % 54.9 % 49.5 %

Adjusted EBITDA $ 35,403 $ 20,877 $ 58,743 $ 26,486

Free cash flow $ 32,830 $ 52,976 $ 65,303 $ 60,506

Active customers 1,554 1,533 1,554 1,533

Total orders placed 1,769 1,163 3,051 2,335

Average order value $ 255 $ 204 $ 255 $ 231

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 and six months ended June 30, 2021, 2020 and 2019 is as follows:

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2019

2021

2020

2019

(in thousands)

Net income

$

31,538

$

14,236

$

12,741

$

53,790

$

18,392

$

17,703

Excluding:

Other expense, net

264

174

444

497

47

660

Provision for (benefit from) income taxes

1,127

4,394

4,543

(143

)

4,219

6,266

Depreciation and amortization

1,122

1,205

889

2,271

2,396

1,584

Equity-based compensation

1,352

868

521

2,328

1,432

1,032

Non-routine items(1)

-

-

(170

)

-

-

272

Adjusted EBITDA

$

35,403

$

20,877

$

18,968

$

58,743

$

26,486

$

27,517

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 andsix months ended June 30, 2021, 2020 and 2019 is as follows:

Three Months Ended June 30, Six Months Ended June 30,

2021 2020 2019 2021 2020 2019

(in thousands)

Net income $ 31,538 $ 14,236 $ 12,741 $ 53,790 $ 18,392 $ 17,703

Excluding:

Other 264 174 444 497 47 660expense, net

Provisionfor (benefit 1,127 4,394 4,543 (143 ) 4,219 6,266from) incometaxes

Depreciationand 1,122 1,205 889 2,271 2,396 1,584amortization

Equity-based 1,352 868 521 2,328 1,432 1,032compensation

Non-routine - - (170 ) - - 272items^(1)

Adjusted $ 35,403 $ 20,877 $ 18,968 $ 58,743 $ 26,486 $ 27,517EBITDA

(1)

Non-routine items in the three and six months ended June 30, 2019 primarily relate to legal settlements.

(1) Non-routine items in the three and six months ended June 30, 2019 primarily relate to legal settlements.

A reconciliation of non-GAAP free cash flow to net cash provided by operating activities for the three and six months ended June 30, 2021, 2020 and 2019 is as follows:

Three Months Ended June 30,

Six Months Ended June 30,

2021

2020

2019

2021

2020

2019

(in thousands)

Net cash provided by operating activities

$

33,347

$

53,806

$

6,759

$

66,556

$

61,887

$

22,683

Purchases of property and equipment

(517

)

(830

)

(4,768

)

(1,253

)

(1,381

)

(9,755

)

Free cash flow

$

32,830

$

52,976

$

1,991

$

65,303

$

60,506

$

12,928

Net cash used in investing activities

$

(517

)

$

(830

)

$

(4,768

)

$

(1,253

)

$

(1,381

)

$

(9,755

)

Net cash provided by (used in) financing activities

$

3,900

$

(5,660

)

$

15,783

$

8,217

$

25,315

$

15,535

View source version on businesswire.com: https://www.businesswire.com/news/home/20210804005916/en/

CONTACT: Investors: Erik Randerson, CFA 562.677.9513 IR@revolve.com