Attached files

file filename
8-K - 8-K - e.l.f. Beauty, Inc.elf-8k_20170809.htm

Exhibit 99.1

e.l.f. Beauty Announces Second Quarter and First Half 2017 Results

- Delivers 27% net sales growth over Q2 2016 -

- Reaffirms guidance of 24% to 28% net sales growth for 2017 -

 

OAKLAND, California; August 9, 2017 — e.l.f. Beauty (NYSE: ELF), today announced results for the three- and six-month periods ended June 30, 2017.

“We are pleased with our strong progress in Q2 highlighted by a 27% increase in net sales and over 700 basis point expansion in gross margin,” stated Tarang Amin, Chairman and Chief Executive Officer. “Our performance continues to demonstrate the successful execution of our mission to make luxurious beauty accessible for all.”

Three Months Results Ended June 30, 2017

Net sales increased 27%, or $11.7 million from the second quarter of 2016, to $55.9 million, driven by sales growth across leading national retailers and the Company’s direct business.  Gross margin expanded to 64% from 57% in the second quarter of 2016, primarily as a result of margin accretive innovation, coupled with improvements in customer terms, freight costs and the benefit of foreign exchange rate movements.

Selling, general and administrative expenses (“SG&A”) increased to 59% of net sales, compared to 56% of net sales in the second quarter of 2016, primarily due to continued investment to support long-term growth. SG&A includes $3.6 million of costs and expenses that are non-cash or that management does not believe are reflective of the Company’s ongoing operations. Adjusted SG&A, excluding the aforementioned $3.6 million of costs and non-cash expenses, was 52% of net sales, compared to 46% of net sales in the same period in fiscal 2016.

Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) was $10.0 million compared to Adjusted EBITDA of $8.4 million in the second quarter of 2016.

The Company generated a tax benefit of $3.4 million, compared to a benefit of $1.8 million in the second quarter of 2016. The benefit in the second quarter of 2017 was primarily driven by the impact of discrete items, including a $3.7 million benefit from stock option exercises.

On a GAAP basis, net income was $4.0 million, or $0.08 per diluted share, based on a weighted-average share count of 49.5 million shares. This compares to a net loss attributable to common stockholders of $96.4 million, or $117.31 per share, based on a weighted-average share count of 0.8 million shares in the second quarter of 2016.

Adjusted net income (net income excluding the items identified in the reconciliation table below) increased to $6.2 million, or $0.12 per diluted share, based on a weighted-average share count of 49.5 million shares. This compares to adjusted net income of $1.2 million, or $0.02 per diluted share, based on a pro forma share count of 49.5 million shares in the second quarter of 2016.

Six Months Results Ended June 30, 2017

Net sales increased 20%, or $19.6 million from the first half of 2016, to $116.4 million. Gross margin expanded to 64% from 56% in the first half of 2016.

1


Selling, general and administrative expenses (“SG&A”) increased to 56% of net sales, compared to 49% of net sales in the first half of 2016. SG&A includes $7.2 million of costs and expenses that are non-cash or that management does not believe are reflective of the Company’s ongoing operations. Adjusted SG&A, excluding the aforementioned $7.2 million of costs and non-cash expenses, was 50% of net sales, compared to 43% of net sales in the same period in fiscal 2016.

Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) was $21.7 million compared to Adjusted EBITDA of $20.0 million in the first half of 2016.

The Company generated a tax benefit of $3.3 million, compared to a provision for income taxes of $1.1 million in the first half of 2016. The benefit in the first half of 2017 was primarily driven by the impact of discrete items, including a $4.4 million benefit from stock option exercises.

On a GAAP basis, net income was $6.1 million, or $0.12 per diluted share, based on a weighted-average share count of 49.5 million shares. This compares to a net loss attributable to common stockholders of $130.5 million, or $200.43 per share, based on a weighted-average share count of 0.7 million shares in the first half of 2016.

Adjusted net income (net income excluding the items identified in the reconciliation table below) increased to $10.5 million, or $0.21 per diluted share, based on a weighted-average share count of 49.5 million shares. This compares to adjusted net income of $4.3 million, or $0.09 per diluted share, based on a pro forma share count of 49.5 million shares in the first half of 2016.

Balance Sheet

At June 30, 2017, the Company had $3.4 million in cash, as compared to $3.8 million as of June 30, 2016. Inventory at June 30, 2017, totaled $72.3 million, as compared to $32.4 million on June 30, 2016. At June 30, 2017, long-term debt totaled $152.2 million, as compared to $197.1 million as of June 30, 2016.

Company Outlook

The Company reaffirmed its outlook for 2017, with expectations for strong revenue growth and expansion in gross margin, as well as the full-year impact of public company expenses and continued investments in people, infrastructure, and brand building:

 

 

 

Full Year

 

Full Year

 

 

 

2017 Outlook

 

2016 Actual Results

 

Net Sales

 

$

285 - 295 million

 

$

230 million

 

Adjusted EBITDA

 

$

61 - 64 million

 

$

54 million

 

Adjusted Net Income

 

$

21 - 23 million

 

$

18 million

 

Adjusted Pro Forma Diluted EPS

 

$

0.40 - 0.43

 

$

 

0.36

 

Second Quarter 2017 Conference Call

The Company will hold a conference call today, August 9, 2017, at 4:30 p.m. ET to discuss the Company’s second quarter 2017 results. Investors and analysts interested in participating in the call are invited to dial (877) 451-6152 approximately ten minutes prior to the start of the call.  The conference call will also be webcast live at http://investor.elfcosmetics.com/ and remain available for 90 days. A telephone replay of this call will be available at 7:30 p.m. ET on August 9, 2017, until 11:59 p.m. ET on August 16, 2017, and can be accessed by dialing (844) 512-2921 and entering replay pin number 13667052.

2


About e.l.f. Beauty

e.l.f. makes luxurious beauty accessible for all. Established in 2004 as an e-commerce business (www.elfcosmetics.com), e.l.f. has become a true multi-channel brand through its e.l.f. stores and national distribution at Target, Walmart, CVS and other leading retailers. By engaging young, diverse makeup enthusiasts with innovative, high-quality cosmetics at an extraordinary value, e.l.f. has become one of the fastest growing cosmetics companies in the United States.

For more information about e.l.f. Beauty, visit the Company’s website at http://www.elfcosmetics.com.

Note Regarding Non-GAAP Financial Measures

This press release includes references to Adjusted SG&A, Adjusted Net Income, EBITDA, Adjusted EBITDA and Adjusted Pro Forma Diluted EPS. The Company presents these measures because its management uses these 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 measures referenced above are not measurements of financial performance under GAAP and they should not be considered as alternatives to measures of performance derived in accordance with GAAP. In addition, these alternative measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items. These alternative 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 alternative measures are not necessarily comparable to other similarly titled measures used by other companies due to different methods of calculation. These non-GAAP financial measures are defined and reconciled to the most comparable GAAP measures in the tables at the end of this press release. With respect to the Company’s expectations under “Company Outlook” above, the Company is not able to provide a quantitative reconciliation of the Adjusted EBITDA, Adjusted Net Income and Adjusted Pro Forma Diluted EPS guidance non-GAAP measures to the corresponding Net Income and Diluted EPS GAAP measures without unreasonable efforts. The Company cannot provide meaningful estimates of the non-recurring charges and credits excluded from these non-GAAP measures due to the forward-looking nature of these estimates and their inherent variability and uncertainty. For the same reasons, the Company is unable to address the probable significance of the unavailable information.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements discuss the Company’s current expectations, estimates and projections relating to its financial condition, results of operations, plans, objectives, future performance and business. These statements, including management quotes and those under the heading “Company Outlook,” are based on the Company’s current plans and expectations and involve risks and uncertainties which are, in many instances, beyond the Company’s control, and which could cause actual results to differ materially from those included in or contemplated or implied by the forward-looking statements. Such risks and uncertainties include, but are not limited to: the Company’s ability to grow Net Sales, Gross Margin, Adjusted EBITDA, Adjusted Net Income and Adjusted Pro Forma Diluted EPS as anticipated; the Company’s ability to effectively compete with other cosmetics companies; the Company’s ability to successfully introduce new products; the loss of one or more of the Company’s key retail customers or if the general business performance of its key retail customers declines; the consequences if the Company fails to maintain the quality, performance and safety of its products; the Company’s ability to successfully implement its growth strategy; the Company’s ability to grow its business at historic rates, or at all, and to manage growth effectively; any damage to the Company’s reputation or brand; the loss of, or damage to, the Company’s warehouse and distribution center and/or the manufacturing facilities or distribution centers of its third-party manufacturers and suppliers; the loss of the third-party suppliers, manufacturers, distributors and other vendors that the Company relies on to produce products or provide services that are consistent with its standards or applicable regulatory requirements; the Company’s ability to effectively manage its inventory; the Company’s ability to manage its debt obligations; the Company’s ability to maintain sufficient liquidity to sustain its business and meet seasonal working capital requirements; the Company’s ability to protect against service interruptions, data corruption, cyber-based attacks or network security breaches, and to effectively resolve issues in a timely manner if they occur; the Company’s ability to protect sensitive information of its consumers and information technology systems against security breaches; the Company’s ability to manage the political, legal and economic risks associated with its operations in China; and other risks and uncertainties that may be described from time to time in the Company’s reports and filings with the Securities and Exchange Commission, including the risks and uncertainties set forth in the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2017. Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995, as amended, and speak only as of the date hereof. The Company undertakes no obligation to update forward-looking statements to reflect developments or information obtained after the date hereof and disclaims any obligation to do so other than as may be required by law.

3


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

Condensed consolidated statements of operations

(unaudited)

(in thousands, except share and per share data)

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

2016

 

 

2017

 

 

2016

 

 

2017

 

Net sales

 

$

44,147

 

 

$

55,856

 

 

$

96,820

 

 

$

116,430

 

Cost of sales

 

 

19,010

 

 

 

19,966

 

 

 

42,383

 

 

 

42,311

 

Gross profit

 

 

25,137

 

 

 

35,890

 

 

 

54,437

 

 

 

74,119

 

Selling, general and administrative expenses

 

 

24,695

 

 

 

32,705

 

 

 

47,804

 

 

 

65,710

 

Operating income

 

 

442

 

 

 

3,185

 

 

 

6,633

 

 

 

8,409

 

Other income (expense), net

 

 

(1,627

)

 

 

(244

)

 

 

1,964

 

 

 

(1,044

)

Interest expense, net

 

 

(3,334

)

 

 

(2,387

)

 

 

(6,396

)

 

 

(4,543

)

Income (loss) before provision for income taxes

 

 

(4,519

)

 

 

554

 

 

 

2,201

 

 

 

2,822

 

Income tax benefit (provision)

 

 

1,804

 

 

 

3,416

 

 

 

(1,112

)

 

 

3,308

 

Net income (loss)

 

$

(2,715

)

 

$

3,970

 

 

$

1,089

 

 

$

6,130

 

Comprehensive income (loss)

 

$

(2,715

)

 

$

3,970

 

 

$

1,089

 

 

$

6,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding - basic:

 

 

821,695

 

 

 

45,465,723

 

 

 

651,268

 

 

 

44,786,305

 

Weighted average number of shares outstanding - diluted:

 

 

821,695

 

 

 

49,509,940

 

 

 

651,268

 

 

 

49,524,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share - basic:

 

$

(117.31

)

 

$

0.09

 

 

$

(200.43

)

 

$

0.14

 

Net income (loss) per share - diluted:

 

$

(117.31

)

 

$

0.08

 

 

$

(200.43

)

 

$

0.12

 

 

The Company noted that the net loss per share in the three- and six-months ended June 30, 2016 was primarily driven by the requirement to accrete its preferred stock to maximum redemption value, prior to its conversion as part of the initial public offering.  This accretion charge was deducted from net income for purposes of calculating GAAP earnings per share, and created a loss attributable to common stockholders in those periods.

4


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

Condensed consolidated balance sheets

(unaudited)

(in thousands, except share and per share data)

 

 

 

June 30, 2016

 

 

December 31, 2016

 

 

June 30, 2017

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

3,763

 

 

$

15,295

 

 

$

3,354

 

Accounts receivable, net

 

 

21,611

 

 

 

37,825

 

 

 

26,143

 

Inventories

 

 

32,371

 

 

 

69,397

 

 

 

72,274

 

Prepaid expenses and other current assets

 

 

10,574

 

 

 

2,387

 

 

 

5,724

 

Total current assets

 

 

68,319

 

 

 

124,904

 

 

 

107,495

 

Property and equipment, net

 

 

14,281

 

 

 

17,151

 

 

 

16,080

 

Intangible assets, net

 

 

117,144

 

 

 

113,003

 

 

 

109,390

 

Goodwill

 

 

157,264

 

 

 

157,264

 

 

 

157,264

 

Investments

 

 

-

 

 

 

-

 

 

 

2,875

 

Other assets

 

 

1,981

 

 

 

2,407

 

 

 

2,720

 

Total assets

 

$

358,989

 

 

$

414,729

 

 

$

395,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities, convertible preferred stock and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt and capital lease obligations

 

$

6,583

 

 

$

8,650

 

 

$

22,765

 

Accounts payable

 

 

21,470

 

 

 

37,944

 

 

 

15,653

 

Accrued expenses and other current liabilities

 

 

15,079

 

 

 

33,676

 

 

 

12,053

 

Foreign currency forward contracts

 

 

5,417

 

 

 

-

 

 

 

-

 

Total current liabilities

 

 

48,549

 

 

 

80,270

 

 

 

50,471

 

Long-term debt and capital lease obligations

 

 

197,074

 

 

 

156,177

 

 

 

152,201

 

Deferred tax liabilities

 

 

40,215

 

 

 

34,212

 

 

 

31,740

 

Other long-term liabilities

 

 

9,551

 

 

 

3,208

 

 

 

3,259

 

Total liabilities

 

 

295,389

 

 

 

273,867

 

 

 

237,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock, par value of $0.01 per share; 200,000 shares

   authorized and 135,041 shares issued and outstanding as of June 30,

   2016; liquidation preference of $262,385 as of June 30, 2016

 

 

262,385

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, par value of $0.01 per share; 13,800,000 shares authorized as

   of June 30, 2016; 250,000,000 shares authorized as of December 31, 2016

   and June 30, 2017; 3,108,458, 45,276,137 and 46,082,501 shares issued and

   outstanding as of June 30, 2016, December 31, 2016 and June 30, 2017,

   respectively

 

 

8

 

 

 

438

 

 

 

458

 

Additional paid-in capital

 

 

1,040

 

 

 

700,871

 

 

 

712,012

 

Employee loan receivable

 

 

(6,390

)

 

 

-

 

 

 

-

 

Accumulated deficit

 

 

(193,443

)

 

 

(560,447

)

 

 

(554,317

)

Total stockholders' equity

 

$

(198,785

)

 

$

140,862

 

 

$

158,153

 

Total liabilities, convertible preferred stock and stockholders' equity

 

$

358,989

 

 

$

414,729

 

 

$

395,824

 

5


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

Condensed consolidated statements of cash flows

(unaudited)

(in thousands)

 

 

 

Six months ended June 30,

 

 

 

2016

 

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

1,089

 

 

$

6,130

 

Adjustments to reconcile net income to net cash provided by

   (used in) operating activities:

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

4,138

 

 

 

3,613

 

Depreciation of property and equipment

 

 

2,092

 

 

 

3,534

 

Stock-based compensation expense

 

 

1,155

 

 

 

5,933

 

Amortization of debt issuance costs and discount on debt

 

 

571

 

 

 

403

 

Deferred income taxes

 

 

(1,912

)

 

 

(2,682

)

Loss on disposal of fixed assets

 

 

219

 

 

 

183

 

Loss/(gain) on foreign currency forward contracts

 

 

(5,284

)

 

 

-

 

Other, net

 

 

17

 

 

 

181

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

847

 

 

 

11,486

 

Inventories

 

 

(1,110

)

 

 

(2,861

)

Prepaid expenses and other assets

 

 

(3,100

)

 

 

(3,507

)

Accounts payable and accrued expenses

 

 

7,855

 

 

 

(40,328

)

Other liabilities

 

 

1,281

 

 

 

52

 

Net cash provided by (used in) operating activities

 

 

7,858

 

 

 

(17,863

)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(2,910

)

 

 

(2,149

)

Investment in equity securities

 

 

 

 

 

(2,875

)

Proceeds from sale of property and equipment

 

 

84

 

 

 

 

Net cash used in investing activities

 

 

(2,826

)

 

 

(5,024

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from revolving line of credit

 

 

2,000

 

 

 

20,600

 

Repayment of revolving line of credit

 

 

(7,700

)

 

 

(6,500

)

Proceeds from long term debt

 

 

62,294

 

 

 

-

 

Repayment of long-term debt

 

 

(1,313

)

 

 

(4,125

)

Cash received from issuance of common stock

 

 

669

 

 

 

1,153

 

Deferred offering costs paid

 

 

(3,139

)

 

 

 

Dividend paid

 

 

(68,000

)

 

 

 

Other, net

 

 

(85

)

 

 

(182

)

Net cash provided by (used in) financing activities

 

 

(15,274

)

 

 

10,946

 

 

 

 

 

 

 

 

 

 

Net decrease in cash

 

 

(10,242

)

 

 

(11,941

)

Cash - beginning of period

 

 

14,004

 

 

 

15,295

 

Cash - end of period

 

$

3,763

 

 

$

3,354

 

 

 

 

 

 

 

 

 

 

6


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

Reconciliation of GAAP net income to non-GAAP adjusted EBITDA

(unaudited)

(in thousands)

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

2016

 

 

2017

 

 

2016

 

 

2017

 

Net income

 

$

(2,715

)

 

$

3,970

 

 

$

1,089

 

 

$

6,130

 

Interest expense, net

 

 

3,334

 

 

 

2,387

 

 

 

6,396

 

 

 

4,543

 

Provision (benefit) for income taxes

 

 

(1,804

)

 

 

(3,416

)

 

 

1,112

 

 

 

(3,308

)

Depreciation and amortization

 

 

3,250

 

 

 

3,488

 

 

 

6,230

 

 

 

7,147

 

EBITDA

 

$

2,065

 

 

$

6,429

 

 

$

14,827

 

 

$

14,512

 

Costs related to "restructuring" of operations (a)

 

 

2,662

 

 

 

-

 

 

 

3,844

 

 

 

6

 

Initial public offering costs (b)

 

 

216

 

 

 

-

 

 

 

395

 

 

 

-

 

Stock-based compensation

 

 

969

 

 

 

3,529

 

 

 

1,155

 

 

 

5,933

 

Management fee (c)

 

 

250

 

 

 

-

 

 

 

475

 

 

 

-

 

Pre-opening costs (d)

 

 

167

 

 

 

29

 

 

 

229

 

 

 

70

 

Customer expansion costs (e)

 

 

-

 

 

 

-

 

 

 

350

 

 

 

-

 

Other non-cash and non-recurring costs (f)

 

 

-

 

 

 

35

 

 

 

-

 

 

 

1,152

 

(Gains) / losses on foreign currency contracts (g)

 

 

2,068

 

 

 

-

 

 

 

(1,311

)

 

 

-

 

Adjusted EBITDA

 

$

8,397

 

 

$

10,022

 

 

$

19,964

 

 

$

21,673

 

 

(a) Represents costs associated with the restructuring of the Company’s operations including the transition of the Company’s New Jersey warehouse and distribution center in 2016.

(b) Represents expenses related to preparing for and completing the Company’s initial public offering.

(c) Represents management fees paid to TPG Growth II Management, LLC.

(d) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.

(e) Represents costs associated with securing additional distribution space, slotting expense, freight and certain costs related to installation of fixtures.

(f) Represents costs primarily related to a minority equity investment in a social media analytics company and expenses associated with a secondary offering of common stock.

(g) Represents non-cash (gains) / losses on the Company’s foreign currency contracts.

 

7


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

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

(unaudited)

(in thousands)

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

2016

 

 

2017

 

 

2016

 

 

2017

 

Selling, general, and administrative expenses

 

$

24,695

 

 

$

32,705

 

 

$

47,804

 

 

$

65,710

 

Costs related to "restructuring" of operations (a)

 

 

(2,662

)

 

 

-

 

 

 

(3,844

)

 

 

(6

)

Initial public offering costs (b)

 

 

(216

)

 

 

-

 

 

 

(395

)

 

 

-

 

Stock-based compensation

 

 

(969

)

 

 

(3,529

)

 

 

(1,155

)

 

 

(5,933

)

Management fee (c)

 

 

(250

)

 

 

-

 

 

 

(475

)

 

 

-

 

Pre-opening costs (d)

 

 

(167

)

 

 

(29

)

 

 

(229

)

 

 

(70

)

Other non-cash and non-recurring costs (e)

 

 

-

 

 

 

(35

)

 

 

-

 

 

 

(1,152

)

Adjusted selling, general, and administrative expenses

 

$

20,431

 

 

$

29,112

 

 

$

41,706

 

 

$

58,549

 

 

(a) Represents costs associated with the restructuring of the Company’s operations including the transition of the Company’s New Jersey warehouse and distribution center in 2016.

(b) Represents expenses related to preparing for and completing the Company’s initial public offering.

(c) Represents management fees paid to TPG Growth II Management, LLC.

(d) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.

(e) Represents costs primarily related to a minority equity investment in a social media analytics company and expenses associated with a secondary offering of common stock.

8


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

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

(unaudited)

(in thousands, except share and per share data)

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

2016

 

 

2017

 

 

2016

 

 

2017

 

Net income

 

$

(2,715

)

 

$

3,970

 

 

$

1,089

 

 

$

6,130

 

Costs related to "restructuring" of operations (a)

 

 

2,662

 

 

 

-

 

 

 

3,844

 

 

 

6

 

Initial public offering costs (b)

 

 

216

 

 

 

-

 

 

 

395

 

 

 

-

 

Stock-based compensation

 

 

969

 

 

 

3,529

 

 

 

1,155

 

 

 

5,933

 

Management fee (c)

 

 

250

 

 

 

-

 

 

 

475

 

 

 

-

 

Pre-opening costs (d)

 

 

167

 

 

 

29

 

 

 

229

 

 

 

70

 

Customer expansion costs (e)

 

 

-

 

 

 

-

 

 

 

350

 

 

 

-

 

Other non-cash and non-recurring costs (f)

 

 

-

 

 

 

35

 

 

 

-

 

 

 

1,152

 

(Gains) / losses on foreign currency contracts (g)

 

 

2,068

 

 

 

-

 

 

 

(1,311

)

 

 

-

 

Tax Impact (h)

 

 

(2,453

)

 

 

(1,385

)

 

 

(1,960

)

 

 

(2,761

)

Adjusted net income

 

$

1,164

 

 

$

6,178

 

 

$

4,266

 

 

$

10,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully-diluted pro forma share count (i)

 

 

49,509,940

 

 

 

49,509,940

 

 

 

49,524,447

 

 

 

49,524,447

 

Adjusted pro forma diluted earnings per share

 

$

0.02

 

 

$

0.12

 

 

$

0.09

 

 

$

0.21

 

 

(a) Represents costs associated with the restructuring of the Company’s operations including the transition of the Company’s New Jersey warehouse and distribution center in 2016.

(b) Represents expenses related to preparing for and completing the Company’s initial public offering.

(c) Represents management fees paid to TPG Growth II Management, LLC.

(d) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.

(e) Represents costs associated with securing additional distribution space, slotting expense, freight and certain costs related to installation of fixtures.

(f) Represents costs primarily related to a minority equity investment in a social media analytics company and expenses associated with a secondary offering of common stock.

(g) Represents non-cash (gains) / losses related to the Company’s foreign currency contracts.

(h) Represents the tax impact of the above adjustments.

(i) Presented on a fully-diluted basis utilizing the treasury stock method, and reflects the number of shares issued with the initial public offering in September 2016 as if they had been outstanding as of January 1, 2016.

9


Investor Relations Contact:

ICR, Inc.

Investors:

Allison Malkin

(203) 682-8200

or

Media:

Brittany Rae Fraser

(646) 277-1231

ELF-ER

 

 

10