e.l.f. Beauty (NYSE: ELF) today announced results for the three months ended June 30, 2019.

“We are pleased to report strong first quarter results with net sales of $60 million, an increase of 7% excluding e.l.f. stores,” said Chairman and CEO Tarang Amin. “We’re focused on recharging the brand and highlighting our key first to mass products through increased marketing and digital activations. We are encouraged by the early progress of our strategic imperatives, which have driven improvements in productivity within our national retail partners, as well as on elfcosmetics.com. Given this momentum, we are raising our fiscal 2020 guidance.”

Three months ended June 30, 2019 results

Net sales increased 1%, or $0.7 million, to $59.8 million as compared to $59.1 million in the three months ended June 30, 2018. This was driven by growth within leading national retailers, which was largely attributable to increased productivity, and on elfcosmetics.com. The three months ended June 30, 2018 included $3.2 million in net sales related to our 22 e.l.f. retail stores, which were closed in February 2019. Excluding e.l.f. retail stores, net sales increased 7% as compared to the three months ended June 30, 2018.

Gross margin was 62%, flat when compared to the three months ended June 30, 2018, with benefits from favorable movements in foreign exchange rates and margin accretive innovation, offset by higher sales adjustments and the impact of tariffs on goods imported from China.

Selling, general and administrative expenses (“SG&A”) was $32.1 million, or 54% of net sales, compared to $33.8 million, or 57% of net sales in the three months ended June 30, 2018. Adjusted SG&A (SG&A excluding the items identified in the reconciliation table below) was $27.8 million, or 47% of net sales, compared to $28.9 million, or 49% of net sales in the three months ended June 30, 2018. The improvement was driven by cost savings from the closure of e.l.f. retail stores, partially offset by increased marketing and digital expenses. Restructuring (income) expense includes a gain related to the settlement of lease liabilities, also resulting from the closure of e.l.f. retail stores.

The provision for income taxes was $1.9 million, as compared to $0.1 million in the three months ended June 30, 2018. The change in the provision for income taxes was primarily driven by the change in income before taxes, as well as an increase in tax expense related to excess tax deficits on equity compensation of $0.5 million.

On a GAAP basis, net income was $3.7 million, or $0.07 per diluted share, based on a weighted-average diluted share count of 50.3 million shares. This compares to net income of $1.2 million, or $0.03 per diluted share, based on a weighted-average diluted share count of 49.4 million shares in the three months ended June 30, 2018.

Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) increased 12% to $14.5 million from $13.0 million in the three months ended June 30, 2018.

Adjusted net income (net income excluding the items identified in the reconciliation table below) increased to $6.9 million, or $0.14 per diluted share, based on a weighted-average diluted share count of 50.3 million shares. This compares to adjusted net income of $6.5 million, or $0.13 per diluted share, based on a weighted-average diluted share count of 49.4 million in the three months ended June 30, 2018.

Balance sheet

As of June 30, 2019, the Company had $60.7 million in cash and cash equivalents, as compared to $17.4 million as of June 30, 2018, due to cash generated from operations and working capital management. Notably, disciplined inventory management helped drive a decrease in inventory from $59.9 million as of June 30, 2018 to $51.0 million as of June 30, 2019. As of June 30, 2019, long-term debt totaled $135.5 million, as compared to $143.7 million as of June 30, 2018.

Company outlook

As previously disclosed, the Company changed its fiscal year from the twelve months beginning January 1 and ending December 31 to the twelve months beginning April 1 and ending March 31. As a result, throughout this press release, the twelve month periods ended March 31, 2019 and March 31, 2020 are referred to as “fiscal 2019” and “fiscal 2020,” respectively.

“We are revising our 2020 outlook to reflect initial progress on our strategic imperatives, including improvements in tracked channel trends driven by Project Unicorn and continued investments in digital and marketing initiatives,” stated Mandy Fields, Chief Financial Officer. “This is balanced by the uncertain impact on volume from price increases implemented in July 2019 in response to increased tariffs."

In the table below, fiscal 2019 includes the operation of e.l.f. stores. The fiscal 2020 outlook does not include e.l.f. stores. The new fiscal 2020 outlook reflects an expected net sales range of flat to down 4% when compared to net sales in fiscal 2019, excluding the contribution of e.l.f. stores.

 

 

New Fiscal 2020
Outlook

 

 

Original Fiscal
2020 Outlook

 

 

Fiscal 2019 (1)
(unaudited)

Net sales

$

246-256 million

 

$

235-245 million

 

$

268 million

Adjusted EBITDA

$

47-50 million

 

$

45-48 million

 

$

62 million

Adjusted net income

$

19-22 million

 

$

18-21 million

 

$

33 million

Adjusted diluted EPS

$

0.37-0.41

 

$

0.35-0.39

 

$

0.66

Fully diluted shares outstanding

 

52.5 million

 

 

52.5 million

 

 

49.3 million

(1) Refer to Company outlook and comparability notes section below for further information regarding e.l.f. stores results included in fiscal 2019.

Company outlook and comparability notes

  • The footnotes to the table below provide additional information regarding the e.l.f. stores contributions to fiscal 2019 results:

 

     

 

Fiscal 2019
(unaudited)

Net sales (1)

     

$

267,656

 

Net loss (2)

     

$

(3,079

)

Adjusted EBITDA (2)

     

$

62,439

 

Adjusted net income (2)

     

$

32,683

 

(1) Net sales includes $12.0 million related to e.l.f. stores.

(2) Net loss, adjusted EBITDA and adjusted net income include $13.7 million of four-wall expenses related to e.l.f. stores in fiscal 2019. Four-wall expenses include only directly identifiable costs such as product costs, rent and occupancy expenses and store employee salaries. Other indirect shared costs such as corporate overhead, depreciation and corporate employee salaries were not historically allocated to the e.l.f. retail stores business for internal reporting purposes and have not been adjusted from the amounts included above.

  • The following tables present a reconciliation of quarterly net sales for fiscal 2019 to quarterly net sales excluding e.l.f. stores:

Three months ended (unaudited)

Fiscal 2019

 

e.l.f. stores

 

Fiscal 2019
(excluding e.l.f.
stores)

June 30

$

59,055

 

 

$

3,228

 

 

$

55,827

 

September 30

63,889

 

 

3,182

 

 

60,707

 

December 31

78,571

 

 

3,735

 

 

74,836

 

March 31

66,141

 

 

1,856

 

 

64,285

 

Total

$

267,656

 

 

$

12,001

 

 

$

255,655

 

First quarter fiscal 2020 conference call

The Company will hold a conference call today, August 7, 2019, at 4:30 p.m. ET to discuss the Company’s first quarter fiscal 2020 results. Investors and analysts interested in participating in the call are invited to dial-in approximately ten minutes prior to the start of the call. The U.S. toll free dial-in for the conference call is (877) 407-3982 and the international dial-in number is (201) 493-6780. The conference call will also be webcast live at: http://investor.elfcosmetics.com/news-and-events/events and remain available for 90 days. A telephone replay of this call will be available at 7:30 p.m. ET on August 7, 2019, until 11:59 p.m. ET on August 15, 2019, and can be accessed by dialing the U.S. toll free dial-in, (844) 512-2921 or the international dial-in, (412) 317-6671, and entering replay pin number 13690102.

About e.l.f. Beauty

Since 2004, e.l.f. has made the best of beauty accessible to every eye, lip and face. We make high-quality, prestige-inspired cosmetics and skin care products at an extraordinary value and are proud to be 100% vegan and cruelty-free. As one of the first online beauty brands, e.l.f. has a passionate social following, national distribution at leading retailers such as Target, Walmart, and Ulta Beauty, and a growing international presence. Learn more by visiting www.elfcosmetics.com.

Note regarding non-GAAP financial measures

This press release includes references to non-GAAP measures, including adjusted SG&A, EBITDA, adjusted EBITDA, adjusted net income and adjusted diluted EPS. 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 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 costs related to restructuring of operations, stock-based compensation and other non-cash and non-recurring costs. Adjusted net income excludes costs related to restructuring of operations, stock-based compensation, other non-cash and non-recurring costs, amortization of acquired intangible assets and the tax impact of the foregoing adjustments. 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 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 the federal securities laws, including those statements relating to the Company’s revised outlook for fiscal year 2020 under “Company outlook” above and the statements related to the Company's focus on recharging the brand and highlighting the Company's key first to mass products through increased marketing and digital activations. These forward-looking statements are based on management's current expectations, estimates, forecasts, projections, beliefs and assumptions and are not guarantees of future performance. 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 Quarterly Report on Form 10-Q and Annual Report on Form 10-K, as updated from time to time in the Company's SEC filings, as well as the Company’s ability to effectively compete with other beauty companies; the Company’s ability to successfully introduce new products; the Company’s ability to attract new retail customers and/or expand business with its existing retail customers; the Company’s ability to optimize shelf space at its key retail customers; the loss of any of the Company’s key retail customers or if the general business performance of its key retail customers declines; and the Company’s ability to effectively manage its SG&A and other expenses. Potential investors are urged to consider these factors carefully in evaluating the forward-looking statements. These forward-looking statements speak only as of the date hereof. Except as required by law, the Company assumes no obligation to update or revise these forward-looking statements for any reason, even if new information becomes available in the future.

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

Condensed consolidated statements of operations and comprehensive income

(unaudited)

(in thousands, except share and per share data)

 

 

 

Three months ended June 30,

 

 

2019

 

2018

 

 

 

 

 

Net sales

 

$

59,764

 

 

$

59,055

 

Cost of sales

 

22,573

 

 

22,410

 

Gross profit

 

37,191

 

 

36,645

 

Selling, general and administrative expenses

 

32,055

 

 

33,791

 

Restructuring (income) expenses

 

(1,792

)

 

 

Operating income

 

6,928

 

 

2,854

 

Other income, net

 

351

 

 

509

 

Interest expense, net

 

(1,717

)

 

(1,989

)

Income before provision for income taxes

 

5,562

 

 

1,374

 

Income tax provision

 

(1,856

)

 

(126

)

Net income

 

$

3,706

 

 

$

1,248

 

Comprehensive income

 

$

3,706

 

 

$

1,248

 

Net income per share:

 

 

 

 

Basic

 

$

0.08

 

 

$

0.03

 

Diluted

 

$

0.07

 

 

$

0.03

 

Weighted average shares outstanding:

 

 

 

 

Basic

 

48,345,942

 

 

46,625,915

 

Diluted

 

50,317,088

 

 

49,425,927

 

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

Condensed consolidated balance sheets

(unaudited)

(in thousands, except share and per share data)

 

 

 

June 30, 2019

 

March 31, 2019

 

June 30, 2018

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

60,746

 

 

$

53,874

 

 

$

17,445

 

Accounts receivable, net

 

22,623

 

 

32,275

 

 

27,639

 

Inventory, net

 

51,020

 

 

43,779

 

 

59,861

 

Prepaid expenses and other current assets

 

6,795

 

 

7,340

 

 

10,385

 

Total current assets

 

141,184

 

 

137,268

 

 

115,330

 

Property and equipment, net

 

16,493

 

 

16,006

 

 

18,813

 

Intangible assets, net

 

95,333

 

 

97,053

 

 

102,375

 

Goodwill

 

157,264

 

 

157,264

 

 

157,264

 

Investments

 

2,875

 

 

2,875

 

 

2,875

 

Other assets

 

22,832

 

 

21,222

 

 

9,655

 

Total assets

 

$

435,981

 

 

$

431,688

 

 

$

406,312

 

 

 

 

 

 

 

 

Liabilities and stockholders' equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of long-term debt and capital lease obligations

 

$

10,681

 

 

$

10,259

 

 

$

8,660

 

Accounts payable

 

16,982

 

 

16,280

 

 

13,760

 

Accrued expenses and other current liabilities

 

18,313

 

 

18,590

 

 

9,815

 

Total current liabilities

 

45,976

 

 

45,129

 

 

32,235

 

Long-term debt and finance lease obligations

 

135,511

 

 

138,025

 

 

143,708

 

Deferred tax liabilities

 

17,839

 

 

16,753

 

 

22,732

 

Long-term operating lease obligations

 

13,945

 

 

15,898

 

 

 

Other long-term liabilities

 

702

 

 

668

 

 

3,123

 

Total liabilities

 

213,973

 

 

216,473

 

 

201,798

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Common stock, par value of $0.01 per share; 250,000,000 shares authorized as of June 30, 2019, March 31, 2019 and June 30, 2018; 49,865,995, 49,645,450 and 47,581,682 shares issued and outstanding as of June 30, 2019, March 31, 2019 and June 30, 2018, respectively

 

484

 

 

483

 

 

467

 

Additional paid-in capital

 

747,233

 

 

744,147

 

 

729,135

 

Accumulated deficit

 

(525,709

)

 

(529,415

)

 

(525,088

)

Total stockholders' equity

 

222,008

 

 

215,215

 

 

204,514

 

Total liabilities and stockholders' equity

 

$

435,981

 

 

$

431,688

 

 

$

406,312

 

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

Condensed consolidated statements of cash flows

(unaudited)

(in thousands)

 

 

 

Three months ended June 30,

 

 

2019

 

2018

Cash flows from operating activities:

 

 

 

 

Net income

 

$

3,706

 

 

$

1,248

 

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

 

 

 

 

Depreciation and amortization

 

5,192

 

 

4,424

 

Stock-based compensation expense

 

3,926

 

 

4,631

 

Amortization of debt issuance costs and discount on debt

 

190

 

 

199

 

Deferred income taxes

 

1,086

 

 

674

 

Other, net

 

16

 

 

33

 

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

 

9,641

 

 

4,141

 

Inventories

 

(7,241

)

 

1,867

 

Prepaid expenses and other assets

 

725

 

 

(3,966

)

Accounts payable and accrued expenses

 

2,190

 

 

(2,051

)

Other liabilities

 

(6,566

)

 

141

 

Net cash provided by operating activities

 

12,865

 

 

11,341

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

Purchase of property and equipment

 

(2,904

)

 

(2,495

)

Net cash used in investing activities

 

(2,904

)

 

(2,495

)

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

Repayment of long-term debt

 

(2,063

)

 

(2,062

)

Repurchase of common stock

 

(1,079

)

 

 

Cash received from issuance of common stock

 

240

 

 

285

 

Other, net

 

(187

)

 

(98

)

Net cash used in financing activities

 

(3,089

)

 

(1,875

)

 

 

 

 

 

Net increase in cash and cash equivalents

 

6,872

 

 

6,971

 

Cash and cash equivalents - beginning of period

 

53,874

 

 

10,474

 

Cash and cash equivalents - end of period

 

$

60,746

 

 

$

17,445

 

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,

 

 

2019

 

2018

 

 

 

 

 

Net income

 

$

3,706

 

 

$

1,248

 

Interest expense, net

 

1,717

 

 

1,989

 

Income tax provision

 

1,856

 

 

126

 

Depreciation and amortization

 

4,618

 

 

4,424

 

EBITDA

 

$

11,897

 

 

$

7,787

 

Restructuring (income) expenses (a)

 

(1,792

)

 

 

Stock-based compensation

 

3,926

 

 

4,631

 

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

 

489

 

 

547

 

Adjusted EBITDA

 

$

14,520

 

 

$

12,965

 

(a) Represents restructuring (income) expenses related to the e.l.f. store closures. The three months ended June 30, 2019 include a gain related to settlement of outstanding lease liabilities equal to the difference between the amount of cash disbursed and the outstanding liability at the time of settlement.
(b) Represents various non-cash or non-recurring costs, including costs related to Project Unicorn, a fixturing and packaging transformation initiative and the automation of certain warehouse and distribution activities.

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,

 

 

2019

 

2018

Selling, general, and administrative expenses

 

$

32,055

 

 

$

33,791

 

Stock-based compensation

 

(3,926

)

 

(4,631

)

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

 

(327

)

 

(242

)

Adjusted selling, general, and administrative expenses

 

$

27,802

 

 

$

28,918

 

(a) Represents various non-cash or non-recurring costs, including costs related to Project Unicorn and the automation of certain warehouse and distribution activities.

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,

 

 

2019

 

2018

Net income

 

$

3,706

 

 

$

1,248

 

Restructuring (income) expenses (a)

 

(1,792

)

 

 

Stock-based compensation

 

3,926

 

 

4,631

 

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

 

489

 

 

547

 

Amortization of acquired intangible assets (c)

 

1,720

 

 

1,754

 

Tax Impact (d)

 

(1,116

)

 

(1,726

)

Adjusted net income

 

$

6,933

 

 

$

6,454

 

 

 

 

 

 

Weighted average number of shares outstanding - diluted

 

50,317,088

 

 

49,425,927

 

Adjusted diluted earnings per share

 

$

0.14

 

 

$

0.13

 

(a) Represents restructuring (income) expenses related to the e.l.f. store closures.
(b) Represents various non-cash or non-recurring costs, including costs related to Project Unicorn and the automation of certain warehouse and distribution activities.
(c) Represents amortization expense of acquired intangible assets consisting of customer relationships and favorable leases.
(d) Represents the tax impact of the above adjustments.