Special Note Regarding Forward-Looking Information



This report contains "forward-looking statements" within the meaning of Section
27A of the Securities Act of 1933, as amended, or the Securities Act, and
Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange
Act. All statements other than statements of historical fact are
"forward-looking statements" for purposes of federal and state securities laws,
including any projections of earnings, revenue or other financial items; any
statements of the plans, strategies and objectives of management for future
operations; any statements concerning proposed new services or developments; any
statements regarding future economic conditions or performance; any statements
of belief; and any statements of assumptions underlying any of the foregoing.
Forward-looking statements may include, among others, the words "may," "will,"
"estimate," "intend," "continue," "believe," "expect," "anticipate" or any other
similar words.

Although we believe that the expectations reflected in any of our
forward-looking statements are reasonable, actual results could differ
materially from those projected or assumed in any of our forward-looking
statements. Our future financial condition and results of operations, as well as
any forward-looking statements, are subject to change and to inherent risks and
uncertainties, such as those disclosed or incorporated by reference in our
filings with the SEC. Important factors that could cause our actual results,
performance and achievements, or industry results to differ materially from
estimates or projections contained in our forward-looking statements include,
among others, the following:

economic conditions and their impact on consumer demand and our business, operating results and financial condition;

our ability to effectively manage or sustain our growth and to effectively expand our operations;

our ability to retain our existing customers and acquire new customers;

our ability to sustain and expand our gross margin and Adjusted EBITDA margin, a non-GAAP financial measure;

our ability to respond to consumer demand, spending and tastes, and our ability to accurately and effectively engage in predictive analytics;

the impact of the COVID-19 pandemic on our business, operations and financial results;

our ability to retain existing vendors and brands and to attract new vendors and brands;

our ability to obtain and maintain differentiated high-quality products from appropriate brands in sufficient quantities from vendors;


our ability to obtain and maintain sufficient inventory at prices that will keep
our business model profitable, and of a quality that will continue to retain
existing customers and attract new customers;

our reliance on overseas suppliers and manufacturing partners, particularly in China;

our ability to expand our operations in an efficient and cost-effective manner;

our ability to maintain and enhance our brand;

our ability to optimize, operate, manage and expand our network infrastructure and our fulfillment center and delivery channels;

the growth of the market for premium lifestyle and luxury products, and the online market for premium lifestyle and luxury products in particular;

our ability to accurately forecast demand for our products and our results of operations;

seasonal sales fluctuations; and

our ability to expand our product offerings, including our owned brands.



Additional factors that could cause actual results to differ materially from our
forward-looking statements are set forth in this report, including under the
headings "Risk Factors" and "Management's Discussion and Analysis of

                                       18
--------------------------------------------------------------------------------

Financial Condition and Results of Operations" and in our condensed consolidated financial statements and the related notes thereto.



Forward-looking statements in this report speak only as of the date hereof, and
forward-looking statements in documents that are incorporated by reference speak
only as of the date of those documents. We do not undertake any obligation to
update or release any revisions to any forward-looking statement or to report
any events or circumstances after the date hereof or to reflect the occurrence
of unanticipated events, except as required by law.

In addition, statements that "we believe" and similar statements reflect our
beliefs and opinions on the relevant subject. These statements are based upon
information available to us as of the date of this report, and although we
believe such information forms a reasonable basis for such statements, such
information may be limited or incomplete, and our statements should not be read
to indicate that we have conducted a thorough inquiry into, or review of, all
potentially available relevant information. These statements are inherently
uncertain and investors are cautioned not to unduly rely upon these statements.
Furthermore, if our forward-looking statements prove to be inaccurate, the
inaccuracy may be material. In light of the significant uncertainties in these
forward-looking statements, you should not regard these statements as a
representation or warranty by us or any other person that we will achieve our
objectives and plans in any specified time frame, or at all. We undertake no
obligation to publicly update any forward-looking statements, whether as a
result of new information, future events or otherwise, except as required by
law.

In this report, "we," "our," "us," "Company" and "Revolve" refer to Revolve Group, Inc., and where appropriate its subsidiaries.

Overview



REVOLVE is the next-generation fashion retailer for Millennial and Generation Z
consumers. As a trusted premium lifestyle brand and a go-to online source for
discovery and inspiration, we deliver an engaging customer experience from a
vast, yet curated, offering of apparel, footwear, accessories, beauty and home
products. Our dynamic platform connects a deeply engaged community of millions
of consumers, thousands of global fashion influencers, and more than 1,000
emerging, established and owned brands. Through nearly 20 years of continued
investment in technology, data analytics, and innovative marketing and
merchandising strategies, we have built a powerful platform and brand that we
believe is connecting with the next generation of consumers and is redefining
fashion retail for the 21st century.

We sell merchandise through two complementary segments, REVOLVE and FWRD, that
leverage one platform. Through REVOLVE, we offer an assortment of premium
apparel, footwear, accessories, beauty and home products from emerging,
established and owned brands. Through FWRD, we offer an assortment of curated
and elevated iconic and emerging luxury brands. REVOLVE has historically been
focused on the discovery of trend-driven, ready-to-wear styles, while FWRD has
been more heavily weighted toward the statement pieces in her wardrobe such as
shoes and handbags. We believe that FWRD provides our customer with a unique
destination for luxury products as her spending power increases and her desire
for fashion and inspiration remains central to her self-expression.

We believe our product mix reflects the desires of the next-generation consumer
and we optimize this mix through the selection of established brands that
resonate with our consumer, the identification and incubation of emerging brands
and the continued development of our owned brands. The focus on emerging and
owned brands minimizes our assortment overlap with other retailers, supporting
marketing efficiency, conversion and sales at full price.

We have invested in our robust and scalable internally-developed technology
platform to meet the specific needs of our business and to support our
customers' experience. We use proprietary algorithms and nearly 20 years of data
to efficiently manage our merchandising, marketing, product development,
sourcing and pricing decisions. Our platform works seamlessly across devices and
analyzes browsing and purchasing patterns and preferences to help us make
purchasing decisions, which when combined with the small initial orders for new
products, allows us to manage inventory and fashion risk. We have also invested
in our creative capabilities to produce high-quality visual merchandising that
caters to our customers by focusing on style with a distinct point of view
rather than on individual products. The combination of our online sales platform
and our in-house creative photography allows us to showcase brands in a
distinctive and compelling manner.

                                       19
--------------------------------------------------------------------------------


We are pioneers of social media and influencer marketing, using social channels
and cultural events designed to deliver authentic and aspirational, yet
attainable, experiences to attract and retain Millennial and Generation Z
consumers, and these efforts have historically led to higher earned media value
than competitors. We complement our social media efforts through a variety of
brand marketing campaigns and events, which generate a constant flow of
authentic content. Our social media and brand marketing strategy is combined
with robust and sophisticated digital performance marketing activities and our
proprietary brand ambassador program. Once we have attracted potential new
customers to our sites, our goal is to convert them into active customers and
then encourage repeat purchases. We acquire and retain customers through paid
search/product listing ads, paid social, retargeting, affiliate marketing, our
ambassador program, personalized email marketing and mobile "push"
communications through our mobile applications.

We have developed an efficient logistics infrastructure, which allows us to
provide free shipping and returns to our customers in the United States. We
support our logistics network with proprietary algorithms to optimize inventory
allocation, reduce shipping and fulfillment expenses and deliver merchandise
quickly and efficiently to our customers.

To date, we have primarily focused on expanding our U.S. business and have grown
internationally with limited investment and no physical presence, though a small
number of our customer service agents are working remotely from outside the
United States. We began offering a more localized shopping experience, including
free returns and all-inclusive pricing, beginning in 2018, for customers in the
United Kingdom, or the UK, the European Union, or the EU, and Australia, and
further expanded to New Zealand, Singapore and Canada in 2020, Poland, Spain,
Switzerland and the UAE in 2021, and Saudi Arabia in 2022. We are gradually
increasing our level of investment in international expansion by continuing to
focus on Europe, Australia and Canada as well as Asia Pacific and the Middle
East. We will continue to invest in and develop international markets while
maintaining our focus on the core U.S. market.

Impact of COVID-19



There continues to be uncertainty around the COVID-19 pandemic and its impact on
our business operations and operating results. While demand for our products
improved as compared to the height of the outbreak and lockdowns, the extent of
this increased demand in the future remains uncertain. A resurgence of COVID-19
may result in business restrictions and social distancing mandates, the
cancellation of large, in-person brand marketing events, supply chain
disruptions, changes in consumer behavior and an increase in the cost of goods
sold.

The majority of our facilities and employees are based in Los Angeles County
where the government has in the past imposed, and may in the future impose,
restrictions designed to slow the spread of COVID-19. To further prevent the
spread of COVID-19, we offer guidance and incentives to our employees to promote
vaccine uptake.

Government restrictions on travel and social distancing caused the postponement
or cancellation of several REVOLVE brand marketing events including the
#REVOLVEfestival in 2020 and 2021, as well as other social activities that drove
demand for many of our products. As restrictions eased, we have been able to
host in-person events with reduced attendance capacity and in April 2022 we once
again hosted the #REVOLVEfestival after a two-year hiatus. Varying levels of
restriction remain within the United States and in certain of our key markets
around the world and it is unclear how these restrictions will evolve or if the
COVID-19 pandemic will spur long-term changes in consumer behavior.

                                       20
--------------------------------------------------------------------------------

Key Operating and Financial Metrics

We use the following metrics to assess the progress of our business, make decisions on where to allocate capital, time and technology investments, and assess the near-term and longer-term performance of our business.



                               Three Months Ended September 30,           

Nine Months Ended September 30,


                                  2022                  2021                2022                  2021
                                       (in thousands, except average order value and percentages)
Gross margin                            53.0 %                55.1 %              54.5 %                55.0 %
Adjusted EBITDA              $        17,676       $        21,666     $        76,097       $        80,409
Free cash flow               $         8,618       $         1,340     $        30,547       $        66,643
Active customers                       2,249                 1,678               2,249                 1,678
Total orders placed                    1,951                 1,830               6,350                 4,881
Average order value          $           320       $           276     $           303       $           263




Adjusted EBITDA and free cash flow are non-GAAP measures. See the sections
titled "-Adjusted EBITDA" and "-Free Cash Flow" below for information regarding
our use of Adjusted EBITDA and free cash flow and their reconciliation to net
income and net cash provided by operating activities, respectively.

Gross Margin



Gross profit is equal to our net sales less cost of sales. Gross profit as a
percentage of our net sales is referred to as gross margin. Cost of sales
consists of our purchase price of merchandise sold to customers and includes
import duties and other taxes, inbound freight costs, receiving costs, defective
merchandise returned from customers, inventory valuation adjustments, and other
miscellaneous shrinkage.

Gross margin is impacted by the mix of brands and categories of styles that we
sell on our sites. Gross margin on sales of owned brands is typically higher
than that for third-party brands. Gross margin is also affected by the
percentage of sales through the REVOLVE segment, which consists primarily of
emerging third-party, established third-party and owned brands, compared to our
FWRD segment, which consists primarily of established third-party brands. One of
our long-term strategies has been to increase the percentage of net sales from
owned brands given the attractive margin profile associated with them.
Merchandise mix will vary from period to period and if we do not effectively
manage our owned brands and accurately forecast demand, our growth, margins and
inventory levels may be adversely affected.

We review our inventory levels on an ongoing basis to identify slow-moving
merchandise and use product markdowns to efficiently sell these products. We
have maintained a high percentage of sales that occur at full price, which we
believe reflects customer acceptance of our merchandise and the sense of urgency
we create through frequent product introductions in limited quantities. Gross
margin is impacted by the mix of sales at full price and markdowns, as well as
the level of markdowns.

The COVID-19 pandemic impacted gross margins in several ways. Product mix
initially shifted away from certain categories with higher margins, such as
dresses, to other categories with lower margins, such as beauty. However, this
temporary product mix shift began to reverse late in the first quarter of 2021
with growth in the dresses category rebounding strongly. During the first three
quarters of 2022, the product mix continued to shift with growth in the dresses
category significantly outpacing growth within other categories. We also shifted
more of our inventory purchases in 2020 to third-party brands where we can make
shallower initial inventory commitments across a broader range of styles. We
began reinvesting in our owned brand platform in late 2020 and throughout 2021,
which has resulted in year-over-year improvement in the mix of owned brand sales
as a percentage of the REVOLVE segment sales during the nine months ended
September 30, 2022 as compared to the nine months ended September 30, 2021.

Certain of our competitors and other retailers report cost of sales differently
than we do. As a result, the reporting of our gross profit and gross margin may
not be comparable to other companies.

                                       21
--------------------------------------------------------------------------------

Adjusted EBITDA



To provide investors with additional information regarding our financial
results, we have disclosed in the table above and elsewhere in this report
Adjusted EBITDA, a non-GAAP financial measure that we calculate as net income
before other (income) expense, net; taxes; and depreciation and amortization;
adjusted to exclude the effects of equity-based compensation expense and certain
non-routine items. We have provided below a reconciliation of Adjusted EBITDA to
net income, the most directly comparable GAAP financial measure.

We have included Adjusted EBITDA in this report because it is a key measure used
by our management and board of directors 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. Accordingly, we believe that
Adjusted EBITDA provides useful information to investors and others in
understanding and evaluating our operating results in the same manner as our
management and board of directors.

Adjusted EBITDA has limitations as an analytical tool and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:


although depreciation and amortization are non-cash charges, the assets being
depreciated and amortized may have to be replaced in the future and Adjusted
EBITDA does not reflect cash capital expenditure requirements for such
replacements or for new capital expenditure requirements;

Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;

Adjusted EBITDA does not consider the potentially dilutive impact of equity-based compensation;

Adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us;

Adjusted EBITDA does not reflect certain non-routine items that may represent a reduction in cash available to us; and

other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.

Because of these limitations, you should consider Adjusted EBITDA alongside other financial performance measures, including various cash flow metrics, net income and our other GAAP results.

A reconciliation of non-GAAP Adjusted EBITDA to net income for the three and nine months ended September 30, 2022 and 2021 is as follows:



                                  Three Months Ended September 30,          

Nine Months Ended September 30,


                                     2022                  2021                2022                  2021
                                                                (in thousands)
Net income                      $        11,988       $        16,668     $        50,829       $        70,458
Excluding:
Other (income) expense, net              (1,440 )                (158 )            (3,769 )                 339
Provision for income taxes                4,203                 2,701              15,421                 2,558
Depreciation and amortization             1,214                 1,119               3,519                 3,390
Equity-based compensation                 1,524                 1,336               4,410                 3,664
Non-routine items(1)                        187                     -               5,687                     -
Adjusted EBITDA                 $        17,676       $        21,666     $        76,097       $        80,409




(1)     Non-routine items in the three and nine months ended September 30, 2022
        relate to an accrual for a pending legal matter.


Free Cash Flow



To provide investors with additional information regarding our financial
results, we have also disclosed in the table above and elsewhere in this report
free cash flow, 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 have provided below a reconciliation of free cash flow to net cash
provided by operating activities, the most directly comparable GAAP financial
measure.

                                       22
--------------------------------------------------------------------------------


We have included free cash flow in this report because it is a key measure used
by our management and board of directors, which we believe is an important
indicator of our liquidity because it measures the amount of cash we generate.
Free cash flow also reflects changes in working capital. Our working capital
fluctuates over time primarily as a result of the timing of our inventory
purchases to support growth, our effective tax rate and the timing of tax
payments, and changes in the level of merchandise that is returned by our
customers, which in turn impacts our return reserve. Accordingly, we believe
that free cash flow provides useful information to investors and others in
understanding and evaluating our operating results in the same manner as our
management and board of directors.

Free cash flow has limitations as an analytical tool and you should not consider
it in isolation or as a substitute for analysis of our results as reported under
GAAP. There are limitations to using non-GAAP financial measures, including that
other companies, including companies in our industry, may calculate free cash
flow differently. Because of these limitations, you should consider free cash
flow alongside other financial performance measures, including net cash provided
by operating activities, purchases of property and equipment and our other GAAP
results.

The following table presents a reconciliation of free cash flow to net cash
provided by operating activities, as well as information regarding net cash used
in investing activities and net cash provided by financing activities, for each
of the periods indicated:

                                 Three Months Ended September 30,             Nine Months Ended September 30,
                                   2022                     2021                2022                  2021
                                                               (in thousands)
Net cash provided by
operating activities         $          10,006         $         1,855     $        34,451       $        68,411
Purchases of property and
equipment                               (1,388 )                  (515 )            (3,904 )              (1,768 )
Free cash flow               $           8,618         $         1,340     $        30,547       $        66,643
Net cash used in investing
activities                   $          (1,388 )                  (515 )   $        (3,904 )     $        (1,768 )
Net cash provided by
financing activities         $             128         $         1,231     $           496       $         9,448


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. We
calculate the number of active customers on a trailing 12-month basis given the
volatility that can be observed when calculating it on the basis of shorter
periods that may not be reflective of longer-term trends; however, such a
methodology may not be indicative of other short-term trends, such as changes in
new customers. In any particular period, we determine our number of active
customers by counting the total number of customers who have made at least one
purchase in the preceding 12-month period, measured from the last date of such
period. We view the number of active customers as a key indicator of our growth,
the reach of our sites, the value proposition and consumer awareness of our
brand, the continued use of our sites by our customers and their desire to
purchase our products. We believe the number of active customers is a measure
that is useful to investors and management in understanding our growth, brand
awareness and market opportunity. Our number of active customers drives both net
sales and our appeal to vendors.

Active customers increased during the period ended September 30, 2022 as
compared to the period ended September 30, 2021 due to in part to our ability to
engage with our existing customers and acquire new customers through our sales
and marketing efforts, and in part due to the easing of stay-at-home orders and
other restrictions in the United States and other key regions around the world.

Total Orders Placed



We define total orders placed as the total number of orders placed by our
customers, prior to product returns, across our platform in any given period. We
view total orders placed as a key indicator of the velocity of our business and
an indication of the desirability of our products and sites to our customers.
Total orders placed, together with average order value, is an indicator of the
net sales we expect to recognize in a given period. We believe that total orders
placed is a measure that is useful to investors and management in understanding
our ongoing operations and in

                                       23
--------------------------------------------------------------------------------

analysis of ongoing operating trends. Total orders placed and total orders shipped in any given period may differ slightly due to orders that are in process at the end of any particular period.



Total orders placed increased in the three and nine months ended September 30,
2022 relative to the same periods in 2021 due to in part to our ability to
engage with our existing customers and acquire new customers through our sales
and marketing efforts, and in part due to the easing of stay-at-home orders and
other restrictions in the United States and other key regions around the world.

Average Order Value



We define average order value as the sum of the total gross sales from our sites
in a given period, prior to product returns, divided by the total orders placed
in that period. We believe our high average order value demonstrates the premium
nature of our product assortment. We believe that average order value is a
measure that is useful to investors and management in understanding our ongoing
operations and in analysis of ongoing operating trends. Average order value
varies depending on the site through which we sell merchandise, the mix of
product categories sold, the number of units in each order, the percentage of
sales at full price, and for sales at less than full price, the level of
markdowns.

Average order value increased in the three and nine months ended September 30,
2022 relative to the same periods in 2021, primarily due to a shift in mix back
to higher price point merchandise combined with an increase in the price of
products as a result of the increase in the cost of goods and other input costs,
partially offset by a lower percentage of full price sales.

Factors Affecting Our Performance

Impact of COVID-19 on Our Business



The COVID-19 pandemic had a material adverse impact on our business operations
and operating results for 2020 due to business restrictions and social
distancing measures imposed in the United States and other countries, and the
severe negative impact on macroeconomic conditions and consumer discretionary
spending. As states began rolling back business restrictions and stay-at-home
orders, our operating results improved. However, there continues to be
uncertainty around the COVID-19 pandemic and its impact on our business
operations and operating results. Our business operations and results of
operations may continue to be adversely affected, including as a result of:

varying levels of restrictions within the United States as well as certain key regions around the world;

increases in COVID-19 cases as a result of COVID-19 variants;


an increase in the cost of materials and disruption to the supply chain caused
by distribution and other logistical issues, including labor shortages as well
as potential bankruptcies impacting our suppliers or manufacturing partners;

decreased productivity due to work-from-home policies, travel bans or shelter-in-place orders; and

a slowdown in the global economy, an uncertain global economic outlook or a credit crisis.

Overall Economic Trends



The overall economic environment and related changes in consumer behavior have a
significant impact on our business. In general, positive conditions in the
broader economy promote customer spending on our sites, while economic weakness,
which generally results in a reduction of customer spending, may have a more
pronounced negative effect on spending on our sites. Macro factors that can
affect consumer confidence, shopping behavior and spending patterns, and thereby
our near-term and long-term results of operations, include inflation, employment
rates, business conditions, changes in the housing market, changes in the stock
market, the availability of credit, U.S. government stimulus payments, interest
rates, fuel, energy and raw material costs, supply chain challenges and Russia's
war against Ukraine. In addition, during periods of low unemployment, we
generally experience higher labor

                                       24
--------------------------------------------------------------------------------


costs. The COVID-19 pandemic has also had and may continue to have a materially
adverse impact on the macroeconomic environment in the United States and
substantially all of our target markets. While COVID-19-related restrictions in
the United States have generally eased, strict lockdowns and continuing threats
of future lockdowns in China have resulted and could continue to result in
further disruptions to production, shipping and other commercial activity.

Customer Acquisition and Retention and Growth in Brand Awareness



Our focus since inception has been on profitable growth, which has created our
disciplined approach to acquiring new customers and retaining existing customers
at a reasonable cost, relative to the contributions we expect from such
customers. Failure to attract new visitors to our sites and convert them to
customers would impact future net sales growth.

If our marketing efforts do not connect with our customer or fail to
cost-effectively promote our brand or convert impressions into new customers,
our net sales growth and profitability will be adversely affected. Competition
for social media and influencer-based marketing channels continues to increase,
making it more difficult to differentiate ourselves and cost effectively acquire
customers. Furthermore, changes in the user experience on social media
platforms, including a shift towards video and the level of recommended content
as well as changes in privacy practices by third parties may make it more
difficult to gain customer awareness and cost effectively acquire and retain
customers. Apple Inc. has imposed requirements for consumer disclosures
regarding privacy practices, and has implemented an application tracking
transparency framework that requires opt-in consent for certain types of
tracking. This transparency framework was launched in April 2021 and has made it
more difficult and costly to acquire and retain customers, which may adversely
affect our operating results. Additionally, in February 2022, Google announced
it planned to adopt similar restrictions to restrict tracking activity across
Android devices.

We seek to engage with our customers and build awareness of our brands through
sponsoring unique events and experiences such as #REVOLVEfestival,
#REVOLVEaroundtheworld and the REVOLVE Gallery, as well as short-term pop-up
retail experiences. With the travel restrictions and social distancing measures
imposed in response to the COVID-19 pandemic during 2020, we were unable to
engage with our customers through larger in-person activations such as
#REVOLVEfestival, which had a negative impact on our ability to drive traffic to
our sites, acquire new customers and retain our existing customers. As
restrictions eased and to maximize our opportunity to capture consumer demand as
economies reopened, during 2021 and during the first half of 2022 we increased
our marketing investment and began hosting in-person events, including
#REVOLVEfestival in April 2022 after a two-year hiatus. We plan to continue to
conduct in-person events at varying levels of scale in the future and make
opportunistic investments in marketing initiatives that could increase marketing
as a percentage of net sales to levels in excess of historical levels for
certain quarters or periods of time in the future. This incremental investment
may not deliver a meaningful return in the short term and may adversely impact
our operating income in the short term.

Our success is impacted not only by efficient and profitable customer
acquisition and growth in brand awareness, but also by our ability to retain
customers and encourage repeat purchases. Existing customers, whom we define as
customers in a year who have purchased from us in any prior year, account for a
greater share of active customers over time.

Merchandise Mix



We offer merchandise across a variety of product types, brands and price points.
The brands we sell on our platform consist of a mix of emerging third-party,
established third-party (including iconic luxury brands) and owned brands. Our
product mix consists primarily of apparel, footwear, accessories and beauty
products.

Our merchandise mix across our two reporting segments and across our owned brand
and third-party products carry a range of margin profiles and may cause
fluctuations in our gross margin. For example, our owned brands have generally
contributed higher gross margin as compared to third-party brands. We will
continue to seek to increase the percentage of net sales from owned brands in an
effort to increase our gross margin over time. Shifts in our owned brand mix and
our broader category merchandise mix may result in fluctuations in our gross
margin from period to period.

                                       25
--------------------------------------------------------------------------------

Inventory Management



We leverage our platform and technology to buy and manage our inventory,
including merchandise assortment and fulfillment center optimization. We utilize
a data-driven "read and react" buying process to merchandise and curate the
latest on-trend fashion. We generally make shallow initial inventory buys and
then use our proprietary technology tools to identify and re-order best sellers,
taking into account customer feedback across a variety of key metrics, which
allows us to manage inventory and fashion risk. To ensure sufficient
availability of merchandise, we generally purchase inventory in advance and
frequently before apparel trends are confirmed. As a result, we are vulnerable
to demand and pricing shifts and to suboptimal selection and timing of
merchandise purchases. In the normal course of business, we incur inventory
valuation adjustments, which impacts our gross margin. Moreover, our inventory
investments will fluctuate with the needs of our business. For example, entering
new categories will require additional investments in inventory. Shifts in
inventory levels may result in fluctuations in the percentage of full price
sales, levels of markdowns, merchandise mix, as well as gross margin. In
addition, our sales demand had initially been adversely impacted as a result of
the COVID-19 pandemic. In response, in 2020, we significantly reduced inventory
receipts by canceling or delaying orders. With consumer demand trends improving
beginning in the second quarter of 2020 and continuing to improve through 2021
and the first quarter of 2022, we invested heavily in inventory to meet the
robust demand. However, during the second and third quarters of 2022, consumer
demand trended down significantly, resulting in a significant increase in our
inventory balance. We have taken swift action in our efforts to balance our
inventory levels with the shift in demand, but we may not be able to respond
quickly enough to adjust our inventory position accordingly, which may have an
adverse impact on our operating results.

Investment in our Operations and Infrastructure



We have made investments over time to grow our customer base, enhance our
offerings and deliver best-in-class service to our customers. Over the long
term, we expect to continue to make capital investments in our inventory,
fulfillment centers, and logistics infrastructure as we grow our customer base,
launch new brands, expand internationally and drive operating efficiencies. We
believe these investments will yield positive returns in the long term; however,
we cannot be certain that these efforts will grow our customer base or be
cost-effective in the short term.

Segment and Geographic Performance



Our financial results are affected by the performance across our two reporting
segments, REVOLVE and FWRD, as well as across the various geographies in which
we serve our customers.

The REVOLVE segment contributes to a majority of our net sales, representing
82.6% and 83.7% of our net sales for the three months ended September 30, 2022
and 2021, respectively, and 83.6% and 83.7% of our net sales for the nine months
ended September 30, 2022 and 2021, respectively. During the three months ended
September 30, 2022 and 2021, REVOLVE generated $222.1 million and $204.2 million
in net sales, respectively, representing an increase of 8.7%. During the nine
months ended September 30, 2022 and 2021, REVOLVE generated $704.5 million and
$545.2 million in net sales, respectively, representing an increase of 29.2%.
The net sales increase in the three and nine months ended September 30, 2022, as
compared to the same periods in 2021, was primarily due to an increase in the
number of orders placed by customers combined with an increase in average order
value.

The FWRD segment contributes to a smaller portion of our overall net sales,
representing 17.4% and 16.3% of our net sales for the three months ended
September 30, 2022 and 2021, respectively, and 16.4% and 16.3% of our net sales
for the nine months ended September 30, 2022 and 2021, respectively. During the
three months ended September 30, 2022 and 2021, FWRD generated $46.6 million and
$39.9 million in net sales, respectively, representing an increase of 17.0%.
During the nine months ended September 30, 2022 and 2021, FWRD generated $137.7
million and $106.4 million in net sales, respectively, representing an increase
of 29.4%. The net sales increase in the three and nine months ended September
30, 2022, as compared to the same periods in 2021, was primarily due to an
increase in the number of orders placed by customers combined with an increase
in average order value.

Net sales to customers outside of the United States contributed to 19.0% and
18.7% of our net sales for the three months ended September 30, 2022 and 2021,
respectively, and 17.3% and 19.1% of our net sales for the nine months ended
September 30, 2022 and 2021, respectively. During the three months ended
September 30, 2022 and 2021, net

                                       26
--------------------------------------------------------------------------------


sales to customers outside of the United States were $51.1 million and $45.6
million, respectively, representing an increase of 12.2%. During the nine months
ended September 30, 2022 and 2021, net sales to customers outside of the United
States were $145.9 million and $124.4 million, respectively, representing an
increase of 17.3%.

Net sales to customers outside of the United States are impacted by various
factors including import and export taxes, currency fluctuations and other
macroeconomic conditions described in "-Overall Economic Trends" above. In
addition, any weakening of a local currency versus the U.S. dollar results in
our products becoming more expensive in that local currency, which has had, and
may continue to have, a negative impact on demand for our products in the
geographies that use such currency.

Seasonality



Seasonality in our business has not historically followed that of traditional
retailers which typically experience concentration of net sales in the fourth
calendar quarter in connection with the holidays. We historically experienced
increased sales in the spring and summer months that have resulted in peak sales
during the second quarter of each fiscal year. We also historically experienced
lower activity in the first quarter of each year. The COVID-19 pandemic impacted
our historical seasonality, resulting in the second quarter not being the peak
quarter for the 2020 and 2021 fiscal years. With the exception of the COVID-19
pandemic and other unpredictable events such as the other macroeconomic
conditions described in "-Overall Economic Trends" above, we expect our
historical seasonality to revert closer to historical trends in 2022 and future
years. Our operating income has also been affected by these historical trends
because many of our expenses are relatively fixed in the short term. If our
growth rates moderate over the long-term, the impact of these seasonality trends
on our results of operations may become more pronounced.

Components of Our Results of Operations

Net Sales



Net sales consist primarily of sales of women's apparel, footwear, accessories
and beauty products. We recognize product sales at the time control is
transferred to the customer, which is when the product is shipped. Net sales
represent the sales of these items and shipping revenue when applicable, net of
estimated returns and promotional discounts. Net sales are primarily driven by
growth in the number of our customers, the frequency with which customers
purchase and average order value.

Cost of Sales



Cost of sales consists of our purchase price for merchandise sold to customers
and includes import duties, net of drawback claims, and other taxes, inbound
freight costs, receiving costs, defective merchandise returned from customers,
inventory valuation adjustments, and other miscellaneous shrinkage. Cost of
sales is primarily driven by the cost of the product, the number of total orders
placed by customers, the mix of the product available for sale on our sites and
transportation costs related to inventory receipts from our vendors. We expect
our cost of sales to fluctuate as a percentage of net sales primarily due to how
we manage our inventory and merchandise mix. We have recently experienced and
may continue to experience an increase in the cost of goods due to an increase
in the cost of materials as well as an increase in the cost of freight on
inbound shipments due to various supply chain challenges across the industry and
world.

Fulfillment Expenses

Fulfillment expenses represent those costs incurred in operating and staffing
our fulfillment centers, including costs attributed to inspecting and
warehousing inventories and picking, packaging and preparing customer orders for
shipment. Fulfillment expenses also include the cost of warehousing facilities.
Over the long term, we expect fulfillment expenses to decrease as a percentage
of net sales, but we expect fulfillment expenses to fluctuate as a percentage of
net sales in the short-term reflecting pressure from increased costs such as
wages and other input cost pressure, expansion of our fulfillment network and an
expected year-over-year increase in our return rate in 2022 due to a shift in
product mix and our customers' propensity to return merchandise, to be partially
offset by operating efficiencies from increased scale as well as automation of
the fulfillment center workflow.

                                       27
--------------------------------------------------------------------------------

Selling and Distribution Expenses



Selling and distribution expenses consist primarily of shipping and other
transportation costs incurred delivering merchandise to customers and from
customers returning merchandise, merchant processing fees, and customer service.
Over the long term, we expect selling and distribution costs to remain
relatively consistent as a percentage of net sales, but we expect selling and
distribution expenses to increase year-over-year as a percentage of net sales in
the short-term reflecting pressure from an expected year-over-year increase in
our return rate due to product mix and our customers' propensity to return
merchandise as well as increases in shipping costs, including the impact of fuel
prices incurred through variable surcharges from our shipping partners.

Marketing Expenses



Marketing expenses consist primarily of targeted online performance marketing
costs, such as paid search/product listing ads, paid social, retargeting,
affiliate marketing, search engine optimization, personalized email marketing
and mobile "push" communications through our mobile applications. Marketing
expenses also consist of investment in brand marketing channels, including
events, payments to influencers and other forms of online and offline marketing
such as our brand ambassador program. Marketing expenses are primarily related
to growing and retaining our customer base, building the REVOLVE and FWRD brands
and expanding our owned brand presence. As a result of the impact on consumer
discretionary spending and the required social distancing due to the COVID-19
pandemic, we reduced our marketing investment in absolute dollars and as a
percentage of net sales in 2020. In 2021 and the first half of 2022, we
increased our level of investment in marketing to maximize our opportunities to
capture consumer demand as economies reopened. Over the long term, we expect
marketing expenses to increase in absolute dollars as we continue to scale our
business, and may fluctuate as a percentage of sales depending on net sales
volume and the level of marketing investment in a particular period. We may make
opportunistic investments in marketing initiatives that may increase marketing
as a percentage of net sales to levels in excess of historical levels for
certain quarters or periods of time in the future.

General and Administrative Expenses



General and administrative expenses consist primarily of payroll and related
benefit costs and equity-based compensation expense for our employees involved
in general corporate functions including merchandising, marketing, owned brands,
studio and technology, as well as costs associated with the use by these
functions of facilities and equipment, such as depreciation, rent and other
occupancy expenses. In 2021, we reinvested significantly to expand our team to
support our strong growth. General and administrative expenses are expected to
increase in the near term as we plan to continue to invest in our team to
support future growth. Over the long-term, we expect general and administrative
expenses to continue to increase moderately in absolute dollars to support
business growth and meet our obligations as a public company with general and
administrative expenses as a percentage of revenue declining over the long-term
as we leverage our investments and as our business scales.

Other (Income) Expense, Net



Other (income) expense, net consists primarily of interest income on our money
market funds and interest expense and other fees associated with our line of
credit.

                                       28
--------------------------------------------------------------------------------

Results of Operations



The tables below set forth our results of operations for the periods presented
and express the relationship of certain line items as a percentage of net sales
for those periods. The period-to-period comparison of financial results is not
necessarily indicative of future results.

                                Three Months Ended September 30,            

Nine Months Ended September 30,


                                   2022                   2021                 2022                   2021
                                                               (in thousands)
Net sales                    $        268,711       $        244,064     $        842,263       $        651,585
Cost of sales                         126,329                109,588              383,228                293,226
Gross profit                          142,382                134,476              459,035                358,359
Operating expenses:
Fulfillment expenses                    8,072                  5,776               23,272                 15,452
Selling and distribution
expenses                               46,477                 38,354              145,030                 95,470
Marketing expenses                     44,584                 46,955              141,755                108,054
General and administrative
expenses                               28,498                 24,180               86,497                 66,028
Total operating expenses              127,631                115,265              396,554                285,004
Income from operations                 14,751                 19,211               62,481                 73,355
Other (income) expense,
net                                    (1,440 )                 (158 )             (3,769 )                  339
Income before income taxes             16,191                 19,369               66,250                 73,016
Provision for income taxes              4,203                  2,701               15,421                  2,558
Net income                   $         11,988       $         16,668     $         50,829       $         70,458



                                 Three Months Ended September 30,                Nine Months Ended September 30,
                                  2022                      2021                 2022                      2021
Net sales                              100.0 %                   100.0 %              100.0 %                   100.0 %
Cost of sales                           47.0 %                    44.9 %               45.5 %                    45.0 %
Gross profit                            53.0 %                    55.1 %               54.5 %                    55.0 %
Operating expenses:
Fulfillment expenses                     3.0 %                     2.4 %                2.8 %                     2.4 %
Selling and distribution
expenses                                17.3 %                    15.7 %               17.2 %                    14.6 %
Marketing expenses                      16.6 %                    19.2 %               16.8 %                    16.6 %
General and administrative
expenses                                10.6 %                     9.9 %               10.3 %                    10.1 %
Total operating expenses                47.5 %                    47.2 %               47.1 %                    43.7 %
Income from operations                   5.5 %                     7.9 %                7.4 %                    11.3 %
Other (income) expense,
net                                     (0.5 %)                   (0.1 %)              (0.4 %)                    0.1 %
Income before income taxes               6.0 %                     8.0 %                7.8 %                    11.2 %
Provision for income taxes               1.6 %                     1.2 %                1.8 %                     0.4 %
Net income                               4.4 %                     6.8 %                6.0 %                    10.8 %



Comparison of the Three Months Ended September 30, 2022 and 2021

Net Sales



               Three Months Ended September 30,               Change
                  2022                   2021              $           %
                                (dollars in thousands)
Net sales   $        268,711       $        244,064     $ 24,647       10.1 %




The increase in net sales for the three months ended September 30, 2022, as
compared to the same period in 2021, was primarily due to an increase in average
order value of 15.9% and increase in the number of orders placed by customers of
6.6% as compared to the same period in 2021, partially offset by a higher
proportion of returned purchases.

                                       29
--------------------------------------------------------------------------------


Net sales in the REVOLVE segment increased 8.7% to $222.1 million in the three
months ended September 30, 2022 compared to net sales of $204.2 million in the
same period in 2021. Net sales generated from our FWRD segment increased 17.0%
to $46.6 million in the three months ended September 30, 2022 as compared to net
sales of $39.9 million in the same period in 2021.

Cost of Sales

                             Three Months Ended September 30,               Change
                                2022                   2021              $           %
                                              (dollars in thousands)
Cost of sales             $        126,329       $        109,588     $ 16,741       15.3 %
Percentage of net sales               47.0 %                 44.9 %




The increase in cost of sales for the three months ended September 30, 2022, as
compared to the same period in 2021, was primarily due to an increase in the
volume of merchandise sold. The increase in cost of sales as a percentage of net
sales was due to a lower percentage of full price sales and deeper markdowns
within the markdown sales, partially offset by a higher mix of owned brand sales
and a favorable shift in category mix of merchandise sales. Owned brand sales
generally carry higher gross margins than that of third-party brand sales.

Fulfillment Expenses

                              Three Months Ended September 30,                Change
                                2022                     2021              $          %
                                               (dollars in thousands)

Fulfillment expenses $ 8,072 $ 5,776 $ 2,296 39.8 % Percentage of net sales

                3.0 %                    2.4 %




Fulfillment expenses for the three months ended September 30, 2022 were higher
as compared to the same period in 2021, primarily due to an increase in the
number of units processed. The increase in fulfillment expenses as a percentage
of net sales was primarily due to customers returning a higher proportion of
their purchases, higher wages for fulfillment staff and the expansion of our
fulfillment network.

Selling and Distribution Expenses



                               Three Months Ended September 30,                   Change
                                  2022                  2021                $                %
                                                     (dollars in thousands)
Selling and distribution
expenses                     $        46,477       $        38,354     $     8,123              21.2 %
Percentage of net sales                 17.3 %                15.7 %




The increase in selling and distribution expenses for the three months ended
September 30, 2022, as compared to the same period in 2021, was primarily due to
an increase in the number of orders shipped. Shipping and handling costs
increased $5.1 million, other selling expenses increased $1.5 million, customer
service costs increased $0.8 million and merchant processing fees increased $0.7
million for the three months ended September 30, 2022 as compared to the same
period in 2021. The increase in selling and distribution expenses as a
percentage of net sales was due to customers returning a higher proportion of
their purchases as compared to the comparative period in the prior year combined
with increased average shipping and handling fees per package through increases
in carrier rates and fuel surcharges.

                                       30
--------------------------------------------------------------------------------



Marketing Expenses

                            Three Months Ended September 30,              Change
                               2022                  2021              $           %
                                             (dollars in thousands)
Marketing expenses        $        44,584       $        46,955     $ (2,371 )     -5.0 %
Percentage of net sales              16.6 %                19.2 %




The decrease in marketing expenses for the three months ended September 30,
2022, as compared to the same period in 2021, was due to reduced investment in
brand marketing activations, partially offset by increased costs to acquire
customers and retain existing customers through our other marketing channels to
drive higher net sales. The decrease was due to a decrease in brand marketing
expense of $5.6 million, partially offset by an increase of $3.2 million in
performance marketing expense. Both periods presented reflect brand marketing
expense related to The REVOLVE Gallery during fashion week in New York. In
addition, the third quarter of 2021 reflects brand marketing expense related to
the Dundas X REVOLVE Fashion Show.

General and Administrative Expenses



                               Three Months Ended September 30,                   Change
                                  2022                  2021                $                %
                                                     (dollars in thousands)
General and administrative
expenses                     $        28,498       $        24,180     $     4,318              17.9 %
Percentage of net sales                 10.6 %                 9.9 %




The increase in general and administrative expenses for the three months ended
September 30, 2022, as compared to the same period in 2021, was due to a $2.5
million increase in salaries and related benefits and equity-based compensation
expense related to an increase in our headcount, a $1.1 million increase related
to professional services and other occupancy costs, and a $0.7 million increase
in other operating expenses. The increase in general and administrative expenses
as a percentage of net sales was primarily driven by growth in general and
administrative expenses outpacing growth in net sales.

Income Taxes

                               Three Months Ended September 30,
                                  2022                  2021
                                    (dollars in thousands)
Income before income taxes   $        16,191       $        19,369
Provision for income taxes             4,203                 2,701
Effective tax rate                      26.0 %                13.9 %




The increase in the effective tax rate for the three months ended September 30,
2022, as compared to the same period in 2021, was primarily due to a decrease in
excess tax benefits related to the exercise of non-qualified stock options.

Comparison of the Nine Months Ended September 30, 2022 and 2021

Net Sales



                Nine Months Ended September 30,                Change
                  2022                   2021               $           %
                                 (dollars in thousands)
Net sales   $        842,263       $        651,585     $ 190,678       29.3 %



The increase in net sales for the nine months ended September 30, 2022, as compared to the same period in 2021, was primarily due to an increase in the number of orders placed by customers of 30.1% and increase in average


                                       31
--------------------------------------------------------------------------------

order value of 15.2% as compared to the same period in 2021, partially offset by a higher proportion of returned purchases.



Net sales in the REVOLVE segment increased 29.2% to $704.5 million in the nine
months ended September 30, 2022 compared to net sales of $545.2 million in the
same period in 2021. Net sales generated from our FWRD segment increased 29.4%
to $137.7 million in the nine months ended September 30, 2022 as compared to net
sales of $106.4 million in the same period in 2021.

Cost of Sales

                              Nine Months Ended September 30,               Change
                                2022                   2021              $           %
                                              (dollars in thousands)
Cost of sales             $        383,228       $        293,226     $ 90,002       30.7 %
Percentage of net sales               45.5 %                 45.0 %




The increase in cost of sales for the nine months ended September 30, 2022, as
compared to the same period in 2021, was primarily due to an increase in the
volume of merchandise sold. The increase in cost of sales as a percentage of net
sales was due to a lower percentage of full price sales and higher routine
inventory adjustments, partially offset by a higher mix of owned brand sales and
a favorable shift in category mix of merchandise sales. Owned brand sales
generally carry higher gross margins than that of third-party brand sales.

Fulfillment Expenses

                             Nine Months Ended September 30,              Change
                               2022                  2021              $          %
                                             (dollars in thousands)
Fulfillment expenses      $        23,272       $        15,452     $ 7,820       50.6 %
Percentage of net sales               2.8 %                 2.4 %




Fulfillment expenses for the nine months ended September 30, 2022 were higher as
compared to the same period in 2021, primarily due to an increase in the number
of units processed. The increase in fulfillment expenses as a percentage of net
sales was primarily due to customers returning a higher proportion of their
purchases, higher wages for fulfillment staff and the expansion of our
fulfillment network.

Selling and Distribution Expenses



                                Nine Months Ended September 30,                   Change
                                   2022                  2021               $                %
                                                     (dollars in thousands)
Selling and distribution
expenses                     $        145,030       $       95,470     $    49,560              51.9 %
Percentage of net sales                  17.2 %               14.6 %




The increase in selling and distribution expenses for the nine months ended
September 30, 2022, as compared to the same period in 2021, was primarily due to
an increase in the number of orders shipped. Shipping and handling costs
increased $31.4 million, merchant processing fees increased $8.0 million, other
selling expenses increased $6.8 million and customer service costs increased
$3.4 million for the nine months ended September 30, 2022 as compared to the
same period in 2021. The increase in selling and distribution expenses as a
percentage of net sales was due to customers returning a higher proportion of
their purchases as compared to the comparative period in the prior year combined
with increased average shipping and handling fees per package through increases
in carrier rates and fuel surcharges.

                                       32
--------------------------------------------------------------------------------



Marketing Expenses

                              Nine Months Ended September 30,               Change
                                2022                   2021              $           %
                                              (dollars in thousands)
Marketing expenses        $        141,755       $        108,054     $ 33,701       31.2 %
Percentage of net sales               16.8 %                 16.6 %




The increase in marketing expenses for the nine months ended September 30, 2022,
as compared to the same period in 2021, was due to an increase in marketing
investments to acquire customers and retain existing customers to drive higher
net sales. The increase was due to an increase in performance marketing expense
of $25.0 million as well as an increase of $8.7 million in brand marketing
expense. The higher investment in 2022 to date is reflective of the increased
cost to acquire new customers and retain existing customers as well as
investments made in brand marketing initiatives including The Homecoming Weekend
events that took place in the first quarter during Super Bowl weekend, the
opening of the Revolve Social Club in March 2022, #REVOLVEfestival which we
hosted in April 2022, the return of REVOLVE Gallery in September and various
other smaller scale events throughout the year to date period. Due to COVID-19
related restrictions in the comparable prior year period, our in-person,
event-based marketing events were limited, particularly in the first half of the
year.

General and Administrative Expenses



                                Nine Months Ended September 30,                   Change
                                  2022                  2021                $                %
                                                     (dollars in thousands)
General and administrative
expenses                     $        86,497       $        66,028     $    20,469              31.0 %
Percentage of net sales                 10.3 %                10.1 %




The increase in general and administrative expenses for the nine months ended
September 30, 2022, as compared to the same period in 2021, was due to a $9.0
million increase in salaries and related benefits and equity-based compensation
expense related to an increase in our headcount, a $5.7 million accrual for a
pending legal matter, a $3.2 million increase related to professional services
and other occupancy costs, and a $2.6 million increase in other operating
expenses to support business growth. The increase in general and administrative
expenses as a percentage of net sales was primarily driven by the $5.7 million
accrual for a pending legal matter.

Income Taxes

                                Nine Months Ended September 30,
                                  2022                  2021
                                    (dollars in thousands)

Income before income taxes $ 66,250 $ 73,016 Provision for income taxes

            15,421                 2,558
Effective tax rate                      23.3 %                 3.5 %




The increase in the effective tax rate for the nine months ended September 30,
2022, as compared to the same period in 2021, was primarily due to a decrease in
excess tax benefits related to the exercise of non-qualified stock options.

                                       33
--------------------------------------------------------------------------------

Liquidity and Capital Resources

The following table shows our cash and cash equivalents, accounts receivable and working capital as of the dates indicated:


                                               As of
                             September 30, 2022       December 31, 2021
                                           (in thousands)
Cash and cash equivalents   $            244,046     $           218,455
Accounts receivable, net                   6,720                   4,639
Working capital(1)                       327,991                 279,620



(1)

Working capital for all periods presented above is defined as current assets less current liabilities.





As of September 30, 2022, the majority of our cash and cash equivalents was held
for working capital purposes. We believe that our existing cash and cash
equivalents and cash flows from operations will be sufficient to meet our
anticipated cash needs for at least the next 12 months. However, our liquidity
assumptions may prove to be incorrect and we could exhaust our available
financial resources sooner than we currently expect.

Sources of Liquidity



Since our inception, we have financed our operations and capital expenditures
primarily through cash flows generated by operations, private sales of equity
securities, the incurrence of debt, the net proceeds we received through our
IPO, as well as proceeds received from the exercise of stock options.

Line of Credit



On March 23, 2021, we amended and restated our existing credit agreement to,
among other things, extend the expiration date from March 23, 2021 to March 23,
2026. The line of credit provides us with up to $75.0 million aggregate
principal in revolver borrowings, based on eligible inventory and accounts
receivable less reserves. Borrowings under the credit agreement accrue interest,
at our option, at (1) a base rate equal to the highest of (a) the federal funds
rate, plus 0.50%, (b) the prime rate and (c) an adjusted LIBO rate determined on
the basis of a one-month interest period, plus 1.00%, or (2) an adjusted LIBO
rate, subject to a floor of 0.00%, in each case, plus a margin ranging from
0.25% to 0.75% per year in the case of base rate loans, and 1.25% to 1.75% per
year in the case of LIBO rate loans. No borrowings were outstanding as of
September 30, 2022 and December 31, 2021.

Our obligations under the credit agreement are secured by substantially all of
our assets. The credit agreement also contains customary covenants restricting
our activities, including limitations on our ability to sell assets, engage in
mergers and acquisitions, enter into transactions involving related parties,
obtain letters of credit, incur indebtedness or grant liens or negative pledges
on our assets, make loans or make other investments. Under these covenants, we
are prohibited from paying cash dividends with respect to our capital stock. We
were in compliance with all financial covenants as of September 30, 2022 and
December 31, 2021.

Uses of Cash

Our short-term and long-term liquidity requirements primarily arise from
operating costs such as merchandise purchases, compensation and benefits, lease
obligations, marketing and other expenditures necessary to support our business
growth. We used a substantial portion of the proceeds from the IPO to repurchase
shares of our Class B common stock. We believe that our existing cash and cash
equivalents, cash flows from operations as well as the available borrowing
capacity under our line of credit will be sufficient to meet our anticipated
cash needs for at least the next 12 months. However, our liquidity assumptions
may prove to be incorrect, and we could exhaust our available financial
resources sooner than we currently expect. We may seek to borrow funds under our
line of credit or raise additional funds at any time through equity,
equity-linked or debt financing arrangements. Our future capital requirements
and the adequacy of available funds will depend on many factors, including those
described in the "Risk Factors" section of this report. We may not be able to
secure additional financing to meet our operating requirements on acceptable
terms or at all.

                                       34
--------------------------------------------------------------------------------



Historical Cash Flows

                                              Nine Months Ended
                                                September 30,
                                              2022          2021

Net cash provided by operating activities $ 34,451 $ 68,411 Net cash used in investing activities (3,904 ) (1,768 ) Net cash provided by financing activities 496 9,448

Net Cash Provided by Operating Activities



Cash from operating activities consists primarily of net income adjusted for
certain non-cash items, including depreciation, equity-based compensation, and
the effect of changes in working capital and other activities.

For the nine months ended September 30, 2022, we generated $34.5 million of
operating cash flow as compared to $68.4 million for the same period in 2021.
The decrease in our operating cash flow was primarily due to negative impact
from changes in working capital and lower net income adjusted for certain
non-cash items.

Net Cash Used in Investing Activities



Our primary investing activities have consisted of purchases of property and
equipment to support our fulfillment centers and our overall business growth and
internally developed software for the continued development of our proprietary
technology infrastructure. Purchases of property and equipment may vary from
period-to-period due to timing of the expansion of our operations.

Net cash used in investing activities was $3.9 million and $1.8 million for the
nine months ended September 30, 2022 and 2021, respectively. The increase was
primarily due to capital expenditures related to our new fulfillment centers.

Net Cash Provided by Financing Activities

Our financing activities primarily consist of proceeds from the exercise of stock options and borrowings and repayments related to the existing line of credit, when applicable.

Net cash provided by financing activities was $0.5 million and $9.4 million for the nine months ended September 30, 2022 and 2021, respectively, and was attributable to the cash proceeds from the exercise of stock options.

Off-Balance Sheet Arrangements

As of September 30, 2022 and December 31, 2021 we did not have any material off balance sheet arrangements.

Contractual Obligations



As of September 30, 2022, our principal obligations consist of obligations under
operating leases for office and fulfillment facilities. There have been no
material changes in our contractual obligations and commitments as compared to
the contractual obligations disclosed in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2021, filed with the SEC on February 28, 2022.

Inflation



We have been impacted by rising levels of inflation in recent periods resulting
in part from various supply chain disruptions, increased shipping and
transportation costs, increased merchandise and labor costs and other
disruptions caused by the COVID­19 pandemic and general economic and market
conditions. We continue to monitor the impact of inflation in order to minimize
its effects through pricing strategies, productivity improvements and cost
reductions.

                                       35
--------------------------------------------------------------------------------

These mitigating actions may adversely impact demand for our products. Furthermore, if costs were to become subject to significant incremental inflationary pressures, we may not be able to fully offset such higher costs through price increases. Our inability or failure to do so could harm our business, financial condition and results of operations.

Critical Accounting Policies and Estimates



Our management's discussion and analysis of our financial condition and results
of operations is based on our condensed consolidated financial statements, which
have been prepared in accordance with GAAP. The preparation of these condensed
consolidated financial statements requires us to make estimates and assumptions
that affect the reported amounts of assets, liabilities, net sales, expenses and
related disclosures. We evaluate our estimates and assumptions on an ongoing
basis. Our estimates are based on historical experience and various other
assumptions that we believe to be reasonable under the circumstances. Our actual
results could differ from these estimates.

There have been no material changes to our critical accounting policies and estimates as compared to the critical accounting policies and significant judgments and estimates disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 28, 2022.

Recent Accounting Pronouncements

See Note 2, Significant Accounting Policies, to our condensed consolidated financial statements included elsewhere in this report for information regarding recently issued accounting pronouncements.


                                       36

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses