0001600033-18-000040.txt : 20180808 0001600033-18-000040.hdr.sgml : 20180808 20180808161116 ACCESSION NUMBER: 0001600033-18-000040 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20180808 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180808 DATE AS OF CHANGE: 20180808 FILER: COMPANY DATA: COMPANY CONFORMED NAME: e.l.f. Beauty, Inc. CENTRAL INDEX KEY: 0001600033 STANDARD INDUSTRIAL CLASSIFICATION: PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS [2844] IRS NUMBER: 464464131 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-37873 FILM NUMBER: 181001463 BUSINESS ADDRESS: STREET 1: 570 10TH STREET CITY: OAKLAND STATE: CA ZIP: 94607 BUSINESS PHONE: (510) 778-7787 MAIL ADDRESS: STREET 1: 570 10TH STREET CITY: OAKLAND STATE: CA ZIP: 94607 FORMER COMPANY: FORMER CONFORMED NAME: J.A. Cosmetics Holdings, Inc. DATE OF NAME CHANGE: 20140212 8-K 1 q22018form8-k.htm 8-K Document




UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 8-K


CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 8, 2018


e.l.f. Beauty, Inc.
(Exact name of registrant as specified in its charter)



Delaware
 
001-37873
 
46-4464131
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification Number)

570 10th Street
Oakland, CA 94607
(Address of principal executive offices, including Zip Code)
Registrant’s telephone number, including area code: (510) 778-7787
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company x
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. x






Item 2.02 Results of Operations and Financial Condition.
On August 8, 2018, e.l.f. Beauty, Inc. (the "Company") issued a press release announcing its financial results for the second quarter ended June 30, 2018, a copy of which is attached hereto as Exhibit 99.1.
The information in this Item 2.02 of Current Report on Form 8-K and Exhibit 99.1 shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Securities and Exchange Commission’s rules and regulations, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as expressly set forth by specific reference in such a filing.
Item 8.01 Other Events.

On August 8, 2018, Tarang Amin, Chairman and Chief Executive Officer of the Company, announced that he intends to purchase up to $500,000 of the Company's common stock. The timing and amount of any purchases by Mr. Amin will be determined based on market conditions, share price and other factors. Mr. Amin is not required to purchase any specific number of shares of the Company's common stock, and he may modify, suspend or terminate his purchases at any time without notice. Mr. Amin may make his purchases through a variety of methods, which may include open market purchases, privately negotiated transactions, block trades, or by any combination of such methods.
Item 9.01 Financial Statements and Exhibits.
(d)    Exhibits.
Exhibit
No.
 
Description
 
 
 
99.1
 








SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 
 
 
 
e.l.f. Beauty, Inc.
 
 
 
 
Date: August 8, 2018
 
 
 
By:
 
/s/ John P. Bailey
 
 
 
 
 
 
John P. Bailey
 
 
 
 
 
 
President and Chief Financial Officer





EX-99.1 2 q22018earningsrelease.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1

elflogo.jpg
e.l.f. Beauty Announces Second Quarter and First Half 2018 Results
– Delivers 6% net sales growth over Q2 2017
– Revises 2018 outlook –

OAKLAND, California; August 8, 2018 — e.l.f. Beauty (NYSE: ELF) today announced results for the three- and six-month periods ended June 30, 2018.
“Our second quarter saw healthy sales growth, operating profit and cash flows. This was on top of 27% net sales growth in the prior year period,” stated Tarang Amin, Chairman and Chief Executive Officer. “We are working to improve trends at select national retailer partners and are confident in our long-term potential. Our brand continues to resonate with consumers, as demonstrated by our expansion within leading retailers. We believe there is significant whitespace for the e.l.f. brand and seek to deliver shareholder value through the capabilities of our broader platform.”
Three months ended June 30, 2018 results
Net sales increased 6%, or $3.2 million from the second quarter of 2017, to $59.1 million, primarily driven by growth in leading national retailers, largely attributable to new customer expansion and additional retailer store locations. Gross margin decreased from 64% to 62% in the second quarter of 2018, primarily as a result of unfavorable movements in foreign exchange rates, partially offset by margin accretive innovation.
Selling, general and administrative expenses (“SG&A”) were $33.8 million, or 57% of net sales, compared to $32.7 million, or 59% of net sales in the second quarter of 2017. SG&A includes $4.9 million of expenses that are non-cash or that management does not believe are reflective of the Company’s ongoing operations. Adjusted SG&A, excluding these expenses, was $28.9 million, or 49% of net sales, compared to $29.1 million, or 52% of net sales in the same period in fiscal 2017.
The provision for income taxes was $0.1 million in the second quarter of 2018, as compared to a tax benefit of $3.4 million in the second quarter of 2017. The change was primarily driven by excess tax benefits from stock option exercises and vesting of restricted stock, which decreased to $0.3 million in the second quarter of 2018 from $3.7 million in the second quarter of 2017. The increase in income tax expense was partially offset by a reduction in our U.S. federal statutory rate from 35% to 21% as a result of the tax reform laws effective as of the beginning of 2018.
On a GAAP basis, net income was $1.2 million, or $0.03 per diluted share, based on a weighted-average share count of 49.4 million shares. This compares to net income of $4.0 million, or $0.08 per diluted share, based on a weighted-average share count of 49.5 million shares in the second quarter of 2017.
Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) increased 29% to $13.0 million from $10.0 million in the second quarter of 2017.
Adjusted net income (net income excluding the items identified in the reconciliation table below) decreased to $6.5 million, or $0.13 per diluted share, based on a weighted-average diluted share count of 49.4 million in the second quarter of 2018. This compares to adjusted net income of $7.3 million, or $0.15 per diluted share, based on a weighted-average diluted share count of 49.5 million in the same quarter of 2017. Beginning in the first quarter of 2018, the Company excluded the impact of amortization of acquired intangible assets, net of the related tax effect, from both current and prior period adjusted net income.





Six months ended June 30, 2018 results
Net sales increased 7%, or $8.5 million from the first half of 2017, to $125.0 million, primarily driven by growth in leading national retailers, largely attributable to new customer expansion, the benefit of shelf space acquired in 2017, and additional retailer store locations. Gross margin decreased from 64% to 61% in the first half of 2018, primarily as a result of unfavorable movements in foreign exchange rates, customer mix and freight, partially offset by margin accretive innovation.
SG&A were $70.0 million, or 56% of net sales, compared to $65.7 million, or 56% of net sales in the first half of 2017. SG&A includes $9.4 million of expenses that are non-cash or that management does not believe are reflective of the Company’s ongoing operations. Adjusted SG&A, excluding these expenses, was $60.6 million, or 48% of net sales, compared to $58.5 million, or 50% of net sales in the same period in fiscal 2017.
The provision for income taxes was $0.6 million in the first half of 2018, as compared to a tax benefit of $3.3 million in the first half of 2017. The change was primarily driven by excess tax benefits from stock option exercises and vesting of restricted stock, which decreased to $0.2 million during the first half of 2018 from $4.4 million in the first half of 2017. The increase in income tax expense was partially offset by a reduction in our U.S. federal statutory rate from 35% to 21% as a result of the tax reform laws effective as of the beginning of 2018.
On a GAAP basis, net income was $1.9 million, or $0.04 per diluted share, based on a weighted-average share count of 49.4 million shares. This compares to net income of $6.1 million, or $0.12 per diluted share, based on a weighted-average share count of 49.5 million shares in the first half of 2017.
Adjusted EBITDA increased 15% to $24.9 million from $21.7 million in the first half of 2017.
Adjusted net income decreased to $11.9 million, or $0.24 per diluted share, based on a weighted-average diluted share count of 49.4 million in the first half of 2018. This compares to adjusted net income of $12.8 million, or $0.26 per diluted share, based on a weighted-average diluted share count of 49.5 million in the first half of 2017. Beginning in the first quarter of 2018, the Company excluded the impact of amortization of acquired intangible assets, net of the related tax effect, from both current and prior period adjusted net income.
CEO stock purchase
Today Tarang Amin, Chairman and Chief Executive Officer, announced that he intends to purchase up to $500,000 of the Company's common stock. The timing and amount of any purchases by Mr. Amin will be determined based on market conditions, share price and other factors. Mr. Amin is not required to purchase any specific number of shares of the Company's common stock, and he may modify, suspend or terminate his purchases at any time without notice.
Balance sheet
At June 30, 2018, the Company had $17.4 million in cash, as compared to $3.4 million as of June 30, 2017. Inventory at June 30, 2018 totaled $59.9 million, compared to $72.3 million on June 30, 2017. At June 30, 2018, long-term debt totaled $143.7 million, as compared to $152.2 million as of June 30, 2017.
Company outlook
Accounting for current trends within select national retailer partners, the Company is revising its outlook for 2018.
 
 
 
New Fiscal
2018 Outlook
 
 
Original Fiscal
2018 Outlook
 
 
Fiscal
2017 Actual
 
Net sales growth
 
 
Low single digits
 
 
6-8%
 
 
18
%
 
Adjusted EBITDA
 
$
58-62 million
 
$
65-66.5 million
 
$
62 million

 
Adjusted net income
 
$
28-31 million
 
$
30-31 million
 
$
32 million

(a)
Adjusted diluted EPS
 
$
0.56-0.61
 
$
0.59-0.61
 
$
0.64

(a)
Fully diluted shares outstanding
 
 
50.4 million
 
 
51.4 million
 
 
49.4 million

 

(a) The Company's 2018 adjusted net income and adjusted diluted EPS guidance excludes amortization of acquired intangible assets. The Company began excluding these items from its adjusted net income and adjusted diluted EPS metrics beginning with the first quarter of fiscal 2018. Fiscal 2017 adjusted net income includes $4.4 million in amortization of acquired intangible assets (net of the related tax effect).





Second quarter 2018 conference call
The Company will hold a conference call today, August 8, 2018, at 4:30 p.m. ET to discuss the Company’s second quarter 2018 results. Investors and analysts interested in participating in the call are invited to dial 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 8, 2018, until 11:59 p.m. ET on August 15, 2018, 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 13681796.
About e.l.f. Beauty
e.l.f. makes luxurious beauty accessible for all. Established in 2004 as an e-commerce business (www.elfcosmetics.com), e.l.f. has become a true multi-channel brand through its e.l.f. stores and national distribution at Target, Walmart, Ulta Beauty and other leading retailers. By engaging young, diverse beauty enthusiasts with high-quality, prestige-inspired cosmetic and skin care products at extraordinary value, e.l.f. has become one of the fastest growing beauty companies in the United States.
For more information about e.l.f. Beauty, visit the Company’s website at http://www.elfcosmetics.com.
Note regarding non-GAAP financial measures
This press release includes references to non-GAAP measures, including adjusted SG&A, adjusted gross profit, 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 gross profit excludes costs related to a fixturing and packaging transformation initiative. Adjusted EBITDA excludes costs related to “restructuring” of operations, stock-based compensation, retail store pre-opening costs and other non-cash and non-recurring costs. Adjusted net income excludes costs related to “restructuring” of operations, stock-based compensation, retail store pre-opening costs, 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 outlook for 2018 under “Company Outlook” above and those statements relating to among other things: the Company’s ability to improve trends at select national retail partners; the Company’s confidence in its long-term potential; the Company’s belief regarding the whitespace for the e.l.f. brand; the Company's ability to deliver shareholder value through the capabilities of its broader platform; and Mr. Amin's announcement of his intention to purchase the Company's common stock. 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 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 grow net sales and adjusted EBITDA as anticipated; 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 company 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,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
 
 
 
 
 
 
 
 
 
Net sales
 
$
59,055

 
$
55,856

 
$
124,975

 
$
116,430

Cost of sales
 
22,410

 
19,966

 
48,122

 
42,311

Gross profit
 
36,645

 
35,890

 
76,853

 
74,119

Selling, general and administrative expenses
 
33,791

 
32,705

 
70,025

 
65,710

Operating income
 
2,854

 
3,185

 
6,828

 
8,409

Other income (expense), net
 
509

 
(244
)
 
(379
)
 
(1,044
)
Interest expense, net
 
(1,989
)
 
(2,387
)
 
(3,952
)
 
(4,543
)
Income before provision for income taxes
 
1,374

 
554

 
2,497

 
2,822

Income tax benefit (provision)
 
(126
)
 
3,416

 
(559
)
 
3,308

Net income
 
$
1,248

 
$
3,970

 
$
1,938

 
$
6,130

Comprehensive income
 
$
1,248

 
$
3,970

 
$
1,938

 
$
6,130

Net income per share:
 
 
 
 
 
 
 
 
Basic
 
$
0.03

 
$
0.09

 
$
0.04

 
$
0.14

Diluted
 
$
0.03

 
$
0.08

 
$
0.04

 
$
0.12

Weighted average shares outstanding:
 
 
 
 
 
 
 
 
Basic
 
46,625,915

 
45,465,723

 
46,531,264

 
44,786,305

Diluted
 
49,425,927

 
49,509,940

 
49,364,875

 
49,524,447









e.l.f. Beauty, Inc. and subsidiaries
Condensed consolidated balance sheets
(unaudited)
(in thousands, except share and per share data)
 
 
 
June 30, 2018
 
December 31, 2017
 
June 30, 2017
Assets
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
Cash
 
$
17,445

 
$
10,059

 
$
3,354

Accounts receivable, net
 
27,639

 
44,634

 
26,143

Inventories
 
59,861

 
62,679

 
72,274

Prepaid expenses and other current assets
 
10,385

 
6,272

 
5,724

Total current assets
 
115,330

 
123,644

 
107,495

Property and equipment, net
 
18,813

 
18,037

 
16,080

Intangible assets, net
 
102,375

 
105,882

 
109,390

Goodwill
 
157,264

 
157,264

 
157,264

Investments
 
2,875

 
2,875

 
2,875

Other assets
 
9,655

 
9,542

 
2,720

Total assets
 
$
406,312

 
$
417,244

 
$
395,824

 
 
 
 
 
 
 
Liabilities and stockholders' equity
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
Current portion of long-term debt and capital lease obligations
 
$
8,660

 
$
8,646

 
$
22,765

Accounts payable
 
13,760

 
26,776

 
15,653

Accrued expenses and other current liabilities
 
9,815

 
15,939

 
12,053

Total current liabilities
 
32,235

 
51,361

 
50,471

Long-term debt and capital lease obligations
 
143,708

 
147,702

 
152,201

Deferred tax liabilities
 
22,732

 
21,341

 
31,740

Other long-term liabilities
 
3,123

 
2,977

 
3,259

Total liabilities
 
201,798

 
223,381

 
237,671

 
 
 
 
 
 
 
Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
Common stock, par value of $0.01 per share; 250,000,000 shares authorized as of June 30, 2018, December 31, 2017 and June 30, 2017; 47,581,682, 46,617,830 and 46,082,501 shares issued and outstanding as of June 30, 2018, December 31, 2017 and June 30, 2017, respectively
 
467

 
463

 
458

Additional paid-in capital
 
729,135

 
720,372

 
712,012

Accumulated deficit
 
(525,088
)
 
(526,972
)
 
(554,317
)
Total stockholders' equity
 
204,514

 
193,863

 
158,153

Total liabilities and stockholders' equity
 
$
406,312

 
$
417,244

 
$
395,824








e.l.f. Beauty, Inc. and subsidiaries
Condensed consolidated statements of cash flows
(unaudited)
(in thousands)
 
 
 
Six months ended June 30,
 
 
2018
 
2017
Cash flows from operating activities:
 
 
 
 
Net income
 
$
1,938

 
$
6,130

Adjustments to reconcile net income to net cash provided by
   (used in) operating activities:
 
 
 
 
Depreciation and amortization
 
8,712

 
7,147

Stock-based compensation expense
 
8,271

 
5,933

Amortization of debt issuance costs and discount on debt
 
398

 
403

Deferred income taxes
 
1,409

 
(2,682
)
Other, net
 
175

 
364

Changes in operating assets and liabilities:
 
 
 
 
Accounts receivable
 
16,912

 
11,486

Inventories
 
2,818

 
(2,861
)
Prepaid expenses and other assets
 
(5,464
)
 
(3,507
)
Accounts payable and accrued expenses
 
(18,942
)
 
(40,328
)
Other liabilities
 
144

 
52

Net cash provided by (used in) operating activities
 
16,371

 
(17,863
)
 
 
 
 
 
Cash flows from investing activities:
 
 
 
 

Purchase of property and equipment
 
(5,162
)
 
(2,149
)
Investment in equity securities
 

 
(2,875
)
Net cash used in investing activities
 
(5,162
)
 
(5,024
)
 
 
 
 
 
Cash flows from financing activities:
 
 
 
 

Proceeds from revolving line of credit
 
2,000

 
20,600

Repayment of revolving line of credit
 
(2,000
)
 
(6,500
)
Repayment of long term debt
 
(4,125
)
 
(4,125
)
Cash received from issuance of common stock
 
497

 
1,153

Other, net
 
(195
)
 
(182
)
Net cash provided by (used in) financing activities
 
(3,823
)
 
10,946

 
 
 
 
 
Net increase (decrease) in cash
 
7,386

 
(11,941
)
Cash - beginning of period
 
10,059

 
15,295

Cash - end of period
 
$
17,445

 
$
3,354








e.l.f. Beauty, Inc. and subsidiaries
Reconciliation of GAAP gross profit to non-GAAP adjusted gross profit
(unaudited)
(in thousands, except percentages)
 
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
Gross profit
 
$
36,645

 
$
35,890

 
$
76,853

 
$
74,119

Costs related to Project Unicorn (a)
 
305

 

 
305

 

Adjusted gross profit
 
$
36,950

 
$
35,890

 
$
77,158

 
$
74,119

 
 
 
 
 
 
 
 
 
Gross margin
 
62
%
 
64
%
 
61
%
 
64
%
Adjusted gross margin
 
63
%
 
64
%
 
62
%
 
64
%
 
(a) Represents costs associated with Project Unicorn, a fixturing and packaging transformation initiative.





e.l.f. Beauty, Inc. and subsidiaries
Reconciliation of GAAP net income to non-GAAP adjusted EBITDA
(unaudited)
(in thousands)
 
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
Net income
 
$
1,248

 
$
3,970

 
$
1,938

 
$
6,130

Interest expense, net
 
1,989

 
2,387

 
3,952

 
4,543

Income tax (benefit) provision
 
126

 
(3,416
)
 
559

 
(3,308
)
Depreciation and amortization
 
4,424

 
3,488

 
8,712

 
7,147

EBITDA
 
$
7,787

 
$
6,429

 
$
15,161

 
$
14,512

Costs related to "restructuring" of operations (a)
 

 

 

 
6

Stock-based compensation
 
4,631

 
3,529

 
8,271

 
5,933

Pre-opening costs (b)
 
7

 
29

 
42

 
70

Other non-cash and non-recurring costs (c)
 
540

 
35

 
1,434

 
1,152

Adjusted EBITDA
 
$
12,965

 
$
10,022

 
$
24,908

 
$
21,673

 
(a) Represents costs associated with the restructuring of the Company’s operations, including the transition of the Company’s New Jersey warehouse and distribution center in 2016.
(b) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.
(c) Represents various non-cash or non-recurring costs including costs related to secondary offering of common stock, costs related to certain transformational information technology projects, third-party costs related to M&A due diligence, and Project Unicorn.







e.l.f. Beauty, Inc. and subsidiaries
Reconciliation of GAAP SG&A to non-GAAP adjusted SG&A
(unaudited)
(in thousands)
 
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
Selling, general, and administrative expenses
 
$
33,791

 
$
32,705

 
$
70,025

 
$
65,710

Costs related to "restructuring" of operations (a)
 

 

 

 
(6
)
Stock-based compensation
 
(4,631
)
 
(3,529
)
 
(8,271
)
 
(5,933
)
Pre-opening costs (b)
 
(7
)
 
(29
)
 
(42
)
 
(70
)
Other non-cash and non-recurring costs (c)
 
(235
)
 
(35
)
 
(1,129
)
 
(1,152
)
Adjusted selling, general, and administrative expenses
 
$
28,918

 
$
29,112

 
$
60,583

 
$
58,549

 
(a) Represents costs associated with the restructuring of the Company’s operations, including the transition of the Company’s New Jersey warehouse and distribution center in 2016.
(b) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.
(c) Represents various non-cash or non-recurring costs including costs related to secondary offering of common stock, costs related to certain transformational information technology projects, and third-party costs related to M&A due diligence.








e.l.f. Beauty, Inc. and subsidiaries
Reconciliation of GAAP net income to non-GAAP adjusted net income
(unaudited)
(in thousands, except share and per share data)
 
 
 
Three months ended June 30,
 
Six months ended June 30,
 
 
2018
 
2017
 
2018
 
2017
Net income
 
$
1,248

 
$
3,970

 
$
1,938

 
$
6,130

Costs related to "restructuring" of operations (a)
 

 

 

 
6

Stock-based compensation
 
4,631

 
3,529

 
8,271

 
5,933

Pre-opening costs (b)
 
7

 
29

 
42

 
70

Other non-cash and non-recurring costs (c)
 
540

 
35

 
1,434

 
1,152

Amortization of acquired intangible assets (d)
 
1,754

 
1,754

 
3,508

 
3,613

Tax Impact (e)
 
(1,726
)
 
(2,061
)
 
(3,288
)
 
(4,154
)
Adjusted net income (f)
 
$
6,454

 
$
7,256

 
$
11,905

 
$
12,750

 
 
 
 
 
 
 
 
 
Weighted average number of shares outstanding - diluted
 
49,425,927

 
49,509,940

 
49,364,875

 
49,524,447

Adjusted diluted earnings per share
 
$
0.13

 
$
0.15

 
$
0.24

 
$
0.26

 
(a) Represents costs associated with the restructuring of the Company’s operations, including the transition of the Company’s New Jersey warehouse and distribution center in 2016.
(b) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.
(c) Represents various non-cash or non-recurring costs including costs related to a secondary offering of common stock, costs related to certain transformational information technology projects, third-party costs related to M&A due diligence, and Project Unicorn.
(d) Represents amortization expense of acquired intangible assets consisting of customer relationships and favorable leases.
(e) Represents the tax impact of the above adjustments.
(f) Adjusted net income for the three and six months ended June 30, 2017, as previously reported, was $6.2 million and
$10.5 million, respectively. The difference of approximately $1.1 million and $2.2 million relates to amortization of acquired intangible assets, net of tax. The Company's 2018 adjusted net income and adjusted diluted EPS guidance excludes amortization of acquired intangible assets. As such, prior year results have been adjusted to reflect a similar basis of presentation.
 



Investor Relations Contact:

Investors:
Allison Malkin, ICR, Inc.
(203) 682-8200

Media:
Alecia Pulman, ICR, Inc.
(203) 682-8200





GRAPHIC 3 elflogo.jpg GRAPHIC begin 644 elflogo.jpg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