2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $283M | $318M | $392M | $579M | $1B |
Cost of Revenue | $102M | $112M | $140M | $188M | $300M |
Gross Profit | $181M | $206M | $252M | $390M | $724M |
Gross Profit % | 64% | 65% | 64% | 67% | 71% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $18M | $6.2M | $22M | $62M | $128M |
Dep. & Amort. | $23M | $25M | $27M | $22M | $36M |
Def. Tax | $2.4M | -$8.6M | -$3.7M | -$6.4M | -$3.3M |
Stock Comp. | $15M | $20M | $20M | $29M | $41M |
Chg. in WC | -$10M | -$17M | -$47M | -$5.2M | -$124M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $46M | $58M | $43M | $121M | $108M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $46M | $58M | $43M | $121M | $108M |
Receivables | $30M | $40M | $46M | $68M | $124M |
Inventory | $46M | $57M | $84M | $81M | $191M |
e.l.f. Beauty reported a 31% year-over-year net sales growth in Q3, delivering $69 million in adjusted EBITDA and increasing U.S. market share by 220 basis points.
The company lowered its Q4 net sales outlook to a range of -1% to +2%, citing softer-than-expected consumption trends in January due to category decline, promotional hangovers, and lower social media engagement.
For fiscal 2025, e.l.f. Beauty now expects full-year net sales growth of 27%-28% and adjusted EBITDA between $289 million to $293 million, reflecting a cautious stance on consumer macro trends.
International sales grew 66% in Q3, driven by expansion into new markets and strong performance in existing ones, with international now accounting for 20% of net sales.
The company remains focused on growth opportunities in digital, color cosmetics, skincare, and international markets, with significant white space for expansion and continued market share gains.