Biggest changeConsolidated Statements of Comprehensive Income Data (in thousands): Year Ended December 31, 2024 2023 Net revenue $ 1,271,107 $ 1,287,704 Cost of goods sold 769,878 747,281 Gross margin 501,229 540,423 Selling, general and administrative expenses 415,426 376,112 Gain on disposal of assets (1,202) — Income from operations 87,005 164,311 Interest income, net (3,163) (3,351) Other income (754) (1,027) Income before taxes 90,922 168,689 Income tax expense 22,372 43,450 Net and comprehensive income $ 68,550 $ 125,239 Other Operational Data (dollars in thousands): Year Ended December 31, 2024 2023 Net revenue $ 1,271,107 $ 1,287,704 Comparable growth (8.0) % 1.4 % Demand comparable growth (2.2) % 7.6 % Gross margin as a % of net revenue 39.4 % 42.0 % Selling, general and administrative expenses as a % of net revenue 32.7 % 29.2 % Income from operations as a % of net revenue 6.8 % 12.8 % Net and comprehensive income $ 68,550 $ 125,239 Net and comprehensive income as a % of net revenue 5.4 % 9.7 % Adjusted EBITDA (1) $ 133,283 $ 203,481 Adjusted EBITDA as a % of net revenue 10.5 % 15.8 % Total Showrooms at end of period 103 92 (1) See “How We Assess the Performance of Our Business” for a definition of adjusted EBITDA and a reconciliatio n of adjusted EBITDA to net income. 50 Comparison of the Years Ended December 31, 2024 and December 31, 2023 Net Revenue Net revenue decreased $16.6 million, or 1.3%, to $1,271.1 million in 2024 compared to $1,287.7 million in 2023.
Biggest changeConsolidated Statements of Comprehensive Income Data (in thousands): Year Ended December 31, 2025 2024 Net revenue $ 1,379,222 $ 1,271,107 Cost of goods sold 842,814 769,878 Gross margin 536,408 501,229 Selling, general and administrative expenses 447,441 415,426 Loss (gain) on disposal of assets 81 (1,202) Income from operations 88,886 87,005 Interest income, net (3,032) (3,163) Other income (61) (754) Income before taxes 91,979 90,922 Income tax expense 24,723 22,372 Net and comprehensive income $ 67,256 $ 68,550 Other Operational Data (dollars in thousands): Year Ended December 31, 2025 2024 Net revenue $ 1,379,222 $ 1,271,107 Comparable delivered sales 3.6 % (8.0) % Comparable written sales 1.3 % (2.2) % Gross margin as a % of net revenue 38.9 % 39.4 % Selling, general and administrative expenses as a % of net revenue 32.4 % 32.7 % Income from operations as a % of net revenue 6.4 % 6.8 % Net and comprehensive income $ 67,256 $ 68,550 Net and comprehensive income as a % of net revenue 4.9 % 5.4 % Adjusted EBITDA (1) $ 145,092 $ 133,283 Adjusted EBITDA as a % of net revenue 10.5 % 10.5 % Total Showrooms at end of period 107 103 (1) See “How We Assess the Performance of Our Business” for a definition of adjusted EBITDA and a reconciliatio n of adjusted EBITDA to net income.
For 2024, net cash provided by operating activities was $147.1 million and consisted of net income of $68.6 million and an increase in non-cash items of $108.8 million, which were partially offset by a change in working capital and other activities of $30.2 million.
For 2024, net cash provided by operating activities was $147.1 million and consisted of net income of $68.6 million, an increase in non-cash items of $108.8 million, which were partially offset by a change in working capital and other activities of $30.2 million.
The use of cash from working capital was primarily driven by an increase in merchandise inventory of $42.7 million, a decrease in operating lease liabilities of $37.9 million primarily due to payments made under the related lease agreements, an increase in prepaid and other assets of $2.5 million, a decrease in accrued expenses of $0.9 million, which were 52 partially offset by an increase in client deposits of $47.1 million, an increase in accounts payable of $5.6 million and a decrease in accounts receivable of $1.1 million.
The use of cash from working capital was primarily driven by an increase in merchandise inventory of $42.7 million, a decrease in operating lease liabilities of $37.9 million primarily due to payments made under the related lease agreements, an increase in prepaid and other assets of $2.5 million, a decrease in accrued expenses of $0.9 million, which were partially offset by an increase in client deposits of $47.1 million, an increase in accounts payable of $5.6 million, and a decrease in accounts receivable of $1.1 million.
Cost of goods sold includes the direct cost of purchased merchandise, inventory reserves, inbound freight, all freight costs to get merchandise to our Showrooms, credit card fees, design, buying and allocation costs, our supply chain, such as product development and sourcing, occupancy costs related to Showroom operations, such as rent and common area maintenance for our leases, depreciation and amortization of leasehold 48 improvements, equipment and other assets in our Showrooms.
Cost of goods sold includes the direct cost of purchased merchandise, inventory reserves, inbound freight, all freight costs to get merchandise to our Showrooms, credit card fees, design, buying and allocation costs, our supply chain, such as product development and sourcing, occupancy costs related to Showroom operations, such as rent and common area maintenance for our leases, depreciation and amortization of leasehold improvements, equipment and other assets in our Showrooms.
Factors Affecting the Comparability of our Results of Operations Our results over the past two years have been affected by the following events, which must be understood in order to assess the comparability of our period-to-period financial performance and condition. 49 Showroom Openings and Closings New Showrooms contribute incremental expense, new Showroom opening expense and net revenue to the Company.
Factors Affecting the Comparability of our Results of Operations Our results over the past two years have been affected by the following events, which must be understood in order to assess the comparability of our period-to-period financial performance and condition. Showroom Openings and Closings New Showrooms contribute incremental expense, new Showroom opening expense and net revenue to the Company.
Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States which requires that certain estimates and assumptions be made that affect the amounts reported in our 53 consolidated financial statements and related notes. We evaluate our accounting policies, estimates, and judgments on an on-going basis.
Critical Accounting Policies and Estimates Our consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States which requires that certain estimates and assumptions be made that affect the amounts reported in our consolidated financial statements and related notes. We evaluate our accounting policies, estimates, and judgments on an on-going basis.
We have pursued in the past, and may 51 pursue in the future, additional strategies to generate capital to pursue opportunities and investments, including new debt financing arrangements. In addition to funding the normal operations of our business, we have used our liquidity to fund investments and strategies related to growth initiatives, including supply chain and technology improvements.
We have pursued in the past, and may pursue in the future, additional strategies to generate capital to pursue opportunities and investments, including new debt financing arrangements. In addition to funding the normal operations of our business, we have used our liquidity to fund investments and strategies related to growth initiatives, including supply chain and technology improvements.
While we anticipate that these initiatives will support the growth of our business, costs and timing issues associated with pursuing these initiatives can negatively affect our growth rates in the near term and may amplify fluctuations in our growth rates from quarter to quarter. Our Ability to Source and Distribute Products Effectively .
While we anticipate that these initiatives will support the growth of our business, costs and timing issues associated with pursuing these initiatives can negatively affect our growth and profitability rates in the near term and may amplify fluctuations in our growth rates from quarter to quarter. Our Ability to Source and Distribute Products Effectively .
Liquidity and Capital Resources Liquidity Outlook Our primary cash needs have historically been for merchandise inventories, payroll, marketing catalogs, Showroom rent, capital expenditures associated with opening new Showrooms and renovating existing Showrooms, as well as the development of our infrastructure and information technology.
Liquidity and Capital Resources Liquidity Outlook Our primary cash needs have historically been for merchandise inventories, payroll, marketing, Showroom rent, capital expenditures associated with opening new Showrooms and renovating existing Showrooms, as well as the development of our infrastructure and information technology.
Our quarterly results vary depending upon a variety of factors, including changes in our product offerings and the introduction of new merchandise assortments and categories, the opening of new retail locations, shifts in the timing of various events quarter over quarter including holidays and other events such as Showroom closures, catalog releases, promotional events and the extent of our realization of the costs and benefits of our numerous strategic initiatives, among other things.
Our quarterly results vary depending upon a variety of factors, including changes in our product offerings and the introduction of new merchandise assortments and categories, the opening of new retail locations, shifts in the timing of various events including holidays and other events such as Showroom closures, catalog releases, promotional events and the extent of our realization of the costs and benefits of our numerous strategic initiatives, among other things.
In addition, cost of goods sold includes all logistics costs associated with shipping product to our clients, partially offset by delivery fees collected from clients (recorded in net revenue on the consolidated statements of comprehensive income). Sellin g, General and Administrative Expenses. Selling, general and administrative (“SG&A”) expenses include all operating costs not included in cost of goods sold.
In addition, cost of goods sold includes all logistics costs associated with shipping product to our clients, partially offset by delivery fees collected from clients (recorded in net revenue on the consolidated statements of comprehensive income). Selling, General and Administrative Expenses. Selling, general and administrative (“SG&A”) expenses include all operating costs not included in cost of goods sold.
Discussions regarding our financial condition and results of operations for 2023 compared to 2022 not included in this Annual Report can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Discussions regarding our financial condition and results of operations for 2024 compared to 2023 not included in this Annual Report can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.
In addition, our needs and uses of capital may change in the future due to changes in our business or new opportunities that we choose to pursue. As of December 31, 2024, we have no material off-balance sheet arrangements.
In addition, our needs and uses of capital may change in the future due to changes in our business or new opportunities that we choose to pursue. As of December 31, 2025, we have no material off-balance sheet arrangements.
Comparable growth is the year-over-year percentage change of the dollar value of orders delivered (based on purchase price), net of the dollar value of returns (based on amount credited to client), from comparable Showrooms and eCommerce, including through our catalogs and other mailings.
Comparable Delivered Sales is the year-over-year percentage change of the dollar value of orders delivered (based on purchase price), net of the dollar value of returns (based on amount credited to client), from comparable Showrooms and eCommerce, including through our catalogs and other mailings.
These initiatives include expanding our Showroom footprint, enhancing our digital marketing capabilities and eCommerce sales channel, optimizing our product assortment, expanding our supply chain infrastructure and continuing to invest in technology and related systems enhancements.
These initiatives include expanding our Showroom footprint, enhancing our digital marketing capabilities and eCommerce sales channel, increasing our product assortment, expanding our supply chain infrastructure, and continuing to invest in technology and related systems enhancements.
For a discussion of such risk factors, see the section in this Annual Report entitled “Risk Factors.” This discussion and analysis addresses 2024 and 2023 items and year-over-year comparisons between 2024 and 2023.
For a discussion of such risk factors, see the section in this Annual Report entitled “Risk Factors.” This discussion and analysis addresses 2025 and 2024 items and year-over-year comparisons between 2025 and 2024.
In particular, periods of increased or decreased home purchases may lead to increased or decreased consumer spending on home furnishings. Our Strategic Initiatives. We are in the process of implementing a number of business initiatives that have had, and will continue to have, an impact on our results of operations.
In particular, periods of increased or decreased home purchases may lead to increased or decreased consumer spending on home furnishings. Our Strategic Initiatives. We are implementing a number of strategic initiatives that have had, and will continue to have, an impact on our results of operations.
On August 30, 2024, the Company amended the 2021 Credit Facility to adjust the index rate from the Bloomberg Short-Term Bank Yield Index to the Term Secured Overnight Financing Rate. The 2021 Credit Facility bears variable interest rates at the prevailing Term Secured Overnight Financing Rate plus the applicable margin (1.75% at December 31, 2024).
In August 2024, the Company amended the 2021 Credit Facility to adjust the index rate from the Bloomberg Short-Term Bank Yield Index to the Term Secured Overnight Financing Rate. The 2021 Credit Facility bears variable interest rates at the prevailing Term Secured Overnight Financing Rate plus the applicable margin (1.75% at December 31, 2024).
If we misjudge the market for our products or the product lines that we acquire, we may be faced with excess inventories for some products and may be required to become more promotional in our selling activities, which would impact our net revenue and gross margin. Seasonality in Quarterly Results .
If we misjudge the market for our products or the product lines that we acquire, we may be faced with excess inventories for some products and may be required to become more promotional in our selling activities, which would impact our net revenue and gross margin. 43 Table of Contents Seasonality in Quarterly Results .
On December 9, 2022, the Company amended the 2021 Credit Facility to increase the revolving credit commitment thereunder by $25.0 million. After giving effect to such increase, the aggregate amount of all commitments under the 2021 Credit Facility is $75.0 million.
In December, 2022, the Company amended the 2021 Credit Facility to increase the revolving credit commitment thereunder by $25.0 million. After giving effect to such increase, the aggregate amount of all commitments under the 2021 Credit Facility is $75.0 million.
Net revenue related to demand is recorded in later months, depending on when the client obtains control of the merchandise. 47 How We Assess the Performance of Our Business In addition to U.S. GAAP results, this 10-K contains references to the non-GAAP financial measures below.
Net revenue related to written sales is recorded in later months, depending on when the client obtains control of the merchandise. How We Assess the Performance of Our Business In addition to U.S. GAAP results, this 10-K contains references to the non-GAAP financial measures below.
Net revenue is recognized when a client obtains control of the merchandise. We also track demand in our business which is a key performance indicator linked to the level of client orders placed.
Net revenue is recognized when a client obtains control of the merchandise. We also track written sales in our business which is a key performance indicator linked to the level of client orders placed.
This metric is a key performance indicator used by management to evaluate Showroom demand performance for locations that have been opened for at least 13 consecutive months, which enables management to view the performance of those Showrooms without new Showroom demand included.
This metric is a key performance indicator used by management to evaluate Showroom performance for locations that have been opened for at least 13 consecutive months, which enables management to view the performance of those Showrooms without new Showroom written sales.
Variable compensation includes Showroom commissions and Showroom bonus compensation related to demand, likely before the client obtains control of the merchandise. Variable compensation is not significant in our eCommerce sales channel. All new Showroom opening expenses, other than occupancy, are included in SG&A expenses and are expensed as incurred.
Variable compensation includes Showroom commissions and Showroom bonus compensation related to written sales, lik ely before the client obtains control of the merchandise. Variable compensation is not significant in our eCommerce sales channel. All new Showroom opening expenses, other than occupancy, are included in SG&A expenses and are expensed as incurred.
Comparable Showrooms are defined as permanent Showrooms open for at least 15 consecutive months, including relocations in the same market. Showrooms record demand immediately upon opening, while orders delivered take additional time because product must be delivered to the client. The dollar value of orders delivered for Outlet comparable locations is included. Demand Comparable Growth .
Comparable Showrooms are defined as permanent Showrooms open for at least 15 consecutive months, including relocations in the same market. Showrooms record written sales immediately upon opening, while orders delivered take additional time because product must be delivered to the client. The dollar value of orders delivered for Loft comparable locations is included.
We seek out and evaluate opportunities for effectively managing and deploying capital in ways that improve working capital and support and enhance our business initiatives and strategies. As of December 31, 2024 , we had cash and cash equivalents of $197.5 million. For the year ended December 31, 2024, our principal sources of liquidity were cash flows from operations.
We seek out and evaluate opportunities for effectively managing and deploying capital in ways that improve working capital and support and enhance our business initiatives and strategies. As of December 31, 2025 , we had cash and cash equivalents of $253.4 million. For the year ended December 31, 2025, our principal sources of liquidity were cash flows from operations.
These capital expenditures have increased in the past and may continue to increase in future periods as we open additional Showrooms. Our capital expenditures include expenditures related to investing activities and outflows of capital related to construction activities to design and build leasehold improvement assets.
Capital Expenditures Historically, we have invested significant capital expenditures in opening new Showrooms. These capital expenditures have increased in the past and may continue to increase in future periods as we open additional Showrooms. Our capital expenditures include expenditures related to investing activities and outflows of capital related to construction activities to design and build leasehold improvement assets.
GAAP results in addition to using these non-GAAP financial measures. The non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. We consider the following financial and operating measures that affect our results of operations: Net Revenue and Demand .
GAAP results in addition to using these non-GAAP financial measures. The non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. We consider the following financial and operating measures that affect our results of operations: Net Revenue and Writt en Sales (Formerly “Demand”) .
While each of these key factors presents significant opportunities for our business, they also pose challenges that we must successfully address in order to sustain growth, improve our results of operations and achieve and maintain profitability. Overall Economic Trends . The industry in which we operate is cyclical.
While each of these key factors presents significant opportunities for our business, they also pose challenges that we must successfully address in order to sustain growth, improve our results of operations and achieve and maintain profitability. Overall Economic Trends .
Net cash used in financing activities Comparison of the Year Ended December 31, 2024 and December 31, 2023 For 2024, net cash used in financing activities was $73.0 million, primarily due to the payment of the special dividend on our Class A and Class B common stock.
For 2024, net cash used in financing activities was $73.0 million, primarily due to the payment of the special cash dividend on our Class A and Class B common stock.
The use of cash from working capital was primarily driven by a decrease in operating lease liabilities of $39.0 million primarily due to payments made under the related lease agreements, a decrease in client deposits of $28.8 million, an increase in prepaid and other assets of $11.1 million, a decrease in accrued expenses $1.5 million, which were partially offset by a decrease in merchandise inventory of $32.1 million and an increase in accounts payable of $1.2 million.
The use of cash from working capital was primarily driven by a decrease in operating lease liabilities of $59.0 million primarily due to payments made under the related lease agreements, and an increase in merchandise inventory of $41.8 million, which were partially offset by an increase in client deposits of $15.1 million, an increase in accounts payable of $9.9 million, an increase in accrued expenses of $7.9 million, and a decrease in prepaid and other assets of $4.1 million.
For example, our large catalogs in the spring and fall may drive higher demand in the months they are released than in the other months in the year. Variable expenses related to demand will also be higher in those months.
For example, our large catalogs and storewide sales for the spring and fall may drive higher written sales in the months they occur than in the other months in the year. Variable expenses related to written sales will also be higher in those months.
Consequently, our net revenue is affected by general economic conditions including conditions that affect the housing market and economic factors including the health and volatility of the stock market. We target consumers of high-end home furnishings.
The industry in which we operate is cyclical, and our net revenue is affected by general economic conditions, including conditions that affect the housing market and broader macroeconomic factors including the health and volatility of the stock market. We target consumers of high-end home furnishings.
Cash Flow Analysis The following table provides a summary of our cash provided by operating, investing and financing activities (in thousands): Year Ended December 31, 2024 2023 Net cash provided by operating activities $ 147,109 $ 168,685 Net cash used in investing activities (99,534) (93,108) Net cash used in financing activities (72,951) (1,799) Net (decrease) increase in cash, cash equivalents and restricted cash $ (25,376) $ 73,778 Net cash provided by operating activities Comparison of the Year Ended December 31, 2024 and December 31, 2023 Operating activities consist primarily of net income adjusted for non-cash items including depreciation and amortization, operating lease amortization, deferred income taxes, equity based compensation and the effect of changes in working capital and other activities.
Cash Flow Analysis The following table provides a summary of our cash provided by operating, investing and financing activities (in thousands): Year Ended December 31, 2025 2024 Net cash provided by operating activities $ 136,848 $ 147,109 Net cash used in investing activities (77,816) (99,534) Net cash used in financing activities (3,481) (72,951) Net increase (decrease) in cash, cash equivalents and restricted cash $ 55,551 $ (25,376) 49 Table of Contents Net cash provided by operating activities Comparison of the Year Ended December 31, 2025 and December 31, 2024 Operating activities consist primarily of net income adjusted for non-cash items including depreciation and amortization, operating lease amortization, deferred income taxes, equity based compensation and the effect of changes in working capital and other activities.
Net cash used in investing activities Investing activities consist primarily of capital expenditures related to investments in Showrooms, information technology and systems infrastructure, as well as supply chain investments.
Net cash used in investing activities Comparison of the Year Ended December 31, 2025 and December 31, 2024 Investing activities consist primarily of capital expenditures related to investments in Showrooms, information technology and systems infrastructure, as well as supply chain investments.
Demand comparable growth is the year-over-year percentage change of demand from our comparable Showrooms and eCommerce, including through our catalogs and other mailings.
Comparable Written Sales is the year-over-year percentage change in written sales from our comparable Showrooms and eCommerce, including through our catalogs and other mailings.
The increase was primarily driven by a $30.1 million increase in general and administrative costs primarily related to legal costs, strategic investments to support and drive the growth of the business, including supply chain and technology improvements, marketing investments and increased warehouse expenses, in addition to a $19.2 million increase in selling expenses primarily related to new Showrooms.
The increase was primarily driven by a $16.4 million increase in general and administrative costs primarily related to corporate expenses, strategic investments to support and drive the growth of the business, including supply chain and technology improvements and warehouse expenses, in addition to a $15.6 million increase in selling expenses primarily related to new Showrooms.
We anticipate our total capital expenditures, net of landlord contributions to be approximately $90.0 million to $110.0 million in fiscal year 2025, primarily related to new Showrooms.
We anticipate our total capital expenditures, net of landlord contributions to be approximately $70.0 million to $90.0 million in fiscal year 2026, primarily related to new Showrooms and information technology and systems infrastructure.
For demand purposes, comparable Showrooms are defined as permanent Showrooms open for at least 13 consecutive months, including relocations in the same market. Outlet comparable location demand is included.
For Comparable Written Sales, comparable Showrooms are defined as permanent Showrooms open for at least 13 consecutive months, including relocations in the same market.
Comparison of the Year Ended December 31, 2024 and December 31, 2023 For 2024 , net cash used in investing activities was $99.5 million primarily due to investments in Showrooms, strategic investments in our supply chain, and information technology and systems infrastructure.
For 2025, net cash used in investing activities was $77.8 million primarily due to investments in Showrooms, strategic investments in our supply chain, and information technology and systems infrastructure. For 2024 , net cash used in investing activities was $99.5 million primarily due to investments in Showrooms, strategic investments in our supply chain, and information technology and systems infrastructure.
Demand is an operating metric that we use to measure the dollar value of orders (based on purchase price) at the time the order is placed, net of the dollar value of cancellations and returns (based on unpaid purchase price and amount credited to client). These orders are recognized as net revenue when a client obtains control of the merchandise.
Written sales is an operating metric that we use to measure the dollar value of orders (based on purchase price) at the time the order is placed, net of the dollar value of cancellations and returns (based on unpaid purchase price and amount credited to client).
For the year ended December 31, 2024, these other (income) expenses consisted largely of $1.2 million of gain on disposal of assets. For the year ended December 31, 2023, these other (income) expenses consisted largely of $0.5 million of secondary offering costs.
For the year ended December 31, 2025, these other expenses (income) consisted largely of $0.1 million of loss on disposal of assets. For the year ended December 31, 2024, these other expenses (income) consisted largely of $1.2 million of gain on disposal of assets. Free Cash Flow .
For 2023, net cash provided by operating activities was $168.7 million and consisted of net income of $125.2 million, an increase in non-cash items of $90.9 million, which were partially offset by a change in working capital and other activities of $47.4 million.
For 2025, net cash provided by operating activities was $136.8 million and consisted of net income of $67.3 million and an increase in non-cash items of $132.9 million, which were partially offset by a change in working capital and other activities of $63.3 million.
The decrease was primarily driven by lower net revenue, increased Showroom occupancy costs of $12.9 million, higher delivery and transportation costs of $2.6 million and higher credit card fees of $1.9 million. As a percentage of net revenue, gross margin decreased 260 basis points to 39.4% of net revenue in 2024 compared to 42.0% of net revenue in 2023.
The increase was primarily driven by higher net revenue, partially offset by higher products costs of $40.6 million, increased Showroom occupancy costs of $18.1 million, higher delivery and transportation costs of $6.1 million and higher credit card fees of $3.4 million. 47 Table of Contents As a percentage of net revenue, gross margin decreased 50 basis points to 38.9% of net revenue in 2025 compared to 39.4% of net revenue in 2024.
Notwithstanding these limitations, management considers it useful to assess both measures together to get a more complete picture of overall performance trends, and believes these measures can be useful to investors for the same purpose, when viewed together with our reported results and other metrics. Gross Margin. Gross margin is equal to our net revenue less cost of goods sold.
Notwithstanding these limitations, management considers it useful to evaluate both measures together to assess overall performance trends and believes investors may find them useful when reviewed alongside reported results and other key metrics. Gross Margin. Gross margin is equal to our net revenue less cost of goods sold.
For 2023, net cash used in financing activities was $1.8 million, primarily due to the repurchase of shares for payment of withholding taxes for equity based compensation.
Net cash used in financing activities Comparison of the Year Ended December 31, 2025 and December 31, 2024 For 2025, net cash used in financing activities was $3.5 million, primarily due to the repurchase of shares for payment of withholding taxes for equity based compensation.
Data about the Showrooms we operated as of each period presented is as follows: December 31, 2024 2023 Traditional Showrooms 85 80 Design Studios 11 8 Outlets 7 4 Total Showrooms 103 92 Total square footage (in thousands) 1,676 1,438 Showrooms with in-home designers 89 78 States where we operate 30 29 46 Factors Affecting Our Business Our business performance and results of operations have been, and will continue to be, affected by the factors described below.
As of December 31, 2025, the Company operated 107 Showrooms in 31 states, consisting of 90 Traditional Showrooms, 9 Design Studios and 8 Lofts. 42 Table of Contents December 31, 2025 2024 Traditional Showrooms 90 85 Design Studios 9 11 Lofts 8 7 Total Showrooms 107 103 Total gross square footage (in thousands) 1,836 1,676 Showrooms with interior designers 97 89 States where we operate 31 30 Factors Affecting Our Business Our business performance and results of operations have been, and will continue to be, affected by the factors described below.
Our recent Showroom growth from January 1, 2023 to December 31, 2024 is summarized in the following table: 2024 2023 Showrooms open at beginning of period 92 81 Showrooms opened (1) 16 14 Showrooms closed for relocations (5) (3) Showrooms open at end of period 103 92 (1) Showrooms opened during the respective periods includes both new and relocated Showrooms.
Our recent Showroom growth from January 1, 2024 to December 31, 2025 is summarized in the following table: December 31, 2025 2024 Showrooms open at beginning of period 103 92 Showrooms opened (1) 12 16 Showrooms closed for relocations (7) (5) Showrooms closed permanently (1) — Showrooms open at end of period 107 103 (1) Showrooms opened during the respective periods includes both new and relocated Showrooms. 46 Table of Contents Results of Operations The following tables summarize key components of our results of operations for the periods indicated and should be read together with our consolidated financial statements and related notes.
Historical capital expenditures are summarized as follows (in thousands): Year Ended December 31, 2024 2023 Net cash used in investing activities $ 99,534 $ 93,108 Less: Landlord contributions 33,587 21,900 Total capital expenditures, net of landlord contributions $ 65,947 $ 71,208 Total capital expenditures, net of landlord contribution s decreased by $5.3 million in 2024 compared to 2023.
Historical capital expenditures are summarized as follows (in thousands): Year Ended December 31, 2025 2024 Net cash used in investing activities $ 77,816 $ 99,534 Less: Landlord contributions 20,922 33,587 Total capital expenditures, net of landlord contributions $ 56,894 $ 65,947 50 Table of Contents Total capital expenditures, net of landlord contributi ons decreased by $9.1 million in 2025 compared to 2024.
Net and Comprehensive Income Net and comprehensive income decreased $56.7 million to $68.6 million in 2024 compared to $125.2 million in 2023. The decrease was driven by the factors described above.
Net and Comprehensive Income Net and comprehensiv e income decreased $1.3 million to $67.3 million in 2025 compared to $68.6 million in 2024. The decrease w as driven by the factors described above.
Because demand is measured net of cancellations, all demand will eventually become net revenue, with appropriate reserves, when delivered to the client. Comparable Growth .
These orders are recognized as net revenue when a client obtains control of the merchandise. Because written sales is measured net of cancellations, all written sales will eventually become net revenue, with appropriate reserves, when delivered to the client. Comparable Delivered Sales (Formerly “Comparable Growth”) .
Demand comparable growth provides insight into business levels in a particular period by comparing the dollar value of orders (based on purchase price) placed in that period to the prior comparable period. Although these orders do not result in net revenue until the order is delivered at a later point in time, management utilizes this metric to evaluate core performance.
Although these orders do not result in net revenue until the order is delivered at a later point in time, management utilizes this metric to evaluate core performance.
The following is a reconciliation of our net and comprehensive income to EBITDA and adjusted EBITDA for the periods presented (in thousands): Year Ended December 31, 2024 2023 Net and comprehensive income $ 68,550 $ 125,239 Interest income, net (3,163) (3,351) Income tax expense 22,372 43,450 Depreciation and amortization 39,086 29,442 EBITDA 126,845 194,780 Equity based compensation 7,640 7,909 Other (income) expenses (1) (1,202) 792 Adjusted EBITDA $ 133,283 $ 203,481 (1) Other (income) expenses represent costs and investments not indicative of ongoing business performance, such as gain on disposal of assets, secondary offering costs, severance, signing bonuses and recruiting costs.
We also use adjusted EBITDA as a method for planning and forecasting overall expected performance and for evaluating, on a quarterly and annual basis, actual results against such expectations. 45 Table of Contents The following is a reconciliation of our net and comprehensive income to EBITDA and adjusted EBITDA for the periods presented (in thousands): Year Ended December 31, 2025 2024 Net and comprehensive income $ 67,256 $ 68,550 Interest income, net (3,032) (3,163) Income tax expense 24,723 22,372 Depreciation and amortization 46,793 39,086 EBITDA 135,740 126,845 Equity based compensation 9,182 7,640 Other expenses (income) (1) 170 (1,202) Adjusted EBITDA $ 145,092 $ 133,283 (1) Other expenses (income) represent costs and investments not indicative of ongoing business performance, such as loss (gain) on disposal of assets.
Interest Income, net Interest income, net decreased to $3.2 million in 2024 compared to $3.4 million in 2023. Income Taxes Income tax e xpense was $22.4 million in 2024 compared to $43.5 million in 2023. The decrease was primarily due to lower income before taxes. Our effective tax rate was 24.6% in 2024 and 25.8% in 2023.
Income Taxes Income tax expense was $24.7 million in 2025 compared to $22.4 million in 2024. The increase was primarily due to higher income before taxes. Our effective tax rate was 26.9% in 2025 and 24.6% in 2024.
During the year ended December 31, 2024 , the Company paid out $70.3 million of the aforementioned special cash dividend on its Class A and Class B common stock. Credit Facility In November 2021, the Company entered into a revolving credit facility (the “2021 Credit Facility”).
The Company paid $0.4 million of the aforementioned special cash dividend on its Class A common stock related to dividend equivalents on equity awards that vested during the year ended December 31, 2025 , and $70.3 million on its Class A and Class B common stock to shareholders as of the Record Date and dividend equivalents on equity awards that vested during the year ended December 31, 2024.
The gross margin decrease as a percentage of net revenue was primarily the result of higher Showroom occupancy costs, which increased 110 basis points, a product margin decrease of 60 basis points, higher delivery and transportation costs, which increased 40 basis points and higher credit card fees, which increased 20 basis points .
The gross margin decrease as a percentage of net revenue was primarily the result of higher Showroom occupancy costs, which increased 60 basis points, partially offset by delivery and transportation costs, which decreased 40 basis points. Selling, General and Administrative Expenses SG&A expenses increased $32.0 million, or 7.7%, to $447.4 million in 2025 compared to $415.4 million in 2024.
This was partially offset by the non-recurrence of a $10.0 million donation last year to The Nature Conservancy. As a percentage of net revenue, selling, general and administrative expenses increased 350 basis points to 32.7% of net revenue in 2024 compared to 29.2% of net revenue in 2023.
As a percentage of net revenue, selling, general and administrative expenses decreased 30 basis points to 32.4% of net revenue in 2025 compared to 32.7% of net revenue in 2024. Interest Income, net Interest income, net decreased to $3.0 million in 2025 compared to $3.2 million in 2024.
Comparable growth is an additional measure that management utilizes to compare the dollar value of orders delivered (based on purchase price) in a period compared to the prior comparable period. Since delivery generally coincides with recognition of net revenue, with appropriate reserves, comparable growth trends will more closely track trends in reported net revenue than demand comparable growth trends.
Since delivery generally coincides with recognition of net revenue, with appropriate reserves, Comparable Delivered Sales trends will more closely track trends in reported net revenue than Comparable Written Sales. Comparable Written Sales (Formerly “Demand Comparable Growth”) .
The decrease was driven primarily by the non-recurrence of prior year abnormal backlog deliveries, partially offset by an increase in demand for our products. Gross Margin Gross margin decreased $39.2 million , or 7.3% , to $501.2 million in 2024 compared to $540.4 million in 2023 .
The increase was driven primarily by $64.4 million of revenue growth related to Showrooms opened in 2024 and 2025, with the remainder due to increased demand for our products. Gross Margin Gross margin increased $35.2 million, or 7.0%, to $536.4 million in 2025 compared to $501.2 million in 2024.
While increases or decreases in demand comparable growth will translate into increases or decreases in comparable growth over time, the trends do not necessarily correlate in any particular period. This is partially due to the general lag in time between when an order is placed and when an order is delivered.
While the underlying written sales that support this metric will generally translate into delivered sales over time, the Comparable Written Sales and Comparable Delivered Sales measures may not correlate in any specific period partially due the lag effects in both the numerator and denominator that occur between order placement and delivery, which tend to vary based on natural variations in the supply chain.