Biggest changeComparison of Years Ended December 31, 2024 and 2023 The following table sets forth our statements of operations for the years ended December 31, 2024 and 2023, including amounts and percentages of net sales for each year and the year-to-year change in dollars and percent (amounts in thousands): Year ended December 31, 2024 2023 Year over year change Amount Percent Amount Percent Amount Percent Consolidated statements of operations data*: Net sales $ 422,161 100.0 % $ 446,382 100.0 % $ (24,221) (5.4) % Cost of sales 167,759 39.7 % 189,382 42.4 % (21,623) (11.4) % Gross profit 254,402 60.3 % 257,000 57.6 % (2,598) (1.0) % Operating expenses: Marketing and advertising 108,339 25.7 % 119,341 26.7 % (11,002) (9.2) % General and administrative 142,713 33.8 % 133,177 29.8 % 9,536 7.2 % Total operating expenses 251,052 59.5 % 252,518 56.6 % (1,466) (0.6) % Income from operations 3,350 0.8 % 4,482 1.0 % (1,132) (25.3) % Interest expense (5,031) (1.2) % (5,128) (1.1) % (97) (1.9) % Other income, net 5,835 1.4 % 4,949 1.1 % 886 17.9 % Income before tax 4,154 1.0 % 4,303 1.0 % (149) (3.5) % Income tax (expense) benefit (160) — % 431 0.1 % (591) (137.1) % Net income $ 3,994 0.9 % $ 4,734 1.1 % $ (740) (15.6) % Net income allocable to non-controlling interest 3,453 0.8 % 4,150 0.9 % (697) (16.8) % Net income allocable to Brilliant Earth Group, Inc. $ 541 0.1 % $ 584 0.1 % $ (43) (7.4) % * Amounts may not sum due to rounding Net Sales Net sales for the year ended December 31, 2024 decreased by $24.2 million , or 5.4%, compared to the year ended December 31, 2023.
Biggest changeComparison of Years Ended December 31, 2025 and 2024 The following table sets forth our statements of operations for the years ended December 31, 2025 and 2024, including amounts and percentages of net sales for each year and the year-to-year change in dollars and percent (dollars in thousands): Year ended December 31, 2025 2024 Year over year change Amount Percent Amount Percent Amount Percent Consolidated statements of operations data: Net sales $ 437,483 100.0 % $ 422,161 100.0 % $ 15,322 3.6 % Cost of sales 185,979 42.5 % 167,759 39.7 % 18,220 10.9 % Gross profit 251,504 57.5 % 254,402 60.3 % (2,898) (1.1) % Operating expenses: Marketing and advertising 105,965 24.2 % 108,339 25.7 % (2,374) (2.2) % General and administrative 150,915 34.5 % 142,713 33.8 % 8,202 5.7 % Total operating expenses 256,880 58.7 % 251,052 59.5 % 5,828 2.3 % (Loss) income from operations (5,376) (1.2) % 3,350 0.8 % (8,726) (260.5) % Interest expense (2,282) (0.5) % (5,031) (1.2) % 2,749 54.6 % Other income, net 3,668 0.8 % 5,835 1.4 % (2,167) (37.1) % Gain on TRA liability adjustment 7,804 1.8 % — — % 7,804 100.0 % Loss on extinguishment of debt (573) (0.1) % — 0.0 % (573) (100.0) % Income before income tax expense 3,241 0.7 % 4,154 1.0 % (913) (22.0) % Income tax expense (9,641) (2.2) % (160) — % (9,481) (5925.6) % Net (loss) income $ (6,400) (1.5) % $ 3,994 0.9 % $ (10,394) (260.2) % Net (loss) income allocable to non-controlling interest (2,765) (0.6) % 3,453 0.8 % (6,218) (180.1) % Net (loss) income allocable to Brilliant Earth Group, Inc. $ (3,635) (0.8) % $ 541 0.1 % $ (4,176) (771.9) % Net Sales Net sales for the year ended December 31, 2025 increased by $15.3 million, or 3.6%, c ompared to the year ended December 31, 2024.
We define Adjusted EBITDA margin as Adjusted EBITDA calculated as a percentage of net sales. These non-GAAP financial measures provide users of our financial information with useful information in evaluating our operating performance and exclude certain items from net income that may vary substantially in frequency and magnitude from period to period.
We define Adjusted EBITDA margin as Adjusted EBITDA calculated as a percentage of net sales. These non-GAAP financial measures provide users of our financial information with useful information in evaluating our operating performance and exclude certain items from net (loss) income that may vary substantially in frequency and magnitude from period to period.
These non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for net income prepared in accordance with GAAP and should be read only in conjunction with financial information presented on a GAAP basis.
These non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for net (loss) income prepared in accordance with GAAP and should be read only in conjunction with financial information presented on a GAAP basis.
The success of our customer acquisition strategy depends on a number of factors, including the level and pattern of consumer spending in the products that we offer, and our ability to cost-effectively drive traffic to our website and showrooms and to convert these visitors to customers.
The success of our customer acquisition strategy depends on a number of factors, including the level and pattern of consumer spending on the products that we offer, and our ability to cost-effectively drive traffic to our website and showrooms and to convert these visitors to customers.
Reconciliations of each of Adjusted EBITDA and Adjusted EBITDA margin to its most directly comparable GAAP financial measure, net income and net income margin, are presented below. We encourage you to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the years presented.
Reconciliations of each of Adjusted EBITDA and Adjusted EBITDA margin to its most directly comparable GAAP financial measure, net (loss) income and net (loss) income margin, are presented below. We encourage you to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the years presented.
Further, we will evaluate the likelihood that we will realize the benefit represented by the deferred tax asset and, to the extent that we estimate that it is more likely than not that we will not realize the benefit, we will reduce the carrying amount of the deferred tax asset with a valuation allowance.
Further, we evaluate the likelihood that we will realize any benefit represented by the deferred tax asset and, to the extent that we estimate that it is more likely than not that we will not realize the benefit, we will reduce the carrying amount of the deferred tax asset with a valuation allowance.
This has driven attractive inventory turns and allows us to operate with negative working capital, which we define as our current assets less cash minus our current liabilities. Our showroom strategy minimizes the inefficiencies of traditional, retail-first jewelers. Our showrooms are primarily appointment-driven with large catchment regions, so we are less reliant on expensive high foot traffic retail locations.
This has driven attractive inventory turns and allows us to operate with negative working capital, which we define as our current assets less non-restricted cash minus our current liabilities. Our showroom strategy minimizes the inefficiencies of traditional, retail-first jewelers. Our showrooms are primarily appointment-driven with large catchment regions, so we are less reliant on expensive high foot traffic retail locations.
We intend to strategically open showrooms in the future, and we believe we can 69 Table of Contents achieve broad national showroom coverage with far fewer locations than many traditional retailers. We rely on this highly efficient showroom model to complement our digital strategy and to drive future growth and profitability.
We intend to strategically open showrooms in the 68 Table of Contents future, and we believe we can achieve broad national showroom coverage with far fewer locations than many traditional retailers. We rely on this highly efficient showroom model to complement our digital strategy and to drive future growth and profitability.
We have capital commitments of $0.8 million related to new showroom construction and improvements to existing locations as of December 31, 2024. From time to time in the normal course of business, we will enter into agreements with suppliers or service providers.
We have capital commitments of $0.8 million related to new showroom construction and improvements to existing locations as of December 31, 2025. From time to time in the normal course of business, we will enter into agreements with suppliers or service providers.
Income Tax (Expense) Benefit Income tax (expense) benefit represents the federal and st ate income or franchise taxes asse ssed on Brilliant Earth Group, Inc's share of taxable income for the period. 72 Table of Contents Results of Operations The results of operations data in the following tables for the periods presented have been derived from the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Income Tax Expense Income tax expense represents the federal and st ate income or franchise taxes asse ssed on Brilliant Earth Group, Inc's share of taxable income for the period. 71 Table of Contents Results of Operations The results of operations data in the following tables for the periods presented have been derived from the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Interest Expense Interest expense primarily consists of interest incurred under our SVB Credit Agreement (defined below) . Other Income, Net Other income, net consists primarily of interest income earned on certain cash balances and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
Interest Expense Interest expense primarily consists of interest incurred under our SVB Credit Agreement . Other Income, Net Other income, net consists primarily of interest income earned on certain cash balances and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
General and administrative expenses also consist of information technology and other software related costs, rent 71 Table of Contents and lease related expenses, depreciation and amortization expense, merchant processing fees, as well as professional fees, other general corporate expenses and charitable donations in connection with funding the Brilliant Earth Foundation, a donor advised fund, to support our charitable giving efforts.
General and administrative expenses also consist of information technology and other software related costs, rent and lease related expenses, depreciation and amortization expense, merchant processing fees, as well as professional fees, other general corporate expenses and charitable donations in connection with funding the Brilliant Earth Foundation, a donor advised fund, to support our charitable giving efforts.
For additional information regarding our long-term debt activity, see Note 8, Debt to the audited consolidated financial statements included elsewhere in the Annual Report on Form 10-K. Additional Liquidity Requirements We are a holding company and have no material assets other than our ownership of LLC Interests. We have no independent means of generating revenue.
For additional information regarding our long-term debt activity, see Note 8, Debt to the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K. 78 Table of Contents Additional Liquidity Requirements We are a holding company and have no material assets other than our ownership of LLC Interests. We have no independent means of generating revenue.
Average Order Value We define average order value, or AOV, as net sales in a given period divided by total orders in that period. We believe that AOV is a measure that is useful to investors and management in understanding our ongoing operations and in an analysis of ongoing operating trends.
We believe that total orders is a measure that is useful to investors and management in understanding our ongoing operations and in an analysis of ongoing operating trends. 74 Table of Contents Average Order Value We define average order value, or AOV, as net sales in a given period divided by total orders in that period.
The share repurchase program does not obligate the Company to acquire a specific number of shares of Class A common stock and may be suspended, terminated, or modified at any time without notice, at the discretion of the Board.
The share repurchase program 79 Table of Contents does not obligate the Company to acquire a specific number of shares of Class A common stock and may be suspended, terminated, or modified at any time without notice, at the discretion of the Board.
Payments on operating lease liabilities increased from the prior year due to additional leased showrooms acquired during the year ended December 31, 2024. Investing Activities Net cash used in investing activities was $4.9 million for the year ended December 31, 2024 compared to $11.9 million for the year ended December 31, 2023.
Payments on operating lease liabilities increased from the prior year due to additional leased showrooms acquired during the year ended December 31, 2025. Investing Activities Net cash used in investing activities was $4.0 million for the year ended December 31, 2025 compared to $4.9 million for the year ended December 31, 2024.
The decrease in net income allocable to the NCI was primarily due to a decrease in net income from the prior year. 74 Table of Contents Key Metrics We monitor the key business metrics set forth below to help us evaluate our business and growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts, and assess operational efficiencies.
The decrease in net (loss) income allocable to the NCI was primarily due to a decrease in earnings from the prior year. Key Metrics We monitor the key business metrics set forth below to help us evaluate our business and growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts, and assess operational efficiencies.
As of December 31, 2024, contractual obligations with a remaining term in excess of 12 months primarily related to marketing and advertising spending as well as software maintenance totaled $8.2 million .
As of December 31, 2025, contractual obligations with a remaining term in excess of 12 months primarily related to marketing and advertising spending as well as software maintenance totaled $2.9 million .
We believe growing and managing our showrooms will drive accelerated growth by increasing our AOV compared to e-commerce orders, improving conversion in the showrooms’ metro regions compared to pre-opening conversion, and raising our brand awareness.
We believe growing and managing our showrooms will drive accelerated growth by increasing our average order value (“AOV”) compared to e-commerce orders, improving conversion in the showrooms’ metro regions compared to pre-opening conversion, and raising our brand awareness.
We define Adjusted EBITDA as net income excluding interest expense, income taxes, depreciation expense, amortization of cloud-based software implementation costs, showroom pre-opening expense, equity-based compensation expense, certain non-operating expenses and income, and other unusual and/or infrequent costs, which we do not consider in our evaluation of ongoing operating performance.
We define Adjusted EBITDA as net (loss) income excluding interest expense, income tax expense (benefit), depreciation expense, amortization of cloud-based software implementation costs, showroom pre-opening expense, equity-based compensation expense, other income, net loss on extinguishment of debt, certain non-operating expenses and income, and other unusual and/or infrequent costs, which we do not consider in our evaluation of ongoing operating performance.
We have been growing our fine jewelry sales a nd believe this represents an opportunity for future growth. 68 Table of Contents Below is a summary of our performance for the year ended December 31, 2024: • Net sales of $422.2 million compared to $446.4 million for the year ended December 31, 2023; • Net income of $4.0 million compared to $4.7 million for the year ended December 31, 2023; • Net income margin of 0.9% co mpared to 1.1% for the year ended December 31, 2023; • Adjusted EBITDA of $21.1 million compared to $26.2 million for the year ended December 31, 2023; and • Adjusted EBITDA margin of 5.0% c ompared to 5.9% for the year ended December 31, 2023.
We have been growing our fine jewelry sales a nd believe this represents an opportunity for future growth. 67 Table of Contents Below is a summary of our performance for the year ended December 31, 2025: • Net sales of $437.5 million compared to $422.2 million for the year ended December 31, 2024; • Net loss of $6.4 million compared to net income of $4.0 million for the year ended December 31, 2024; • Net loss margin of 1.5% co mpared to net income margin of 0.9% for the year ended December 31, 2024; • Adjusted EBITDA of $12.0 million compared to $21.1 million for the year ended December 31, 2024; and • Adjusted EBITDA margin of 2.7% c ompared to 5.0% for the year ended December 31, 2024.
Contractual Obligations and Commitments We lease our showrooms and headquarters office space under non-cancelable lease agreements whereby $8.4 million is due in the year ended December 31, 2025. Total future lease payments as of December 31, 2024 are $50.9 million .
Contractual Obligations and Commitments We lease our showrooms and headquarters office space under non-cancelable lease agreements whereby $9.0 million is due in the year ended December 31, 2026 . Total future lease payments as of December 31, 2025 are $45.2 million .
The overall decrease in operating cash flows was driven by higher cash outflows for working capital compared to the prior year as discussed above. The Company had an increase in inventory purchases and an increase in spend on prepaid expenses and cloud computing assets.
The overall decrease in operating cash flows was primarily driven by a decrease in earnings and higher cash outflows for working capital compared to the prior year as discussed above. The Company had increases in inventory purchases and prepaid expenses and cloud computing assets.
Other Income, Net Other income, net for the year ended December 31, 2024 increased by $0.9 million , or 17.9%, compared to the year ended December 31, 2023, primarily due to increased interest income earned on our cash balances. Additionally, this amount includes immaterial losses on exchange rates on consumer payments and other miscellaneous income.
Other Income, Net Other income, net for the year ended December 31, 2025 decreased by $2.2 million, or 37.1% , compared to the year ended December 31, 2024, primarily due to decreased interest income earned on our cash balances. Additionally, this amount includes immaterial losses on exchange rates on consumer payments and other miscellaneous income.
We maintain a returns asset account, less any expected costs to recover, and a refund liabilities account to record the effects of estimated product returns and sales returns and allowances, which are updated at the end of each financial reporting period with the effect of such changes accounted for in the period in which such changes occur.
There are no additional performance obligations in relation to the third-party plan. 80 Table of Contents We maintain a returns asset account, less any expected costs to recover, and a refund liabilities account to record the effects of estimated product returns and sales returns and allowances, which are updated at the end of each financial reporting period with the effect of such changes accounted for in the period in which such changes occur.
We also typically provide one complimentary resizing for standard ring styles within 60 days of when an order is available for shipment or pickup, a lifetime manufacturing warranty (except center diamonds/gemstones), and a lifetime diamond upgrade program on all diamonds that meet certain criteria.
We also typically provide one complimentary resizing within 60 days of when a purchase is available for shipment or pickup, regardless of sizing range, and within 1 year within sizing range, a lifetime manufacturing warranty (except center diamonds/gemstones), and a lifetime diamond upgrade program on all diamonds that meet certain criteria.
AOV varies depending on the product type and number of items per order. AOV may also fluctuate as we expand into and increase our presence in additional product lines and price points, and open additional showrooms. Non-GAAP Financial Measures We report our financial results in accordance with GAAP.
AOV may also fluctuate as we expand into and increase our presence in additional product lines and price points, and open additional showrooms. Non-GAAP Financial Measures We report our financial results in accordance with GAAP.
Net Income Allocable to Non-Controlling Interests The net income allocable to the non-controlling interests (“NCI”) of Brilliant Earth, LLC was $3.5 million , and 86.5% of net income of the Company for the year ended December 31, 2024, compared to $4.2 million and 87.7% of net income of the Company for the year ended December 31, 2023.
Net (Loss) Income Allocable to Non-Controlling Interests The net loss allocable to the non-controlling interests (“NCI”) of Brilliant Earth, LLC was $2.8 million for the year ended December 31, 2025, compared to net income of $3.5 million for the year ended December 31, 2024.
For the twelve months ended December 31, 2024, the Company declared and paid $1.8 million of tax distributions and TRA payments to, or on behalf of, members associated with their estimated income tax obligations.
For the twelve months ended December 31, 2025, the Company declared and paid $6.8 million of tax distributions to, or on behalf of, members associated with their estimated income tax obligations pursuant to t he LLC Agreement.
The following table sets forth our key performance metrics for the periods presented (amounts in thousands, except for total orders and AOV): For the years ended December 31, 2024 2023 Change % Change Net Sales $ 422,161 $ 446,382 $ (24,221) (5.4) % Total Orders 186,030 174,576 11,454 6.6 % AOV $ 2,269 $ 2,557 $ (288) (11.3) % Net Sales Net sales is defined above in “ Components of Results of Operations. ” Total Orders We define total orders as the total number of customer orders delivered less total orders returned in a given period (excluding those repair, resize, and other orders which have no revenue).
The following table sets forth our key performance metrics for the periods presented (dollars in thousands, except for AOV): For the years ended December 31, 2025 2024 Change % Change Net Sales $ 437,483 $ 422,161 $ 15,322 3.6 % Total Orders 210,158 186,030 24,128 13.0 % AOV $ 2,082 $ 2,269 $ (187) (8.2) % Net Sales Net sales is defined above in “ Components of Results of Operations. ” Total Orders We define total orders as the total number of customer orders delivered less total orders returned in a given period (excluding those repair, resize, and other orders which have no revenue).
We have consistently invested in technology to create a seamless customer experience, including dynamic visualization, augmented reality try-on, and automated, rapid fulfillment, and we intend to continue investing in technology to enhance the digital and showroom experience and help drive conversion.
We have consistently invested in technology to create a seamless customer experience, including dynamic visualization, augmented reality try-on, and automated, rapid fulfillment, and we intend to continue investing in technology to enhance the digital and showroom experience and help drive conversion. Expanding partnerships and brand collaborations will also expand our reach, broaden our existing assortment, and reinforce our brand ethos.
The commission that the Company receives from the third party is recognized at the time of sale less an estimate of cancellations based on historical experience. There are no additional performance obligations in relation to the third-party plan.
The commission that the Company receives from the third party is recognized at the time of sale less an estimate of cancellations based on historical experience.
Any additional debt financing would result in debt service obligations, and any future instruments governing such debt could provide for operating and financing covenants that could restrict our operations.
Any additional debt financing would result in debt service obligations, and any future instruments governing such debt could provide for operating and financing covenants that could restrict our operations. We cannot ensure that we could obtain refinancing or additional financing on favorable terms or at all.
Risk Factors –Risks related to the Ownership of Our Class A Common Stock – If our estimates or judgments relating to our critical accounting policies and estimates prove to be incorrect, our results of operations could be adversely affected . 81 Table of Contents Our critical accounting estimates include the following: Revenue Recognition Net sales primarily consists of revenue from the sale of inventory, and we recognize revenue as control of promised goods is transferred to customers, which generally occurs upon delivery if the order is shipped, or at the time the customer picks up the completed product at a showroom.
Our critical accounting estimates include the following: Revenue Recognition Net sales primarily consists of revenue from the sale of inventory, and we recognize revenue as control of promised goods is transferred to customers, which generally occurs upon delivery if the order is shipped, or at the time the customer picks up the completed product at a showroom.
This decrease was primarily driven by $10.6 million from changes in assets and liabilities related to changes in working capital and an increase in net income adjusted for non-cash addbacks of $2.0 million.
This decrease was primarily driven by a decrease in cash provided from net (loss) income adjusted for non-cash addbacks of $7.5 million. There was also an increase in cash used from changes in assets and liabilities related to working capital management activities of $0.4 million.
The decrease from changes in working capital was primarily due to an increase in cash used of $3.4 million in other assets and inventories, an increase in cash used of $2.8 million in accounts payable, accrued expenses and other current liabilities, and an increase in cash used of $1.4 million in operating lease liabilities.
The increase in cash used from changes in working capital 77 Table of Contents was primarily due to an increase in cash used of $18.4 million in inventories, prepaid expenses and other current assets, other assets, and operating lease liabilities.
Gross margin, expressed as a percentage and calculated as gross profit divided by net sales, increa sed by 270 basis points for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Gross margin, expressed as a percentage and calculated as gross profit divided by net sales, decreased by 280 basis points for the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily driven by higher gold and platinum costs.
Also impacting the decrease was an increase in cash used of $1.6 million in deferred revenue and a decrease in cash provided of $1.4 million in prepaid expenses and other current assets when compared to the year ended December 31, 2023.
This was partially offset by a decrease in cash used of $13.6 million in accounts payable, accrued expenses and other current liabilities, and an increase in cash generated of $4.4 million in deferred revenue when compared to the year ended December 31, 2024.
As we continue to scale our business, our future success is dependent on maintaining this capital efficient operating model and driving continued operational improvement as we expand to new locations both in the U.S. and internationally.
As we continue to scale our business, our future success is dependent on maintaining this capital efficient operating model and driving continued operational improvement as we expand to new locations. Macroeconomic Trends We believe we are well positioned at the intersection of key macro-level trends impacting our industry.
The following table presents a reconciliation of net income and net income margin, the most comparable GAAP financial measures , to Adjusted EBITDA and Adjusted EBITDA margin, respectively, for the years presented (in thousands): For the years ended December 31, 2024 2023 Net income $ 3,994 $ 4,734 Interest expense 5,031 5,128 Income tax expense (benefit) 160 (431) Depreciation expense 5,312 4,200 Amortization of cloud-based software implementation costs 817 583 Showroom pre-opening expense 1,705 4,953 Equity-based compensation expense 9,934 9,952 Other income, net (1) (5,835) (4,949) Transaction costs and other expenses (2) — 2,012 Adjusted EBITDA $ 21,118 $ 26,182 Net income margin 0.9 % 1.1 % Adjusted EBITDA margin 5.0 % 5.9 % (1) Other income, net con sists primarily of interest and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
In future periods, we may exclude similar items, may incur income and expenses similar to these excluded items, and may include other expenses, costs and non-recurring items. 75 Table of Contents The following table presents a reconciliation of net (loss) income and net (loss) income margin, the most comparable GAAP financial measures , to Adjusted EBITDA and Adjusted EBITDA margin, respectively, for the years presented (dollars in thousands): For the years ended December 31, 2025 2024 Net (loss) income $ (6,400) $ 3,994 Interest expense 2,282 5,031 Income tax expense 9,641 160 Depreciation expense 6,109 5,312 Amortization of cloud-based software implementation costs 770 817 Showroom pre-opening expense 1,248 1,705 Equity-based compensation expense 8,920 9,934 Other income, net (1) (3,668) (5,835) Gain on TRA liability adjustment (7,804) — Loss on extinguishment of debt 573 — Other expenses (2) 300 $ — Adjusted EBITDA $ 11,971 $ 21,118 Net (loss) income margin (1.5) % 0.9 % Adjusted EBITDA margin 2.7 % 5.0 % (1) Other income, net con sists primarily of interest and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. 75 Table of Contents Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures, are included in this Annual Report on Form 10-K because they are used by management and our Board to assess our financial performance.
Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures, are included in this Annual Report on Form 10-K because they are used by management and our Board to assess our financial performance.
In addition, if Brilliant Earth, LLC does not have sufficient funds to make distributions, our ability to declare and pay cash dividends will also be restricted or impaired. 80 Table of Contents See “Risk Factors—Risks Related to Our Organizational Structure.” In December 2023, the Board approved a share repurchase program authorizing the Company to purchase up to an aggregate of $20.0 million of the Company's Class A common stock through the expiration of the program in December 2026.
See “Risk Factors—Risks Related to Our Organizational Structure.” In December 2023, the Board approved a share repurchase program authorizing the Company to purchase up to an aggregate of $20.0 million of the Company's Class A common stock through the expiration of the program in December 2026.
We plan to drive brand awareness through localized marketing channels and expect our data-driven technology platform to continue providing insights for product recommendations and inventory management.
We see strong potential in launching e-commerce in new overseas markets and new showrooms in countries where we have already established a localized digital presence. We plan to drive brand awareness through localized marketing channels and expect our data-driven technology platform to continue providing insights for product recommendations and inventory management.
A change in the assessment of such consequences, such as realization of deferred tax assets, changes in tax laws or interpretations thereof could materially impact our results. 82 Table of Contents Recent Accounting Pronouncements See Note 2 – Summary of Significant Accounting Policies to our accompanying financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K for additional information regarding recent accounting developments and their impact on our results.
Recent Accounting Pronouncements See Note 2 – Summary of Significant Accounting Policies to our accompanying financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K for additional information regarding recent accounting developments and their impact on our results. 81 Table of Contents JOBS Act We qualify as an “emerging growth company” pursuant to the provisions of the JOBS Act, enacted on April 5, 2012.
We cannot ensure that we could obtain refinancing or additional financing on favorable terms or at all. 77 Table of Contents Cash Flows from Operating, Investing, and Financing Activities — Comparison of Years Ended December 31, 2024 and 2023 The following table summarizes our cash flows for the years ended December 31, 2024 and 2023 (in thousands): Years ended December 31, 2024 2023 Net cash provided by operating activities $ 17,595 $ 26,214 Net cash used in investing activities (4,907) (11,944) Net cash used in financing activities (6,567) (13,104) Net increase in cash, cash equivalents, and restricted cash 6,121 1,166 Cash, cash equivalents and restricted cash at beginning of year 156,020 154,854 Cash, cash equivalents and restricted cash at end of year $ 162,141 $ 156,020 Operating Activities For the year ended December 31, 2024, net cash provided by operating activities was $17.6 million compared to net cash provided by operating activities of $26.2 million for the year ended December 31, 2023, a decrease of $8.6 million.
Cash Flows from Operating, Investing, and Financing Activities — Comparison of Years Ended December 31, 2025 and 2024 The following table summarizes our cash flows for the years ended December 31, 2025 and 2024 (in thousands): Years ended December 31, 2025 2024 Net cash provided by operating activities $ 9,718 $ 17,595 Net cash used in investing activities (3,966) (4,907) Net cash used in financing activities (88,455) (6,567) Net (decrease) increase in cash, cash equivalents, and restricted cash (82,703) 6,121 Cash, cash equivalents and restricted cash at beginning of year 162,141 156,020 Cash, cash equivalents and restricted cash at end of year $ 79,438 $ 162,141 Operating Activities For the year ended December 31, 2025, net cash provided by operating activities was $9.7 million compared to net cash provided by operating activities of $17.6 million for the year ended December 31, 2024, a decrease of $7.9 million.
The decrease in tax distributions paid to members was partially offset by an increase in payments made on the SVB Credit Agreement (defined below) of $0.8 million, repurchases of $0.6 million of our Class A common stock under the share repurchase program, and the payment of debt issuance costs of $0.1 million in connection with the First Amendment (as defined below). 78 Table of Contents Silicon Valley Bank Credit Facilities On May 24, 2022 (the “Closing Date”), Brilliant Earth, LLC, as borrower, and SVB, as administrative agent and collateral agent for the lenders, entered into a credit agreement (the “SVB Credit Agreement”) which provides for a secured term loan credit facility of $65.0 million (the “SVB Term Loan”) and a secured revolving credit facility in an amount of up to $40.0 million (the “SVB Revolving Facility”, and together with the SVB Term Loan, the “SVB Credit Facilities”).
Silicon Valley Bank Credit Facilities On May 24, 2022, Brilliant Earth, LLC, as borrower, and SVB, as administrative agent and collateral agent for the lenders, entered into a credit agreement (the “SVB Credit Agreement”) which provided for a secured term loan credit facility of $65.0 million (the “SVB Term Loan”) and a secured revolving credit facility in an amount of up to $40.0 million (the “SVB Revolving Facility”, and together with the SVB Term Loan, the “SVB Credit Facilities”).
For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies.
For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes.
Total orders may fluctuate based on the number of visitors to our website and showrooms, and our ability to convert these visitors to customers. We believe that total orders is a measure that is useful to investors and management in understanding our ongoing operations and in an analysis of ongoing operating trends.
We believe that AOV is a measure that is useful to investors and management in understanding our ongoing operations and in an analysis of ongoing operating trends. AOV varies depending on the product type and number of items per order.
The decrease in operating expenses was primarily driven by a decrease in marketing expenses partially offset by an increase in general and administrative expenses. The decrease in marketing expenses, which decreased by $11.0 million or 9.2%, from the prior year was a result of our continued focus on improving the effectiveness and efficiency of our marketing spend.
The decrease in marketing expenses from the prior year was a result of our continued focus on improving the effectiveness and efficiency of our marketing spend.
Cost of sales includes merchandise costs, inbound freight charges, costs of shipping orders to customers, certain fulfillment and inventory-related compensation costs, repair costs and related labor expenses. Our cost of sales includes reserves for disposal of obsolete, slow-moving or defective items, and shrinkage, which we estimate and record on a periodic basis.
Cost of sales includes merchandise costs, inbound freight charges, costs of shipping orders to customers, certain fulfillment and inventory-related compensation costs, repair costs and related labor expenses.
The 6.6% increase in order volumes was due to strong performance in lower price point products, including fine jewelry, continued effectiveness of our customer acquisition and retention activities and the opening of new showrooms. 73 Table of Contents Gross Profit Gross profit for the year ended December 31, 2024 decreased by $2.6 million, or 1.0%, compared to the year ended December 31, 2023.
The increase in net sales was due to an increase of 13.0% in order volumes, partially offset by a decrease of 8.2% in AOV. The 13.0% increase in order volumes was due to strong performance in lower price point products, including fine jewelry, continued effectiveness of our customer acquisition and retention activities and the opening of new showrooms.
The decrease of $7.0 million was principally due to a decrease in purchases of property and equipment related to new facilities leased during the year ended December 31, 2024. There were three new showroom openings during the year ended December 31, 2024 as opposed to twelve new showroom openings during the year ended December 31, 2023.
The decrease of $0.9 million was principally due to a decrease in purchases of property and equipment related to new facilities leased during the year ended December 31, 2025. Financing Activities Net cash used in financing activities was $88.5 million for the year ended December 31, 2025 compared to $6.6 million for the year ended December 31, 2024.
We also have scheduled principal payments on our SVB Credit Agreement as presented below (in thousands): Principal Years ending December 31, 2025 $ 5,688 2026 6,500 2027 43,875 Total aggregate future principal payments $ 56,063 We believe based on our current projections, that we have sufficient sources of liquidity to meet our projected operating, debt service, and tax distribution requirements for at least the next 12 months following the filing of this Annual Report on Form 10-K.
We believe based on our current projections, that we have sufficient sources of liquidity to meet our projected operating and tax distribution requirements for at least the next 12 months following the filing of this Annual Report on Form 10-K.
Our proof-points from localizing our website for Canada, Australia, and the United Kingdom, and our sales to customers fr om over 50 countries, pro vide encouraging signs for future global expansion. We see strong potential in launching e-commerce in new overseas markets and new showrooms in countries where we have already established a localized digital presence.
International Expansion We are in the early stages of selling globally, and a larger geographic footprint will help drive future growth. Our proof-points from localizing our website for Canada, Australia, and the United Kingdom, and our sales to customers fr om over 50 countries, pro vide encouraging signs for future global expansion.
Operating Expenses Operating expenses consist primarily of marketing and advertising expenses through various online platforms including digital, website, social media, search engine optimization, paid search and product advertisements, influencers and in showroom branding. Ope rating expenses also consist of general and administrative expenses related to employee costs such as payroll and related benefit costs, including equity-based compensation expense.
Ope rating expenses also consist of general and administrative expenses related to employee costs such as payroll and related benefit costs, including equity-based compensation expense.
Operating Expenses Operating expenses for the year ended December 31, 2024 decreased by $1.5 million , or 0.6%, compared to the year ended December 31, 2023. Operating expenses as a percentage of net sales increased by 290 basis points for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Operating expenses as a percentage of net sales decreased by 80 basis points for the year ended December 31, 2025 compared to the year ended December 31, 2024 . The increase in operating expenses was primarily driven by an increase in employment expenses of $5.4 million and an increase in other general and administrative expenses of $2.8 million.
For the year ended December 31, 2023, these costs included a $1 million charitable contribution. 76 Table of Contents Liquidity and Capital Resources Overview Our primary requirements for liquidity and capital are for purchases of inventory, payment of operating expenses, tax distributions to Continuing Equity Owners, debt service, and capital expenditures.
(2) These expenses are those that we did not incur in the normal course of business. Liquidity and Capital Resources Overview Our primary requirements for liquidity and capital are for purchases of inventory, payment of operating expenses, tax distributions to Continuing Equity Owners, and capital expenditures.
These increases were partially offset by a decrease in pre-opening expenses from new showrooms and a decrease in charitable contributions compared to the year ended December 31, 2023.
The increase in other general and administrative expenses was a result of increases in rent and lease-related expenses, professional fees, information technology and other software-related costs, and depreciation expense. These increases were partially offset by decreases in product development costs and pre-opening expenses from new showrooms compared to the year ended December 31, 2024.
Income Tax (Expense) Benefit Brilliant Earth Group, Inc.’s income tax expense was $0.2 million fo r the year ended December 31, 2024 compared to an income tax benefit of $0.4 million for the year ended December 31, 2023 .
As a result, the Company reduced the TRA liability to zero and recognized a gain on TRA liability adjustment of $7.8 million in the Company's consolidated statement of operations for the year ended December 31, 2025. 73 Table of Contents Income Tax Expense Brilliant Earth Group, Inc.’s income tax expense was $9.6 million fo r the year ended December 31, 2025 compared to income tax expense of $0.2 million for the year ended December 31, 2024 .
Interest Expense Interest expense for the year ended December 31, 2024 decreased by $0.1 million , or 1.9%, compared to the year ended December 31, 2023, primarily due to a decrease in the average principal debt outstanding during the year ended December 31, 2024 as compared to the prior year.
Interest Expense Interest expense for the year ended December 31, 2025 decreased by $2.7 million, or 54.6%, compared to the year ended December 31, 2024, primarily due to the prepayment of all principal amounts outstanding of $34.8 million under the SVB Term Loan in August 2025.
We are committed to continue to make quarterly distributions in connection with member estimated income tax obligations which we expect to fund with cash flow from operations.
We are committed to continue to make quarterly distributions in connection with member estimated income tax obligations which we expect to fund with cash flow from operations. 76 Table of Contents Any future determination as to the declaration and payment of dividends, if any, will be at the discretion of the Board, subject to the requirements of applicable law, compliance with contractual restrictions and covenants in the agreements governing our current and future indebtedness.
We currently believe that all deferred tax assets will be recovered based upon the projected profitability of our operations. Judgment is required in assessing the future tax consequences of events that have been recognized in Brilliant Earth Group, Inc.’s financial statements.
As a result, the Company reduced the TRA liability to zero and recognized a gain on TRA liability adjustment of $7.8 million in the Company's consolidated statement of operations for the year ended December 31, 2025. Judgment is required in assessing the future tax consequences of events that have been recognized in Brilliant Earth Group, Inc.’s financial statements.