Biggest changeOur Results of Operations The following tables set forth our consolidated results of operations for the years presented and as a percentage of net revenue: Percentage Change 2022 2021 2022 VS 2021 2020 (in thousands) Net revenue $ 439,652 $ 375,625 17 % $ 248,656 Cost of revenue 248,206 198,893 25 138,364 Gross profit 191,446 176,732 8 110,292 Selling and marketing expenses 83,559 66,684 25 47,812 General and administrative expenses 99,148 87,710 13 67,155 Income (loss) from operations 8,739 22,338 (61) (4,675) Other income (expense), net: Interest expense (1,103) (12,774) (91) (16,037) Loss on extinguishment of debt — (1,392) (100) — Other income, net 136 85 60 137 Total other expense, net (967) (14,081) (93) (15,900) Income (loss) before income taxes 7,772 8,257 (6) (20,575) Income tax (provision) benefit (4,047) (6,212) (35) 1,271 Net income (loss) $ 3,725 $ 2,045 82 % $ (19,304) 61 Table of Contents 2022 2021 2020 Net revenue 100 % 100 % 100 % Cost of revenue 56 53 56 Gross profit 44 47 44 Selling and marketing expenses 19 18 19 General and administrative expenses 23 23 27 Income (loss) from operations 2 6 (2) Other income (expense), net: Interest expense — (3) (6) Loss on extinguishment of debt — — — Other income, net — — — Total other expense, net — (3) (6) Income (loss) before income taxes 2 3 (8) Income tax (provision) benefit (1) (2) — Net income (loss) 1 % 1 % (8) % Comparisons for the Fiscal Years Ended January 1, 2023 and January 2, 2022 Net Revenue Net revenue increased in 2022 by $64.0 million, or 17%, compared to 2021.
Biggest changeOur Results of Operations The following tables set forth our consolidated results of operations for the years presented and as a percentage of net revenue: 2024 2023 2024 VS 2023 2022 (in thousands, except percentages) Net revenue $ 315,887 $ 355,175 (11) % $ 439,652 Cost of revenue 185,639 206,949 (10) 248,206 Gross profit 130,248 148,226 (12) 191,446 Selling and marketing expenses 72,927 76,312 (4) 83,559 General and administrative expenses 81,334 92,129 (12) 99,148 Goodwill impairment 28,374 - NM - Income (loss) from operations (52,387) (20,215) 159 8,739 Interest expense (1,271) (1,728) (26) (1,103) Other income, net 705 933 (24) 136 Income (loss) before income taxes (52,953) (21,010) 152 7,772 Income tax benefit (provision) (2,333) 1,676 NM (4,047) Net income (loss) $ (55,286) $ (19,334) 186 % $ 3,725 NM – not meaningful 2024 2023 2022 Net revenue 100 % 100 % 100 % Cost of revenue 59 58 56 Gross profit 41 42 44 Selling and marketing expenses 23 22 19 General and administrative expenses 26 26 23 Goodwill impairment 9 — — Income (loss) from operations (17) (6) 2 Interest expense — — — Other income, net — — — Income (loss) before income taxes (17) (6) 2 Income tax benefit (provision) (1) — (1) Net income (loss) (18) % (6) % 1 % Comparisons for the Fiscal Years Ended December 29, 2024 and December 31, 2023 Net Revenue Net revenue decreased in 2024 by $39.3 million, or 11%, compared to 2023.
As a result, the reporting of our gross profit and Gross Margin may not be comparable to other companies. Non-GAAP Financial Measures We report our financial results in accordance with accounting principles generally accepted in the United States of America (“GAAP”).
As a result, the reporting of our gross profit and Gross Margin may not be comparable to other companies. Non-GAAP Financial Measures We report our financial results in accordance with generally accepted accounting principles in the United States of America (“GAAP”).
As a digital brand, our marketing strategy is primarily focused on brand awareness marketing and digital advertising in channels like search, social, and programmatic – platforms that enable us to engage our customer where she spends her time, and in many cases also quickly track the success of our marketing, which allows us to adjust and optimize our marketing spend.
As a primarily digital brand, our marketing strategy is primarily focused on brand awareness marketing and digital advertising in channels like search, social, and programmatic – platforms that enable us to engage our customer where she spends her time, and in many cases also quickly track the success of our marketing, which allows us to adjust and optimize our marketing spend.
Investing Activities Our primary investing activities have consisted of purchases of equipment to support our overall business growth and internally developed software for the continued development of our proprietary technology infrastructure. Purchases of property and equipment may vary from period-to-period due to timing of the expansion of our operations. We have no material commitments for capital expenditures.
Investing Activities Our primary investing activities have consisted of purchases of equipment to support our overall business growth and internally developed software for the continued development of our proprietary technology infrastructure. Purchases of property and equipment may vary from period to period due to the timing of the expansion of our operations. We have no material commitments for capital expenditures.
However, management believes that certain non-GAAP financial measures provide investors of our financial information with additional useful information in evaluating our performance and that excluding certain items that may vary substantially in frequency and magnitude period-to-period from net income (loss) provides useful supplemental measures that assist in evaluating our ability to generate earnings and to more readily compare these metrics between past and future periods.
However, management believes that certain non-GAAP financial measures provide investors with additional useful information in evaluating our performance and that excluding certain items that may vary substantially in frequency and magnitude period-to-period from net income (loss) provides useful supplemental measures that assist in evaluating our ability to generate earnings and to more readily compare these metrics between past and future periods.
Gross Margin We define Gross Margin as gross profit as a percentage of our net revenue. Gross profit is equal to our net revenue less cost of revenue. Certain of our competitors and other retailers report cost of revenue differently than we do.
Gross Margin We define Gross Margin as gross profit as a percentage of our net revenue. Gross profit is equal to our net revenue less cost of revenue. Certain of our competitors and other retailers may report cost of revenue differently than we do.
Average Order Value We define Average Order Value (“AOV”) as the sum of the total gross sales before returns across our platform in a given period, plus shipping revenue, less discounts and markdowns, divided by the Total Orders Placed in that period. AOV reflects average basket size of our customers.
Average Order Value We define Average Order Value (“AOV”) as the sum of the total gross sales before returns across our platform in a given period, plus shipping revenue, less discounts and markdowns, divided by the Total Orders Placed (as defined below) in that period. AOV reflects average basket size of our customers.
General and administrative expenses are primarily driven by increases in headcount required to support business growth and meeting our obligations as a public company. Since our IPO, we have incurred significant legal, accounting, and other expenses that we did not incur as a private company.
General and administrative expenses are primarily driven by increases in headcount required to support business growth and to meet our obligations as a public company. Since our IPO, we have incurred significant legal, accounting, and other expenses that we did not incur as a private company.
Selling and marketing expenses also include our spend on brand marketing channels, including compensation and free clothing to social media influencers, events, and other forms of online and offline marketing related to growing and retaining the customer base.
Selling and marketing expenses also include our spend on brand marketing channels, including compensation and free products to social media influencers, events, and other forms of online and offline marketing related to growing and retaining the customer base.
To the extent that there are differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected. 65 Table of Contents We believe that the assumptions and estimates associated with revenue recognition, equity-based compensation, and income taxes have the greatest potential impact on our consolidated financial statements.
To the extent that there are differences between our estimates and actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected. We believe that the assumptions and estimates associated with revenue recognition, equity-based compensation, and income taxes have the greatest potential impact on our consolidated financial statements.
We also elected the practical expedient to combine lease and non-lease components. We determine if an arrangement contains a lease at inception based on whether the Company has the right to control the asset during the contract period and other facts and circumstances. We are the lessee in a lease contract when we obtain the right to control the asset.
We also elected the practical expedient to combine lease and non-lease components. We determine if an arrangement contains a lease at inception based on whether we have the right to control the asset during the contract period and other facts and circumstances. We are the lessee in a lease contract when we obtain the right to control the asset.
Income Taxes We compute our provision for income taxes using the asset and liability method, under which deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities and for operating losses and tax credit carryforwards.
Income Taxes We compute our provision for income taxes using the asset and liability method, under which DTA and DTLs are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities and for operating losses and tax credit carryforwards.
We expect that compliance with the Sarbanes-Oxley Act and the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as 60 Table of Contents rules and regulations subsequently implemented by the SEC, will increase our legal and financial compliance costs and will make some activities more time consuming and costly.
We expect that compliance with the Sarbanes-Oxley Act and the Dodd-Frank Wall Street Reform and Consumer Protection Act, as well as rules and regulations subsequently implemented by the SEC, will increase our legal and financial compliance costs and will make some activities more time-consuming and costly.
For information on our New Revolving Facility, see Note 5, Debt , and for information on our contractual obligations for operating leases, see Note 6, Leases , of the accompanying notes to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
For information on our 2021 Revolving Facility, as amended, see Note 5, Debt , and for information on our contractual obligations for operating leases, see Note 6, Leases , of the accompanying notes to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Deferred tax assets and liabilities are measured using the currently enacted tax rates that apply to taxable income in effect for the years in which they are expected to be realized or settled. Deferred tax assets are evaluated for future realization and reduced by a valuation allowance to the amount that is more likely than not to be realized.
DTAs and DTLs are measured using the currently enacted tax rates that apply to taxable income in effect for the years in which they are expected to be realized or settled. DTAs are evaluated for future realization and reduced by a valuation allowance to the amount that is more likely than not to be realized.
Our primary requirements for liquidity and capital are inventory purchases, payroll and general operating expenses, capital expenditures associated with distribution, network expansion and capitalized software and debt service requirements.
Our primary requirements for liquidity and capital are inventory purchases, payroll and general operating expenses, capital expenditures associated with our distribution facilities, capitalized software and debt service requirements.
Further, in any given period, the amount of our selling and marketing expense can be affected by the use of promotional discounts in such period. In addition, we may increase or decrease marketing spend to assist with optimizing inventory mix and quantities.
Selling and marketing expenses generally fluctuate with net revenue. Further, in any given period, the amount of our selling and marketing expense can be affected by the use of promotional discounts in such period. In addition, we may increase or decrease marketing spend to assist with optimizing inventory mix and quantities.
Net revenue excludes sales taxes assessed by governmental authorities. We recognize net revenue at the point in time when control of the ordered product is transferred to the customer, which we determine to have occurred upon shipment. Net revenue is impacted by our number of customers and their spending habits, AOV, product assortment and availability, and marketing and promotional activities.
We recognize net revenue at the point in time when control of the ordered product is transferred to the customer, which we determine to have occurred upon shipment. Net revenue is impacted by our number of customers and their spending habits, AOV, product assortment and availability, and marketing and promotional activities.
We consider Total Orders Placed as a key performance metric on the 56 Table of Contents basis that it is directly related to our ability to attract and retain customers as well as drive purchase frequency. Total Orders Placed, together with Average Order Value, is an indicator of the net revenue we expect to generate in a particular period.
We consider Total Orders Placed as a key performance metric on the basis that it is directly related to our ability to attract and retain customers as well as drive purchase frequency. Total Orders Placed, together with AOV, is an indicator of the net revenue we expect to generate in a particular period.
General and administrative expenses consist primarily of payroll and benefit costs and vary quarter to quarter due to changes in the number of seasonal workers to meet demand based on our seasonality. Liquidity and Capital Resources Our primary sources of liquidity and capital resources are cash generated from operating activities and borrowings under our New Revolving Facility.
General and administrative expenses consist primarily of payroll and benefit costs and vary quarter to quarter due to changes in the number of seasonal workers to meet demand based on our seasonality. 60 Table of Contents Liquidity and Capital Resources Our primary sources of liquidity and capital resources are cash generated from operating activities and borrowings under our 2021 Revolving Facility, as amended.
Equity-based compensation expense is recognized on a straight-line basis over the period the employee or non-employee is required to provide service in exchange for the award, which is generally the vesting period. We recognize forfeitures as they occur. Under an employment agreement entered into with Mr.
Equity-based compensation expense is recognized on a straight-line basis over the period the employee or non-employee is required to provide service in exchange for the award, which is generally the vesting period. We recognize forfeitures as they occur. Under an employment agreement entered into with former CEO, David McCreight in 2021 (the “McCreight IPO Employment Agreement”) , Mr.
We do not adjust the number of Total Orders Placed for any cancellation or return that may have occurred subsequent to a customer placing an order.
An order is counted on the day the customer places the order. We do not adjust the number of Total Orders Placed for any cancellation or return that may have occurred subsequent to a customer placing an order.
Contractual Obligations and Other Commitments Our most significant contractual obligations relate to our New Revolving Facility and operating lease obligations on our distribution facilities and corporate offices.
Contractual Obligations and Other Commitments Our most significant contractual obligations relate to our 2021 Revolving Facility, as amended and operating lease obligations on our distribution facilities and corporate offices.
Discussion of the year-to-year comparisons between 2021 and 2020 can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended January 2, 2022.
Discussion of the year-to-year comparisons between 2023 and 2022 can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
Recent Accounting Pronouncements See Note 2, Significant Accounting Policies—Recently Issued Accounting Pronouncements , of the accompanying notes to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K for more information about recent accounting pronouncements, the timing of their adoption, and our assessment, to the extent we have made one, of their potential impact on our financial position and our results of operations.
No goodwill impairment was recorded for the years ended December 31, 2023, and January 1, 2023 . Recent Accounting Pronouncements See Note 2, Significant Accounting Policies—Recently Issued Accounting Pronouncements , of the accompanying notes to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K for more information about recent accounting pronouncements, the timing of their adoption, and our assessment, to the extent we have made one, of their potential impact on our financial position and our results of operations.
We consider the number of Active Customers to be a key performance metric on the basis that it is directly related to consumer awareness of our brand, our ability to attract visitors to our digital platform, and our ability to convert visitors to paying customers.
Active Customer count is measured as of the last day of the relevant period. We consider the number of Active Customers to be a key performance metric on the basis that it is directly related to consumer awareness of our brand, our ability to attract visitors to our primarily digital platform, and our ability to convert visitors to paying customers.
During fiscal 2022, we have responded to these factors by taking appropriate pricing, promotional and other actions to stimulate customer demand. These factors are expected to continue to have an impact on our business, results of operations, our growth and financial condition. Historically, our business model has resulted in strong growth.
We have responded to these factors by taking appropriate pricing, promotional and other actions to stimulate customer demand. These factors are expected to continue to have an impact on our business, results of operations, our growth and financial condition.
During the trailing twelve months ended January 1, 2023, we served 3.2 million Active Customers compared to 2.8 million for the trailing 12 months ended January 2, 2022. Inventory Management We utilize a data-driven strategy that leverages our proprietary reorder algorithm to manage inventory as efficiently as possible.
During the trailing 12 months ended December 29, 2024, we served 2.6 million Active Customers compared to 2.8 million for the trailing 12 months ended December 31, 2023. Inventory Management We utilize a data-driven strategy that leverages our proprietary reorder algorithm to manage inventory as efficiently as possible.
For stock option awards, we apply the Black-Scholes option pricing model to determine the fair value. The model utilizes the estimated per share fair value of our underlying common stock at the measurement date, the expected or contractual term of the option, the expected stock price volatility, risk-free interest rates, and the expected dividend yield of the common stock.
The model utilizes the estimated per share fair value of our underlying common stock at the measurement date, the expected or contractual term of the option, the expected stock price volatility, risk-free interest rates, and the expected dividend yield of the common stock.
AOV may fluctuate as we continue investing in the development and introduction of new Lulus merchandise and as a result of our promotional discount activity. Total Orders Placed We define Total Orders Placed as the number of customer orders placed across our platform during a particular period. An order is counted on the day the customer places the order.
AOV may fluctuate as we continue investing in the development and introduction of new Lulus merchandise and as a result of our promotional discount activity. 54 Table of Contents Total Orders Placed We define Total Orders Placed as the number of customer orders placed across our platform during a particular period.
Each of the normal recurring adjustments and other adjustments described in this paragraph and in the following reconciliation table 57 Table of Contents help management with a measure of our core operating performance over time by removing items that are not related to day-to-day operations.
In addition, Adjusted EBITDA includes adjustments for other items that we do not expect to regularly record. Each of the normal recurring adjustments and other adjustments described in this paragraph and in the following reconciliation table help management with a measure of our core operating performance over time by removing items that are not related to day-to-day operations.
We consider both actions together, so increased promotional discounts in a period, which would reduce net revenue accordingly in such period, might also result in lower selling and marketing expenses in such period. Similarly, if we increase selling and marketing expenses in a given period, promotional discounts may be correspondingly reduced, thereby improving net revenue.
We consider both actions together, so increased promotional discounts in a period, which would reduce net revenue accordingly in such period, might also result in lower selling and marketing expenses in such period.
McCreight in 2021 and subject to ongoing employment, and in light of the closing of the IPO, Mr. McCreight will receive two bonuses to settled in fully-vested shares of our common stock equal to $3.0 million each ($6.0 million in aggregate) on March 31, 2022 and March 31, 2023. We initially concluded that the two bonuses were liability-classified upon issuance.
McCreight received two bonuses in the form of fully-vested shares of our common stock equal to $3.0 million each ($6.0 million in aggregate) on March 31, 2022 and March 31, 2023. We initially concluded that the two bonuses were liability-classified upon issuance.
Some of these limitations include: ● Adjusted EBITDA does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; ● Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; ● Adjusted EBITDA does not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt; ● Adjusted EBITDA does not reflect our tax expense or the cash requirements to pay our taxes; ● although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; ● Net Debt subtracts cash and cash equivalents and therefore may imply that there is less Company debt than the most comparable GAAP measure indicates; and ● other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures.
Some of these limitations include: ● Adjusted EBITDA does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments; ● Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; ● Adjusted EBITDA does not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt; ● Adjusted EBITDA does not reflect our tax expense or the cash requirements to pay our taxes; ● Adjusted EBITDA does not reflect certain non-routine expenses that may represent a reduction in cash available to us; ● although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and such measures do not reflect any cash requirements for such replacements; ● Free Cash Flow does not represent the total residual cash flow available for discretionary purposes; and ● other companies in our industry may calculate such measures differently than we do, limiting their usefulness as comparative measures. 55 Table of Contents Due to these limitations, Adjusted EBITDA, Adjusted EBITDA Margin, and Free Cash Flow should not be considered as measures of discretionary cash available to us to invest in the growth of our business.
As we continue to grow, we will adjust our inventory purchases to align with the current needs of the business. Investment in Our Operations and Infrastructure We will continue to invest in our operations and infrastructure to facilitate further growth of our business.
As we continue to grow, we will adjust our inventory purchases to align with the current needs of the business.
Cost of Revenue and Gross Margin Cost of revenue consists of the product costs of merchandise sold to customers; shipping and handling costs, including all inbound, outbound, and return shipping expenses; rent, insurance, business property tax, utilities, depreciation and amortization, and repairs and maintenance related to our distribution facilities; and charges related to inventory shrinkage, damages, and our allowance for excess or obsolete inventory.
Similarly, if we increase selling and marketing expenses in a given period, promotional discounts may be correspondingly reduced, thereby improving net revenue. 57 Table of Contents Cost of Revenue and Gross Profit Cost of revenue consists of the product costs of merchandise sold to customers; shipping and handling costs, including all inbound, outbound, and return shipping expenses; rent, insurance, business property tax, utilities, depreciation and amortization, and repairs and maintenance related to our distribution facilities; and charges related to inventory shrinkage, damages, and our allowance for excess or obsolete inventory.
Quarterly Trends and Seasonality We experience moderate seasonal fluctuations in aggregate sales volume during the year. Seasonality in our business does not follow that of traditional retailers, such as a typical concentration of revenue in the holiday quarter. Our quarterly net revenue in 2021 was most highly concentrated outside of the fourth fiscal quarter.
The increase was primarily due to the establishment of a valuation allowance that was recorded against federal and state DTAs. Quarterly Trends and Seasonality We experience moderate seasonal fluctuations in aggregate sales volume during the year. Seasonality in our business does not follow that of traditional retailers, such as a typical concentration of revenue in the holiday quarter.
Actual results of operations will depend on numerous factors, many of which are beyond our control as further discussed in Part I, “Item 1A. Risk Factors” included elsewhere in this Annual Report on Form 10-K.
Actual results of operations will depend on numerous factors, many of which are beyond our control as further discussed in Part I, “ Item 1A.
Key Operating and Financial Metrics We collect and analyze operating and financial data to assess the performance of our business and optimize resource allocation.
No goodwill impairment was recorded for the years ended December 31, 2023, and January 1, 2023. Key Operating and Financial Metrics We collect and analyze operating and financial data to assess the performance of our business and optimize resource allocation.
Our corporate banking relationship is with Bank of America. 63 Table of Contents Credit Facilities During November 2021, we entered into a Credit Agreement with Bank of America to provide a revolving facility that provides for borrowings up to $50.0 million.
Credit Facilities In November 2021, we entered into the 2021 Credit Agreement with Bank of America to provide the 2021 Revolving Facility that provided for borrowings up to $50.0 million with a maturity date of November 15, 2024.
We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ significantly from our estimates.
The preparation of consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ significantly from our estimates.
Our effective tax rate will change from quarter to quarter based on recurring and nonrecurring factors including, but not limited to, the geographical mix of earnings, enacted tax legislation, state and local income taxes, the impact of permanent tax adjustments, and the interaction of various tax strategies.
Our effective tax rate will change from quarter to quarter based on recurring and nonrecurring factors including, but not limited to, the geographical mix of earnings, enacted tax legislation, state and local income taxes, the impact of permanent tax adjustments, tax audit settlements, and the interaction of various tax strategies. 58 Table of Contents We regularly assess the realizability of deferred tax assets (“DTAs”) and record a valuation allowance to reduce the DTAs to the amount that is more likely than not to be realized.
Refer to Note 6, Leases , of the accompanying notes to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K. Equity-Based Compensation Equity-based compensation is measured at the grant date or modification date (“measurement date”) for all equity-based awards made to employees and nonemployees based on the estimated fair value of the awards.
Equity-Based Compensation Equity-based compensation is measured at the grant date or modification date (“measurement date”) for all equity-based awards made to employees and nonemployees based on the estimated fair value of the awards.
There is judgment in utilizing historical trends for estimating future returns. Our refund liability for sales returns is included in returns reserve on the consolidated balance sheets and represents the expected value of the refund that will be due to our customers. Leases On January 3, 2022, we adopted ASC 842.
Our refund for sales returns is included in returns reserve and asset for recovery on the consolidated balance sheets and represents the expected value of the refund that will be due to our customers. 63 Table of Contents Leases On January 3, 2022, we adopted Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 842, Leases (“ASC 842”).
Our non-GAAP financial measures should not be considered in isolation from, or as substitutes for, financial information prepared in accordance with GAAP. There are several limitations related to the use of our non-GAAP financial measures as compared to the closest comparable GAAP measures.
There are several limitations related to the use of our non-GAAP financial measures as compared to the closest comparable GAAP measures.
Cash Flow Analysis The following table summarizes our cash flows for the periods indicated: 2022 2021 2020 (in thousands) Net cash provided by (used in): Operating activities $ 6,199 $ 26,896 $ 4,856 Investing activities (5,123) (3,394) (1,913) Financing activities (2,765) (27,653) 6,755 Net (decrease) increase in cash, cash equivalents and restricted cash $ (1,689) $ (4,151) $ 9,698 Operating Activities During 2022, net cash provided by operating activities was $6.2 million after net income of $3.7 million was adjusted for certain non-cash items, including depreciation and amortization, non-cash lease expense, amortization of debt discount and debt issuance costs, equity-based compensation, deferred taxes and the effect of changes in working capital and other activities.
Cash Flow Analysis The following table summarizes our cash flows for the periods indicated: 2024 2023 2022 (in thousands) Net cash provided by: Operating activities $ 2,601 $ 15,421 $ 6,199 Investing activities (2,874) (4,003) (5,123) Financing activities 2,227 (19,131) (2,765) Net increase (decrease) in cash and cash equivalents $ 1,954 $ (7,713) $ (1,689) Operating Activities Net cash provided by operating activities consists primarily of net income (loss) adjusted for certain non-cash items, including depreciation, amortization, equity-based compensation, the effect of changes in working capital and other activities.
Other Income (Expense), Net Other income (expense), net consists primarily of interest expense and other miscellaneous income. (Provision) Benefit for Income Taxes The (provision) benefit for income taxes represents federal, state, and local income taxes. The effective rate differs from the statutory rate primarily due to non-deductible equity-based compensation expenses and state taxes.
The effective rate differs from the statutory rate primarily due to non-deductible equity-based compensation expenses, non-deductible officer compensation, and state taxes.
The following table sets forth our key performance indicators for the periods presented (in thousands, except for percentages and Average Order Value). 2022 2021 2020 Gross Margin 43.5 % 47.1 % 44.4 % Net income (loss) $ 3,725 $ 2,045 $ (19,304) Adjusted EBITDA (1) $ 29,096 $ 41,406 $ 18,911 Adjusted EBITDA Margin (1) 6.6 % 11.0 % 7.6 % Active Customers (2) 3,223 2,760 2,000 Average Order Value $ 131 $ 120 $ 106 (1) For a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measure and why we consider them useful, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.” (2) Active Customers count is based on de-duplication logic using customer account and guest checkout name, address, and email information.
The following table sets forth our key performance indicators for the periods presented (in thousands, except for percentages and Average Order Value). 2024 2023 2022 Gross Margin 41.2 % 41.7 % 43.5 % Net income (loss) $ (55,286) $ (19,334) $ 3,725 Adjusted EBITDA (1) $ (9,738) $ 3,231 $ 29,096 Adjusted EBITDA margin (1) (3.1) % 0.9 % 6.6 % Active Customers 2,620 2,830 3,223 Average Order Value $ 137 $ 133 $ 131 (1) For a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measure and why we consider them useful, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.” Active Customers We define Active Customers as the number of customers who have made at least one purchase across our platform in the prior 12-month period.
See “Risk Factors.” Customer Acquisition Our business performance depends in part on our continued ability to cost-effectively acquire new customers.
See Part I, “ Item 1A. Risk Factors ” included elsewhere in this Annual Report on Form 10-K. 56 Table of Contents Customer Acquisition Our business performance depends in part on our continued ability to cost-effectively acquire new customers.
We consider many factors when assessing the likelihood of future realization, including our recent cumulative loss, earnings expectations in earlier future years, and other relevant factors.
We consider many factors when assessing the likelihood of future realization, including our recent cumulative loss, earnings expectations in earlier future years, and other relevant factors. As of December 29, 2024, we had approximately $24.4 million in gross DTAs and $10.3 million in gross DTLs, which resulted in a net DTA of $14.1 million.
These non-GAAP financial measures may be different than similarly titled measures used by other companies. To supplement our audited consolidated financial statements which are prepared in accordance with GAAP, we use “Adjusted EBITDA”, “Adjusted EBITDA Margin” and “Net Debt” which are non-GAAP financial measures (collectively referred to as “Adjusted EBITDA”).
To supplement our audited consolidated financial statements which are prepared in accordance with GAAP, we use “Adjusted EBITDA”, “Adjusted EBITDA Margin” (collectively referred to as “Adjusted EBITDA”) and “Free Cash Flow” which are non-GAAP financial measures. Our non-GAAP financial measures should not be considered in isolation from, or as substitutes for, financial information prepared in accordance with GAAP.
When quarterly gross profit fluctuations have been unfavorable relative to the fluctuations in sales, these situations have been driven by non-recurring, external factors, such as the COVID-19 pandemic and the ensuing macroeconomic slowdown that began in mid-2022.
Our quarterly gross profit fluctuates primarily based on how we manage our inventory and merchandise mix and has typically been in line with fluctuations in net revenue. When quarterly gross profit fluctuations have deviated relative to the fluctuations in sales, these situations have been driven by non-recurring, external factors, such as the COVID-19 pandemic.
Critical Accounting Policies and Estimates Our consolidated financial statements and the related notes thereto included elsewhere in this Annual Report on Form 10-K are prepared in accordance with GAAP. The preparation of consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses and related disclosures.
In addition to these non-cash expenses, we incurred travel costs and some inefficiency and redundancies in our labor costs during the first quarter of 2025 as we completed consolidation of the facilities. Critical Accounting Policies and Estimates Our consolidated financial statements and the related notes thereto included elsewhere in this Annual Report on Form 10-K are prepared in accordance with GAAP.
We believe that our disciplined approach to capital spending will enable us to generate positive returns on our investments over the long term. Components of Our Results of Operations Net Revenue Net revenue consists primarily of gross sales, net of merchandise returns and promotional discounts and markdowns, generated from the sale of apparel, footwear, and accessories.
Components of Our Results of Operations Net Revenue Net revenue consists primarily of gross sales, net of merchandise returns, international duties and taxes, and promotional discounts and markdowns, generated from the sale of apparel, footwear, and accessories. Net revenue excludes sales taxes assessed by governmental authorities.
McCreight will receive two bonuses equal to $2.0 million and $1.0 million in March 2023 and March 2024, respectively, which will be settled in RSUs that vest in 4 and 2 quarterly installments from March 2023 and March 2024, respectively, through December 2023 and June 2024, respectively.
McCreight received one bonus equal to $2.0 million in March 2023 and one bonus equal to $1.0 million in March 2024, both in the form of RSUs that vested in four and two quarterly installments from March 2023 and March 2024, respectively, through December 2023 and June 2024, respectively. U nder the Executive Chairman Employment Agreement, Mr.
Due to these limitations, Adjusted EBITDA, Adjusted EBITDA margin, and Net Debt should not be considered as measures of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using these non-GAAP measures only supplementally.
We compensate for these limitations by relying primarily on our GAAP results and using these non-GAAP measures only supplementally. As noted in the table below, Adjusted EBITDA includes adjustments to exclude the impact of depreciation and amortization, interest expense, income taxes, equity-based compensation and goodwill impairment.
A reconciliation of non-GAAP Net Debt as of January 1, 2023 and January 2, 2022 is as follows: As of January 1, 2023 January 2, 2022 (in thousands) Revolving line of credit, long term $ (25,000) $ (25,000) Cash and cash equivalents 10,219 11,402 Net Debt $ (14,781) $ (13,598) Factors Affecting Our Performance Our financial condition and results of operations have been, and will continue to be, affected by a number of factors that present significant opportunities for us but also pose risks and challenges, including what is discussed below.
We believe free cash flow is an important metric because it represents a measure of how much cash from operations we have available for discretionary and non-discretionary items after the deduction of capital expenditures . A reconciliation to non-GAAP Free Cash Flow from net cash provided by operating activities for the periods presented is as follows (in thousands): 2024 2023 2022 Net cash provided by operating activities $ 2,601 $ 15,421 $ 6,199 Capitalized software development costs (1,574) (2,055) (2,500) Purchases of property and equipment (1,300) (1,880) (2,511) Free Cash Flow $ (273) $ 11,486 $ 1,188 Factors Affecting Our Performance Our financial condition and results of operations have been, and will continue to be, affected by a number of factors that present significant opportunities for us but also pose risks and challenges, including what is discussed below.
This was primarily driven by a $19.6 million decrease in accrued expenses and other current liabilities, $15.7 million increase in inventory balances, $6.5 million increase in income tax receivable and a $2.6 million decrease in operating lease liabilities; these were partially offset by $4.0 million increase in accounts 64 Table of Contents payable, $3.4 million increase in prepaid and other current assets, $3.5 million decrease in accounts receivable, $2.6 million decrease in assets for recovery, and a $1.4 million decrease in other non-current liabilities.
This was partially offset by $4.0 million in accrued expenses and other current liabilities primarily driven by an increase in our stored-value card liability, a $3.0 million decrease in prepaids and other current assets driven by lower prepaid marketing and prepaid supplies costs due to lower sales, a $1.0 million decrease in accounts receivable driven by lower sales and a $0.3 million increase related to other noncurrent liabilities driven by increased non-current deferred tax liabilities.
The IBR is determined at the lease commencement and is subsequently reassessed upon a modification to the lease arrangement.
The IBR is determined at the lease commencement and is subsequently reassessed upon a modification to the lease arrangement. Refer to Note 6, Leases , of the accompanying notes to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
We concluded that the two bonuses were liability-classified upon issuance in November 2022. 66 Table of Contents The fair value of grants of restricted stock or restricted stock units is based on the fair value of our common stock underlying the award on the measurement date.
The fair value of grants of restricted stock or RSUs is based on the fair value of our common stock underlying the award on the measurement date. For stock option awards, we apply the Black-Scholes option pricing model to determine the fair value.
This was offset by a reduction of $83.4 million of net proceeds from the IPO in 2021 and related offering costs, a $16.5 million decreases in proceeds (net of repayments) from our revolving line of credit facilities, $1.1 million of withholding tax p ayments related to vesting of RSUs, and a $0.8 million increase of finance lease payments primarily attributed to the robotics system at the Pennsylvania distribution center.
The increase was primarily due to higher borrowings of $20.1 million on our 2021 Revolving Facility, as amended, a $2.0 million decrease in repayments on our 2021 Revolving Facility, as amended, and a $0.4 million decrease in withholding tax payments related to vesting of RSUs, partially offset by a $0.5 million increase related to the 2024 Repurchase Program, a $0.4 million increase in finance lease payments, and a $0.3 million decrease in proceeds received from issuance of common stock under our employee stock purchase plan (“ESPP”).
Overview Lulus is a customer-driven, digitally-native fashion brand primarily serving a large, diverse community of Millennial and Gen Z women, who typically meet us in their 20s and stay with us through their 30s and beyond. We focus relentlessly on giving our customers what they want.
Our goal is to become the most trusted and number one destination for dresses, helping every woman feel confident and celebrated, supporting her for all of life's occasions. Lulus primarily serves a large, diverse community of Millennial and Gen Z women, who typically meet us in their 20s and stay with us through their 30s and beyond.
For additional discussion of risks related to the COVID-19 pandemic and the impact of the COVID-19 pandemic on our Company, see “Risk Factors—Risks Related to our Business—The COVID-19 pandemic has had and may in the future have an adverse effect on our labor workforce availability, supply chain, business, financial condition, cash flows, and results of operations in ways that remain unpredictable.” 55 Table of Contents Impact of Macroeconomic Trends on Business Changing macroeconomic factors, including inflation, interest rates, fuel prices, and overall consumer confidence with respect to current and future economic conditions have directly impacted our sales in fiscal 2022 as discretionary consumer spending levels and shopping behavior fluctuate with these factors.
Impact of Macroeconomic Trends on Business Changing macroeconomic factors, including inflation, interest rates, student loan repayment resumption, tariffs or bans, world events, wars and domestic and international conflicts, existing and future laws and regulations, directives (including executive orders), and overall consumer confidence with respect to current and future economic conditions have directly impacted our sales in fiscal 2024 as discretionary consumer spending levels and shopping behavior fluctuate with these factors.
The changes in cash provided was primarily driven by an increase of $1.7 million due to an increase in net income from $2.0 million in 2021 to net income of $3.7 million in 2022, a decrease of $29.5 million related to changes in our operating assets and liabilities and an increase of $7.1 million of non-cash items .
The decrease was primarily due to an increase of $36.0 million in our net loss after adjusting for an increase in non-cash items of $26.5 million related to goodwill impairment, depreciation, amortization, equity-based compensation, and other activities , a $6.3 million increase in inventory purchases due to less inventory carried over from prior year in 2024, an increase of $3.6 million in income tax refund receivable due to the finalization of a multi-year state income tax audit, a decrease of $1.4 million in accounts payable related to the timing of payments related to our credit card payables, a $0.2 million decrease related to operating lease liabilities, and a $0.1 million increase related to assets for recovery .
McCreight signed in November 2022, reflecting his new role as Executive Chairman, which became effective on the Effective Date, Mr.
McCreight effective in November 2022, when he transitioned to the role of Executive Chairman, (the “Executive Chairman Employment Agreement”) , Mr.