The increase in cost of revenue was primarily attributable to increased orders partially offset by supply chain efficiencies and cost improvement efforts.
The increase in cost of revenue was primarily attributable to increased orders partially offset by supply chain efficiencies and cost improvement efforts.
Further, we believe this measure is helpful in highlighting trends in our operating results, because it excludes the impact of items that are outside the control of management or not reflective of our ongoing operations and performance.
Further, we believe this measure is helpful in highlighting trends in our operating results, because it excludes the impact of items that are outside the control of management or not reflective of our ongoing operations and performance.
Investing Activities Net cash provided by investing activities for the year ended December 31, 2024 was $1.4 million, compared to $140.0 million used in investing activities for the year ended December 31, 2023.
Net cash provided by investing activities for the year ended December 31, 2024 was $1.4 million, compared to $140.0 million used in investing activities for the year ended December 31, 2023.
Financing Activities Net cash used in financing activities was $127.3 million for the year ended December 31, 2024, compared to $48.8 million used in financing activities for the year ended December 31, 2023.
Net cash used in financing activities was $127.3 million for the year ended December 31, 2024, compared to $48.8 million used in financing activities for the year ended December 31, 2023.
Through this virtuous cycle we have successfully gained share of our industry while increasing our share of customer wallet. We continue to drive repeat behavior through strong customer satisfaction, improvements in data-driven personalization, product recommendations, customer service and engagement, in addition to new products and brand launches.
Through this virtuous cycle we have successfully gained share of our industry while increasing our share of customer wallet. We continue to aim to drive repeat behavior through strong customer satisfaction, improvements in data-driven personalization, product recommendations, customer service and engagement, in addition to new products and brand launches.
The amount of the deferred tax asset considered realizable, however, could be reduced in the near term if estimates of future taxable income during the carryforward period are reduced. Significant judgment is required in determining our uncertain tax positions.
The amount of the deferred tax asset considered realizable, however, could be reduced in the near term if estimates of future taxable income during the carryforward period are reduced. Judgment is required in determining our uncertain tax positions.
If actual market conditions are less favorable than those we project, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. 82 Table of Contents Income Taxes Income taxes are accounted for under the asset and liability method.
If actual market conditions are less favorable than those we project, further adjustments may be required that would increase the cost of goods sold in the period in which such a determination was made. 83 Table of Contents Income Taxes Income taxes are accounted for under the asset and liability method.
Although we believe that the estimates we use are reasonable, due to the inherent uncertainty involved in making those estimates, actual results reported in future periods could differ from those estimates. 81 Table of Contents Revenue Recognition Our primary source of revenue is from the sales of our products through our online direct-to-consumer model.
Although we believe that the estimates we use are reasonable, due to the inherent uncertainty involved in making those estimates, actual results reported in future periods could differ from those estimates. 82 Table of Contents Revenue Recognition Our primary source of revenue is from the sales of our products through our online direct-to-consumer model.
Our net cash provided by operating activities for the year ended December 31, 2024 and 2023 consisted of $101.5 million and $58.5 million of net income, adjusted for $33.6 million and $32.2 million of non-cash expenses and $2.7 million and $(3.2) million of net cash provided (used in) as a result of changes in operating assets and liabilities, respectively.
Our net cash provided by operating activities for the years ended December 31, 2024 and 2023 consisted of $101.5 million and $58.5 million of net income, adjusted for $33.6 million and $32.2 million of non-cash expenses and $2.7 million and $(3.2) million of net cash provided (used in) as a result of changes in operating assets and liabilities, respectively.
The $1.4 million of net cash provided by investing activities in the year ended December 31, 2024 was primarily related to a $(30.0) million net change in short-term deposits, a $(18.5) million investment in marketable securities and $(3.3) million related to capital expenditures.
The $1.4 million of net cash provided by investing activities in the year ended December 31, 2024 was primarily related to a $30.0 million net change in short-term deposits, partially offset by a $18.5 million investment in marketable securities and $3.3 million related to capital expenditures.
Net revenue is primarily driven by the number of orders. 71 Table of Contents Cost of Revenue Cost of revenue consists principally of the costs to procure our products, including the amounts invoiced by our third-party contract manufacturers and suppliers for inventory, as well as inbound and outbound shipping costs, duties and other related costs, and inventory write-offs.
Net revenue is primarily driven by the number of orders. Cost of Revenue Cost of revenue consists principally of the costs to procure our products, including the amounts invoiced by our third-party contract manufacturers and suppliers for inventory, as well as inbound and outbound shipping costs, duties and other related costs, and inventory write-offs.
Stock-based compensation expense was $25.0 million for the year ended December 31, 2024, compared to stock-based compensation expense of $24.1 million for the year ended December 31, 2023. 73 Table of Contents Financial Income, Net Year Ended December 31, 2024 2023 $ Change % Change (in thousands) Financial Income, net $ (12,306) $ (4,283) $ (8,023) 187.3 % Financial income, net increased by $8.0 million for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Stock-based compensation expense was $25.0 million for the year ended December 31, 2024, compared to stock-based compensation expense of $24.1 million for the year ended December 31, 2023. 75 Table of Contents Financial Income, Net Year Ended December 31, 2024 2023 $ Change % Change (in thousands) Financial income, net $ (12,306) $ (4,283) $ (8,023) 187.3 % Financial income, net increased by $8.0 million, or 187.3%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The 2024 Credit Facilities were not utilized by the Company and were replaced in full by the 2025 Credit Facilities in January 2025. 78 Table of Contents 2020 Credit Facility In April 2020, we entered into a loan agreement with Bank Hapoalim, denominated in NIS, pursuant to which we borrowed an aggregate principal amount of NIS 5 million (approximately $1.4 million according to the applicable exchange rate as of December 31, 2023) (the “2020 Credit Facility”).
The 2025 Credit Facilities were governed by Israeli law. 79 Table of Contents The 2024 Credit Facilities were not utilized and were replaced in full by the 2025 Credit Facilities in January 2025. 2020 Credit Facility In April 2020, we entered into a loan agreement with Bank Hapoalim, denominated in NIS, pursuant to which we borrowed an aggregate principal amount of NIS 5 million (approximately $1.4 million according to the applicable exchange rate as of December 31, 2023) (the “2020 Credit Facility”).
Attractive Unit Economics Supported by Efficient Customer Acquisition and Repeat Purchases Through our technology platform we are able to efficiently bring visitors to our website, turn visitors into users by learning about them through engagement, leverage the data we have across the platform to convert those users into paying customers, and then convert customers into repeat customers.
Attractive Unit Economics Dependent on Efficient Customer Acquisition and Repeat Purchases Through our technology platform we aim to efficiently bring visitors to our website, turn visitors into users by learning about them through engagement, leverage the data we have across the platform to convert those users into paying customers, and then convert customers into repeat customers.
An additional commitment fee of 0.32% applied to any unused credit. The obligations of the Company under the 2024 Credit Facilities included a negative pledge by the Company and were guaranteed by certain of the Company’s subsidiaries.
An annual commitment fee of 0.32% applied to any unused portion of the 2024 Credit Facilities. The obligations of the Company under the 2024 Credit Facilities were subject to a negative pledge by the Company and were guaranteed by certain of the Company’s subsidiaries.
Risk Factors—Risks Related to Our Business and Industry—We may need additional capital, and we cannot be sure that additional financing will be available on favorable terms, if at all.” Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31 2024 2023 2022 (in thousands) Cash provided by operating activities $ 137,764 $ 87,455 $ 39,032 Cash provided by (used in) investing activities 1,352 (139,991) (25,780) Cash (used in) provided by financing activities (127,299) 48,811 (246) Effect of exchange rate fluctuations on cash and cash equivalents (236) (623) (781) Net increase (decrease) in cash, cash equivalents and restricted cash $ 11,581 $ (4,348) $ 12,225 Operating Activities Our largest source of operating cash is cash collected from sales of our products to our customers.
Risk Factors—Risks Related to Our Business and Industry—We may need additional capital, and we cannot be sure that additional financing will be available on favorable terms, if at all.” Cash Flows The following table summarizes our cash flows for the periods presented: Year Ended December 31 2025 2024 2023 (in thousands) Cash provided by operating activities $ 87,581 $ 137,764 $ 87,455 Cash (used in) provided by investing activities (267,248) 1,352 (139,991) Cash provided by (used in) financing activities 531,348 (127,299) 48,811 Effect of exchange rate fluctuations on cash and cash equivalents 251 (236) (623) Net increase (decrease) in cash, cash equivalents and restricted cash $ 351,932 $ 11,581 $ (4,348) 80 Table of Contents Operating Activities Our largest source of operating cash is cash collected from sales of our products to our customers.
See the section titled “Item 6.C. Directors, Senior Management and Employees—Board Practices—Employment and Consulting Agreements with Executive Officers.” These obligations are partially funded through accounts maintained with financial institutions and recognized as an asset on our balance sheet. Of this amount, $0.5 million is unfunded.
Directors, Senior Management and Employees—Board Practices—Employment and Consulting Agreements with Executive Officers.” These obligations are partially funded through accounts maintained with financial institutions and recognized as an asset on our balance sheet. Of this amount, $0.75 million is unfunded.
Other companies, including companies in our industry, may calculate Adjusted EBITDA and Adjusted EBITDA margin differently or not at all, which reduces their usefulness as comparative measures. Year Ended December 31, 2024 2023 2022 (in thousands) Net Income $ 101,491 $ 58,534 $ 21,728 Financial income, net (12,306) (4,283) (1,247) Taxes on income 26,415 20,067 7,184 Depreciation and amortization 9,827 8,605 4,408 Share-based compensation 25,022 24,111 6,697 Non-recurring adjustments — 300 701 Adjusted EBITDA $ 150,449 $ 107,334 $ 39,471 Net income margin 15.7 % 11.5 % 6.7 % Adjusted EBITDA margin 23.3 % 21.1 % 12.2 % Adjusted Operating Income Adjusted operating income is defined as operating income adjusted for the impact of share-based compensation and non-recurring adjustments.
Other companies, including companies in our industry, may calculate Adjusted EBITDA and Adjusted EBITDA margin differently or not at all, which reduces their usefulness as comparative measures. Year Ended December 31, 2025 2024 2023 (in thousands) Net Income $ 110,745 $ 101,491 $ 58,534 Financial income, net (16,935) (12,306) (4,283) Taxes on income 24,960 26,415 20,067 Depreciation and amortization 10,687 9,827 8,605 Share-based compensation 33,891 25,022 24,111 Non-recurring adjustments — — 300 Adjusted EBITDA $ 163,348 $ 150,449 $ 107,334 Net income margin 13.7 % 15.7 % 11.5 % Adjusted EBITDA margin 20.2 % 23.3 % 21.1 % Adjusted Operating Income Adjusted operating income is defined as operating income adjusted for the impact of share-based compensation and non-recurring adjustments.
We had net revenue outside of the United States of $100.3 million, $94.6 million and $83.4 million for the years ended December 31, 2024, 2023 and 2022, respectively, accounting for approximately 15%, 19% and 26% of our net revenue for the years then ended, respectively.
We had net revenue outside of the United States of $142.1 million, $100.3 million and $94.6 million for the years ended December 31, 2025, 2024 and 2023, respectively, accounting for approximately 18%, 15% and 19% of our net revenue for the years then ended, respectively.
This increase was primarily due to an increase of $33.6 million in advertising costs to support sales growth. Selling, general and administrative expenses for the year ended December 31, 2023, were also impacted by increased investment related to growth initiatives, including ODDITY LABS and future brands. We also incurred increased expenses related to our IPO and public company costs.
This increase was primarily due to an increase of $81 million in advertising costs to support sales growth. Selling, general and administrative expenses for the year ended December 31, 2025 were also impacted by increased investment related to growth initiatives, including ODDITY LABS and future brands.
Borrowings under the 2024 Credit Facilities accrued interest at a percentage rate per annum equal to SOFR + 2.7% for borrowings of up to $70 million; SOFR + 3.5% for fixed revolving loans provided for a period shorter than a year; and Prime + 0.1% for on-call borrowings made in NIS.
Borrowings under the 2024 Credit Facilities bore interest at a per annum rate equal to SOFR + 2.7% for borrowings of up to $70 million for a period of one year; SOFR + 3.5% for fixed revolving loans with a term of less than one year; and Prime + 0.1% for on-call borrowings denominated in NIS.
Our primary uses of cash from operating activities are for marketing expenses, personnel expenses, and general and administrative expenses. 79 Table of Contents Net cash provided by operating activities increased to $137.8 million for the year ended December 31, 2024, compared to $87.5 million for the year ended December 31, 2023, primarily due to an increase in net revenue and higher gross margins, leading to an increase in net income adjusted for certain non-cash expenses and change in working capital.
Net cash provided by operating activities increased to $137.8 million for the year ended December 31, 2024, compared to $87.5 million for the year ended December 31, 2023, primarily due to an increase in net revenue and higher gross margins, leading to an increase in net income adjusted for certain non-cash expenses and change in working capital.
Taxes on Income Taxes on income mainly consists of income taxes related to Israel and United States federal and state taxes, and changes in deferred tax assets.
Taxes on Income Taxes on income mainly consist of current income taxes related to Israel and United States federal and state taxes, as well as changes in deferred tax assets and liabilities.
Our gross margin increased 3.2% to 70.4% in the year ended December 31, 2023, compared to 67.2% in the year ended December 31, 2022. Our gross margin increase was largely driven by supply chain efficiencies and cost improvement efforts.
Our gross margin increased 0.3% to 72.7% in the year ended December 31, 2025 compared to 72.4% in the year ended December 31, 2024. Our gross margin increase was largely driven by supply chain efficiencies and cost improvement efforts.
Borrowings under the 2025 Credit Facilities will accrue interest at a percentage rate per annum equal to SOFR + 3.1% for borrowings of up to $130,000,000; SOFR + 2.6% for fixed revolving loans provided for a period shorter than a year; and Prime + 0.1% for on-call borrowings made in NIS.
Borrowings under the 2025 Credit Facilities bore interest at a per annum rate equal to SOFR + 3.1% for borrowings of up to $130 million for a period of one year; SOFR + 2.6% for fixed revolving loans with a term of less than one year; and Prime + 0.1% for on-call borrowings denominated in NIS.
Our historical results and period-to-period comparisons for any prior period are not necessarily indicative of results expected in any future period. Year Ended December 31, 2024 2023 2022 % of net % of net % of net (in thousands) revenue (in thousands) revenue (in thousands) revenue Statements of Operations Data: Net revenue $ 647,040 100.0 % $ 508,685 100.0 % $ 324,520 100.0 % Cost of revenue 178,718 27.6 150,456 29.6 106,470 32.8 Gross profit 468,322 72.4 358,229 70.4 218,050 67.2 Selling, general and administrative expenses 352,722 54.5 283,911 55.8 190,385 58.7 Operating income 115,600 17.9 74,318 14.6 27,665 8.5 Financial income, net (12,306) (1.9) (4,283) (0.8) (1,247) (0.4) Income before taxes on income 127,906 19.8 78,601 15.4 28,912 8.9 Taxes on income 26,415 4.1 20,067 3.9 7,184 2.2 Net income $ 101,491 15.7 % $ 58,534 11.5 % $ 21,728 6.7 % 72 Table of Contents Comparison of Year Ended December 31, 2024 and 2023 Net Revenue Year Ended December 31, 2024 2023 $ Change % Change (in thousands) Net revenue $ 647,040 $ 508,685 $ 138,355 27.2 % Net revenue increased by $138.4 million, or 27.2%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Our historical results and period-to-period comparisons for any prior period are not necessarily indicative of results expected in any future period. Year Ended December 31, 2025 2024 2023 % of net % of net % of net (in thousands) revenue (in thousands) revenue (in thousands) revenue Statements of Operations Data: Net revenue $ 809,844 100 % $ 647,040 100.0 % $ 508,685 100.0 % Cost of revenue 221,138 27.3 178,718 27.6 150,456 29.6 Gross profit 588,706 72.7 468,322 72.4 358,229 70.4 Selling, general and administrative expenses 469,936 58.0 352,722 54.5 283,911 55.8 Operating income 118,770 14.7 115,600 17.9 74,318 14.6 Financial income, net (16,935) (2.1) (12,306) (1.9) (4,283) (0.8) Income before taxes on income 135,705 16.8 127,906 19.8 78,601 15.4 Taxes on income 24,960 3.1 26,415 4.1 20,067 3.9 Net income $ 110,745 13.7 % $ 101,491 15.7 % $ 58,534 11.5 % Comparison of Years Ended December 31, 2025 and 2024 Net Revenue Year Ended December 31, 2025 2024 $ Change % Change (in thousands) Net revenue $ 809,844 $ 647,040 $ 162,804 25.2 % Net revenue increased by $163 million, or 25.2%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
GAAP. Year Ended December 31, 2024 2023 2022 (in thousands) Operating income $ 115,600 $ 74,318 $ 27,665 Share-based compensation 25,022 24,111 6,697 Non-recurring adjustments — 300 701 Adjusted operating income $ 140,622 $ 98,729 $ 35,063 77 Table of Contents Adjusted Net Income Adjusted net income is defined as net income adjusted for the impact of share-based compensation, non-recurring adjustments, and the tax effect of Non-GAAP adjustments.
GAAP. Year Ended December 31, 2025 2024 2023 (in thousands) Operating income $ 118,770 $ 115,600 $ 74,318 Share-based compensation 33,891 25,022 24,111 Non-recurring adjustments — — 300 Adjusted operating income $ 152,661 $ 140,622 $ 98,729 77 Table of Contents Adjusted Net Income Adjusted net income is defined as net income adjusted for the impact of share-based compensation, non-recurring adjustments, one-time tax gains/losses and the tax effect of Non-GAAP adjustments.
The changes in operating assets and liabilities were primarily driven by an increase in trade payables and other accounts payable, partially offset by an increase in inventory and prepaid expenses and other current assets.
The changes in operating assets and liabilities were primarily driven by an increase in inventory and prepaid expenses and other receivables.
The 2024 Credit Facilities also contained customary affirmative and negative covenants, as well as certain financial covenants, including that the Company’s shareholder equity ratio would not fall, at any given time, below 20% and that the net debt-to-EBITDA ratio of the Company would not exceed 3x of EBITDA.
The 2024 Credit Facilities contained customary affirmative and negative covenants, as well as financial covenants requiring the Company’s shareholders’ equity ratio to not fall below 20% at any time and the Company’s Net Debt-to-EBITDA ratio to not exceed 3.0x.
It drives our financial model through increased conversion, higher average order value, and repeat frequency. We believe our investment in molecule discovery with ODDITY LABS will deepen our competitive advantage in product development. Expanding our Global Footprint Our upfront investments in technology allow us to scale in new markets quickly and with limited asset intensity.
We believe our investment in molecule discovery with ODDITY LABS will deepen our competitive advantage in product development. 71 Table of Contents Expanding our Global Footprint Our upfront investments in technology allow us to scale in new markets quickly and with limited asset intensity.
Our net cash for the year ended December 31, 2023 and 2022 consisted of $58.5 million and $21.7 million of net income, adjusted for $32.2 million and $11.1 million of non-cash expenses and $(3.2) million and $6.2 million of net cash (used in) provided as a result of changes in operating assets and liabilities, respectively.
Our net cash provided by operating activities for the years ended December 31, 2025 and 2024 consisted of $110.7 million and $101.5 million of net income, adjusted for $45.1 million and $33.6 million of non-cash expenses and $(68.2) million and $2.7 million of net cash (used in) provided as a result of changes in operating assets and liabilities, respectively.
Our net revenue increased to $647 million in 2024 from $509 million and $325 million in 2023 and 2022. We achieved net income of $101.5 million, $58.5 million, and $21.7 million in 2024, 2023, and 2022 respectively. We achieved Adjusted EBITDA of $150.4 million in 2024 from $107.3 million and $39.5 million in 2023 and 2022.
Our net revenue increased to $810 million in 2025 from $647 million and $509 million in 2024 and 2023. We achieved net income of $110.7 million, $101.5 million, and $58.5 million in 2025, 2024 and 2023, respectively.
Data collected from users forms a critical component of our customer acquisition funnel as it enables us to efficiently convert users to customers, informs our brand and product roadmap, and improves our machine learning algorithms to more accurately predict product matches and develop new products. 70 Table of Contents A Proven Brand Scaling Machine We have an excellent track record of launching and scaling online brands, starting with IL MAKIAGE in 2018 and SpoiledChild in 2022.
Data collected from users forms a critical component of our customer acquisition funnel as it enables us to efficiently convert users to customers, informs our brand and product roadmap, and improves our machine learning algorithms to more accurately predict product matches and develop new products.
Net cash provided by financing activities was $48.8 million for the year ended December 31, 2023, compared to $0.2 million used in financing activities for the year ended December 31, 2022.
Financing Activities Net cash provided by financing activities was $531.3 million for the year ended December 31, 2025, compared to $127.3 million used in financing activities for the year ended December 31, 2024.
Trend Information For a discussion of the trends that affect our business, financial condition and results of operations, see the sections titled “Item 3.D. Key Information—Risk Factors” and “Item 5.A. Operating and Financial Review and Prospects—Operating Results.” E. Critical Accounting Estimates We believe that the following accounting policies involve a high degree of judgment and complexity.
We review and target our research and development activities on an ongoing basis based on the needs of our business. D. Trend Information For a discussion of the trends that affect our business, financial condition and results of operations, see the sections titled “Item 3.D. Key Information—Risk Factors” and “Item 5.A. Operating and Financial Review and Prospects—Operating Results.” E.
The increase was primarily attributable to interest on bank deposits and marketable securities. See the section titled “Item 5.B. Operating and Financial Review and Prospects—Liquidity and Capital Resources” below.
The increase was primarily attributable to interest on higher cash balances and marketable securities, partly offset by interest expense related to the amortization of issuance costs related to the Exchangeable Notes. See the section titled “Item 5.B. Operating and Financial Review and Prospects—Liquidity and Capital Resources” below.
By excluding certain items that may not be indicative of our recurring core operating results, we believe that Adjusted EBITDA and Adjusted EBITDA margin provide meaningful supplemental information regarding our performance.
GAAP. 76 Table of Contents We believe Adjusted EBITDA and Adjusted EBITDA margin are useful for financial and operational decision-making and as a means to evaluate period-to-period comparisons. By excluding certain items that may not be indicative of our recurring core operating results, we believe that Adjusted EBITDA and Adjusted EBITDA margin provide meaningful supplemental information regarding our performance.
GAAP. Year Ended December 31, 2024 2023 2022 (in thousands) Net income $ 101,491 $ 58,534 $ 21,728 Share-based compensation 25,022 24,111 6,697 Non-recurring adjustments — 300 701 Tax impact (5,168) (6,232) (1,828) Adjusted net income $ 121,345 $ 76,713 $ 27,298 B.
GAAP. Year Ended December 31, 2025 2024 2023 (in thousands) Net income $ 110,745 $ 101,491 $ 58,534 Share-based compensation 33,891 25,022 24,111 Non-recurring adjustments — — 300 Tax adjustments (1) (8,341) (5,168) (6,232) Adjusted net income $ 136,295 $ 121,345 $ 76,713 (1) Represents the tax impact of (a) the reconciling items above and (b) other discrete tax items. B.
For the year ended December 31, 2023, the non-cash charges included $8.6 million of depreciation and amortization and $24.1 million of share-based compensation. For the year ended December 31, 2022, non-cash charges included $4.4 million of depreciation and amortization, and $6.7 million of share-based compensation.
For the year ended December 31, 2025, non-cash charges included principally $10.7 million of depreciation and amortization and $33.9 million of share-based compensation. For the year ended December 31, 2024, the non-cash charges included principally $9.8 million of depreciation and amortization and $25.0 million of share-based compensation.
The $140.0 million of net cash used in investing activities in the year ended December 31, 2023 was primarily related to a $60.0 million net change in short-term deposits, a $50.0 million investment in marketable securities and $23.2 million related to the acquisition of Revela.
The $267.2 million of net cash used in investing activities in the year ended December 31, 2025 was primarily related to a $298.9 million investment in marketable securities and $3.9 million related to capital expenditures, partially offset by a $48 million net change in short-term deposits.
Financial Income, Net Financial income, net consists primarily of interest income on our bank deposits and marketable securities as well as gain or loss on foreign currency, mainly driven by liabilities denominated in currencies other than U.S. dollars.
Financial Income, Net Financial income, net consists primarily of interest income on our bank deposits and marketable securities, offset by interest expense from the amortization of issuance costs related to the Exchangeable Notes, gains or losses on foreign currencies, mainly driven by liabilities denominated in currencies other than U.S. dollars, and realized gains and losses on the sale of investments.
A reconciliation of the non-GAAP financial measures, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted operating income and Adjusted net income to the most directly comparable financial measures calculated in accordance with U.S.
Other companies, including companies in our industry, may calculate these measures differently or not at all, which reduces their usefulness as comparative measures. A reconciliation of the non-GAAP financial measures, Adjusted EBITDA, Adjusted EBITDA margin, Adjusted operating income and Adjusted net income to the most directly comparable financial measures calculated in accordance with U.S.
Comparison of Years Ended December 31, 2023 and 2022 Net Revenue Year Ended December 31, 2023 2022 $ Change % Change (in thousands) Net revenue $ 508,685 $ 324,520 $ 184,165 56.7 % Net revenue increased by $184.2 million, or 56.7%, for the year ended December 31, 2023, compared to the year ended December 31, 2022, primarily driven by a 40.2% increase in orders.
Comparison of Years Ended December 31, 2024 and 2023 Net Revenue Year Ended December 31, 2024 2023 $ Change % Change (in thousands) Net revenue $ 647,040 $ 508,685 $ 138,355 27.2 % Net revenue increased by $138.4 million, or 27.2%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
We have provided below a reconciliation of Adjusted EBITDA to net income, the most directly comparable financial measure presented in accordance with U.S. GAAP. 76 Table of Contents We believe Adjusted EBITDA and Adjusted EBITDA margin are useful for financial and operational decision-making and as a means to evaluate period-to-period comparisons.
Adjusted EBITDA margin is defined as Adjusted EBITDA divided by net revenue. We have provided below a reconciliation of Adjusted EBITDA to net income, the most directly comparable financial measure presented in accordance with U.S.
Research and Development, Patents and Licenses We have made, and will continue to make, significant investments in research and development and technology in an effort to improve our product offerings and enhance our customer experience. We review and target our research and development activities on an ongoing basis based on the needs of our business. D.
We expect that cash from operating activities and financing activities will be used to meet our capital expenditure needs in the foreseeable future. C. Research and Development, Patents and Licenses We have made, and will continue to make, significant investments in research and development and technology in an effort to improve our product offerings and enhance our customer experience.
Net cash used in investing activities for the year ended December 31, 2023 was $140.0 million, compared to $25.8 million used in investing activities for the year ended December 31, 2022.
Investing Activities Net cash used in investing activities for the year ended December 31, 2025 was $267.2 million, compared to $1.4 million provided by investing activities for the year ended December 31, 2024.
Gross Profit and Gross Margin Year Ended December 31, 2023 2022 $ Change % Change (in thousands) Gross profit $ 358,229 $ 218,050 $ 140,179 64.3 % Gross margin 70.4 % 67.2 % 3.2 % 74 Table of Contents Our gross profit increased by $140.2 million, or 64.3%, for the year ended December 31, 2023, compared to the year ended December 31, 2022 as a result of the growth in our net revenue.
Gross Profit and Gross Margin Year Ended December 31, 2025 2024 $ Change % Change (in thousands) Gross profit $ 588,706 $ 468,322 $ 120,384 25.7 % Gross margin 72.7 % 72.4 % 0.3 % Our gross profit increased by $120 million, or 25.7%, for the year ended December 31, 2025 compared to the year ended December 31, 2024 as a result of the growth in our net revenue.
Accordingly, these are the policies we believe are the most critical to aid in fully understanding and evaluating our financial condition and results of our operations. See Note 2 to our consolidated financial statements included elsewhere in this Annual Report for a description of our other significant accounting policies. The preparation of our financial statements in conformity with U.S.
See Note 2 to our consolidated financial statements included elsewhere in this Annual Report for a description of our other significant accounting policies. The preparation of our financial statements in conformity with U.S. GAAP requires us to make estimates and judgments that affect the amounts reported in those financial statements and accompanying notes.
We have additional brands in development, including Brands 3 and 4, which we are building to lead in their respective markets. Successful Product Launches Our data-centric strategy and direct-to-consumer model allow us to create and deliver superior products for our customers. Product innovation across categories has been a key driver of our success.
Successful Product Launches Our data-centric strategy and direct-to-consumer model allow us to create and deliver superior products for our customers. Product innovation across categories has been a key driver of our success. It drives our financial model through increased conversion, higher average order value, and repeat frequency.
Selling, General and Administrative Expenses Year Ended December 31, 2023 2022 $ Change % Change (in thousands) Selling, general, and administrative expenses $ 283,911 $ 190,385 $ 93,526 49.1 % Selling, general and administrative expenses increased by $93.5 million, or 49.1%, for the year ended December 31, 2023, compared to the year ended December 31, 2022.
Selling, General and Administrative Expenses Year Ended December 31, 2025 2024 $ Change % Change (in thousands) Selling, general and administrative expenses $ 469,936 $ 352,722 $ 117,214 33.2 % Selling, general and administrative expenses increased by $117 million, or 33.2%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
We expect our technology roadmap, combined with our user base of approximately 60 million users and our rich, proprietary data sets, will define the future of beauty. We define a user as a visitor on which we have collected at least 50 discrete data points as they engage and interact with our websites.
We expect our technology roadmap, combined with our user base of approximately 68 million users and our rich, proprietary data sets, will define the future of beauty. We define a user as a visitor who has engaged with and interacted with our websites in a way that allows us to recognize their activity during a visit.
The information set forth below should be considered in addition to, not as a substitute for or in isolation from, our financial measures prepared in accordance with U.S. GAAP. Other companies, including companies in our industry, may calculate these measures differently or not at all, which reduces their usefulness as comparative measures.
Non-GAAP Financial Measures We regularly review certain non-GAAP financial measures to evaluate our business, measure our performance, identify trends, prepare financial projections and make business decisions. The information set forth below should be considered in addition to, not as a substitute for or in isolation from, our financial measures prepared in accordance with U.S. GAAP.
Financial Income, Net Year Ended December 31, 2023 2022 $ Change % Change (in thousands) Financial Income, net $ (4,283) $ (1,247) $ (3,036) 243.5 % Financial income, net increased by $3.0 million for the year ended December 31, 2023, compared to the year ended December 31, 2022.
Financial Income, Net Year Ended December 31, 2025 2024 $ Change % Change (in thousands) Financial income, net $ (16,935) $ (12,306) $ (4,629) 37.6 % Financial income, net increased by $4.6 million, or 37.6%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
An additional commitment fee of 0.29% will apply to any unused credit. The 2025 Credit Facilities are available for borrowing for a period of one year. The obligations of the Company under the 2025 Credit Facilities benefit from a negative pledge by the Company and are guaranteed by certain of the Company’s subsidiaries.
The obligations of the Company under the 2025 Credit Facilities were subject to a negative pledge by the Company and were guaranteed by certain of the Company’s subsidiaries.
Net cash provided by operating activities increased to $87.5 million for the year ended December 31, 2023, compared to $39.0 million for the year ended December 31, 2022, primarily due to an increase in net income adjusted for certain non-cash expenses and change in working capital.
Net cash provided by operating activities decreased to $87.6 million for the year ended December 31, 2025, compared to $137.8 million for the year ended December 31, 2024, primarily due to inventory investments to support growth, inventory investments to support the launch of METHODIQ and increases in certain prepaid expenses, partially offset by increased net income.
Since our initial public offering in 2023 we have committed to a long-term financial algorithm that targets 20% annual revenue growth and 20% Adjusted EBITDA margin. We exceeded these targets every year as a public company, including 2024 and 2023. A.
We achieved Adjusted EBITDA of $163.3 million in 2025, up from $150.5 million and $107.3 million in 2024 and 2023. 70 Table of Contents Since our initial public offering in 2023 we have maintained long-term financial targets of 20% annual revenue growth and 20% Adjusted EBITDA margin.
GAAP is set forth below under “Non-GAAP Financial Measures.” Year Ended December 31, 2024 2023 2022 Non-GAAP Financial Measures (in thousands) Adjusted EBITDA $ 150,449 $ 107,334 $ 39,471 Adjusted EBITDA margin 23.3 % 21.1 % 12.2 % Adjusted operating income $ 140,622 $ 98,729 $ 35,063 Adjusted net income $ 121,345 $ 76,713 $ 27,298 Note Regarding the Disclosure of Order Billings Since our IPO, we have disclosed Order billings, which represent amounts invoiced to customers during the period.
GAAP is set forth below. Year Ended December 31, 2025 2024 2023 Non-GAAP Financial Measures (in thousands) Adjusted EBITDA $ 163,348 $ 150,449 $ 107,334 Adjusted EBITDA margin 20.2 % 23.3 % 21.1 % Adjusted operating income $ 152,661 $ 140,622 $ 98,729 Adjusted net income $ 136,295 $ 121,345 $ 76,713 Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA is defined as net income before financial income, net, taxes on income, and depreciation and amortization as further adjusted to exclude share-based compensation expense, and non-recurring adjustments.
Stock-based compensation expense including expenses associated with accelerated vesting related to our IPO was $24.1 million for the year ended December 31, 2023, compared to stock-based compensation expense of $6.7 million for the year ended December 31, 2022.
Stock-based compensation expense was $33.9 million for the year ended December 31, 2025, compared to stock-based compensation expense of $25.0 million for the year ended December 31, 2024.
Selling, General and Administrative Expenses Selling, general and administrative expenses primarily consist of marketing and advertising expenses, employee-related costs, including salaries, benefits, and share-based compensation, depreciation, and amortization expenses, professional fees, payments processing fees, and other general expenses.
We expect that gross profit will fluctuate and continue to be affected by various factors in the future, including the timing and mix of product and brand launches, commodity prices and transportation rates, manufacturing costs, and cost efficiency efforts. 72 Table of Contents Selling, General and Administrative Expenses Selling, general and administrative expenses primarily consist of marketing and advertising expenses, employee-related costs, including salaries, benefits, and share-based compensation, rent, software and product research and development costs, depreciation and amortization expenses, professional fees, payments processing fees, and other general expenses.
The $127.3 million of net cash used in financing activities was primarily related to $147.3 million purchase of treasury shares, partially offset by $19.0 million proceeds from exercise of options.
The $531.3 million of net cash provided by financing activities was primarily related to $582.5 million of net proceeds from the issuance of our Exchangeable Notes, and $12.2 million proceeds from exercise of options, partially offset by $63.4 million incurred to purchase the capped call options pursuant to the Capped Call Transactions, inclusive of related transaction costs.
Off-Balance Sheet Obligations As of December 31, 2024, we had not entered into any off-balance sheet arrangements. Capital Expenditures Our capital expenditures amounted to approximately $3.3 million for the year ended December 31, 2024, approximately $2.1 million for the year ended December 31, 2023 and approximately $2.3 million for the year ended December 31, 2022.
Capital Expenditures Our capital expenditures amounted to approximately $3.9 million for the year ended December 31, 2025, approximately $3.3 million for the year ended December 31, 2024 and approximately $2.1 million for the year ended December 31, 2023. Our historical capital expenditures are primarily related to expenditures associated with our headquarters, retail leasehold improvements, as well as other office expenses.
Taxes on Income Year Ended December 31, 2023 2022 $ Change % Change (in thousands) Taxes on Income $ 20,067 $ 7,184 $ 12,883 179.3 % Taxes on income increased by $12.9 million, or 179.3%, for the year ended December 31, 2023, compared to the year ended December 31, 2022.
Taxes on Income Year Ended December 31, 2025 2024 $ Change % Change (in thousands) Taxes on income $ 24,960 $ 26,415 $ (1,455) (5.5) % 74 Table of Contents Taxes on income decreased by $1.5 million, or 5.5%, for the year ended December 31, 2025, compared to the year ended December 31, 2024.
The $48.8 million of net cash provided by financing activities was primarily related to net proceeds of $53.0 million from our initial public offering. 80 Table of Contents Contractual Obligations The following table summarizes our contractual obligations as of December 31, 2024: Less More than than Total 1 Year 1 - 3 Years 3 - 5 Years 5 Years Operating lease commitments $ 29,803 $ 9,006 $ 10,559 $ 7,054 $ 3,184 Severance pay obligations (1) 2,254 — — — — Total contractual obligations $ 32,057 $ 9,006 $ 10,559 $ 7,054 $ 3,184 (1) Severance pay obligations to our Israeli employees, as required under Israeli labor law, are payable only upon termination, retirement or death of the respective employee.
The $127.3 million of net cash used in financing activities was primarily related to $147.3 million purchase of treasury shares, partially offset by $19.0 million proceeds from exercise of options. 81 Table of Contents Contractual Obligations The following table summarizes our material contractual obligations as of December 31, 2025: Less More than than Total 1 Year 1 - 3 Years 3 - 5 Years 5 Years (in thousands) Exchangeable Notes (1) $ 600,000 $ — $ — $ 600,000 $ — Operating lease commitments 29,078 7,956 10,092 7,720 3,310 Severance pay obligations (2) 3,423 — — — — Total contractual obligations $ 632,501 $ 7,956 $ 10,092 $ 607,720 $ 3,310 (1) Consists of principal on our 0% Exchangeable Notes due June 15, 2030.
The 2025 Credit Facilities contain customary affirmative and negative covenants, as well as certain financial covenants, including that the Company’s shareholder equity ratio (generally calculated by dividing total shareholders’ equity by total assets) shall not fall, at any given time, below 20% and that the net debt-to-EBITDA ratio of the Company does not exceed 3x of EBITDA; they are governed by Israeli law. 2024 Credit Facilities In January 2024, we entered into separate credit facility arrangements with two Israeli banks, Bank Leumi and Bank Hapoalim (the “2024 Credit Facilities”), denominated in U.S. dollars, pursuant to which we were permitted to withdraw an aggregate principal amount of up to $100 million.
The 2025 Credit Facilities contained customary affirmative and negative covenants, as well as financial covenants requiring the Company’s shareholders’ equity ratio to not fall below 20% at any time and the Company’s Net Debt-to-EBITDA ratio to not exceed 3.0x. The 2025 Credit Facilities were governed by Israeli law.