Biggest changeComparison of Years Ended December 31, 2023 and 2022 The following table sets forth our statements of operations for the years ended December 31, 2023 and 2022, including amounts and percentages of net sales for each year and the year-to-year change in dollars and percent (amounts in thousands): Year ended December 31, 2023 2022 Year over year change Amount Percent Amount Percent Amount Percent Consolidated statements of operations data*: Net sales $ 446,382 100.0 % $ 439,882 100.0 % $ 6,500 1.5 % Cost of sales 189,382 42.4 % 205,591 46.7 % (16,209) (7.9) % Gross profit 257,000 57.6 % 234,291 53.3 % 22,709 9.7 % Operating expenses: Selling, general and administrative 252,518 56.6 % 210,964 48.0 % 41,554 19.7 % Income from operations 4,482 1.0 % 23,327 5.3 % (18,845) (80.8) % Interest expense (5,128) (1.1) % (4,658) (1.1) % (470) 10.1 % Other income, net 4,949 1.1 % 805 0.2 % 4,144 514.8 % Loss on extinguishment of debt — — % (617) (0.1) % 617 nm Income before tax 4,303 1.0 % 18,857 4.3 % (14,554) (77.2) % Income tax benefit 431 0.1 % 168 — % 263 156.5 % Net income $ 4,734 1.1 % $ 19,025 4.3 % $ (14,291) (75.1) % Net income allocable to non-controlling interest 4,150 0.9 % 16,890 3.8 % (12,740) (75.4) % Net income allocable to Brilliant Earth Group, Inc. $ 584 0.1 % $ 2,135 0.5 % $ (1,551) (72.6) % * Amounts may not sum due to rounding nm - Not meaningful Net Sales Net sales for the year ended December 31, 2023 increased by $6.5 million , or 1.5%, compared to the year ended December 31, 2022.
Biggest changeComparison of Years Ended December 31, 2024 and 2023 The following table sets forth our statements of operations for the years ended December 31, 2024 and 2023, including amounts and percentages of net sales for each year and the year-to-year change in dollars and percent (amounts in thousands): Year ended December 31, 2024 2023 Year over year change Amount Percent Amount Percent Amount Percent Consolidated statements of operations data*: Net sales $ 422,161 100.0 % $ 446,382 100.0 % $ (24,221) (5.4) % Cost of sales 167,759 39.7 % 189,382 42.4 % (21,623) (11.4) % Gross profit 254,402 60.3 % 257,000 57.6 % (2,598) (1.0) % Operating expenses: Marketing and advertising 108,339 25.7 % 119,341 26.7 % (11,002) (9.2) % General and administrative 142,713 33.8 % 133,177 29.8 % 9,536 7.2 % Total operating expenses 251,052 59.5 % 252,518 56.6 % (1,466) (0.6) % Income from operations 3,350 0.8 % 4,482 1.0 % (1,132) (25.3) % Interest expense (5,031) (1.2) % (5,128) (1.1) % (97) (1.9) % Other income, net 5,835 1.4 % 4,949 1.1 % 886 17.9 % Income before tax 4,154 1.0 % 4,303 1.0 % (149) (3.5) % Income tax (expense) benefit (160) — % 431 0.1 % (591) (137.1) % Net income $ 3,994 0.9 % $ 4,734 1.1 % $ (740) (15.6) % Net income allocable to non-controlling interest 3,453 0.8 % 4,150 0.9 % (697) (16.8) % Net income allocable to Brilliant Earth Group, Inc. $ 541 0.1 % $ 584 0.1 % $ (43) (7.4) % * Amounts may not sum due to rounding Net Sales Net sales for the year ended December 31, 2024 decreased by $24.2 million , or 5.4%, compared to the year ended December 31, 2023.
Our Ability to Continue Successfully Growing and Managing our Omnichannel Presence Our ability to successfully grow and manage our omnichannel presence in new markets and locations is an important factor in our success. Historically, we have been successful in new geographic markets we have entered, and we have continued to expand our premium showroom footprint nationwide.
Our Ability to Continue Successfully Growing and Managing our Omnichannel Presence Our ability to successfully grow and manage our omnichannel presence in new markets and locations is an important factor to our success. Historically, we have been successful in new geographic markets we have entered, and we have continued to expand our premium showroom footprint nationwide.
In addition, under the TRA, we are required to make cash payments to the Continuing Equity Owners equal to 85% of the tax benefits, if any, that we actually realize (or in certain circumstances are deemed to realize), as a result of (1) increases in our allocable share of the tax basis of Brilliant Earth, LLC’s assets resulting from (a) our purchase of LLC Interests from each Continuing Equity Owner; (b) future redemptions or exchanges of LLC Interests for Class A common stock or cash; and (c) certain distributions (or deemed distributions) by Brilliant Earth, LLC; and (2) certain tax benefits arising from payments made under the TRA.
Under the TRA, we are required to make cash payments to the Continuing Equity Owners equal to 85% of the tax benefits, if any, that we actually realize (or in certain circumstances are deemed to realize), as a result of (1) increases in our allocable share of the tax basis of Brilliant Earth, LLC’s assets resulting from (a) our purchase of LLC Interests from each Continuing Equity Owner; (b) future redemptions or exchanges of LLC Interests for Class A common stock or cash; and (c) certain distributions (or deemed distributions) by Brilliant Earth, LLC; and (2) certain tax benefits arising from payments made under the TRA.
Our early proof-points from localizing our website for Canada, Australia, and the United Kingdom, and our sales to customers fr om over 50 countries, pro vide encouraging signs for future global expansion. We see strong potential in launching e-commerce in new overseas markets and new showrooms in countries where we have already established a localized digital presence.
Our proof-points from localizing our website for Canada, Australia, and the United Kingdom, and our sales to customers fr om over 50 countries, pro vide encouraging signs for future global expansion. We see strong potential in launching e-commerce in new overseas markets and new showrooms in countries where we have already established a localized digital presence.
We believe our brand strength will enable us to continue to expand across categories and channels, to deepen relationships with consumers, and to expand our presence in U.S. and international markets. Cost-Effective Acquisition of New Customers and Retention of Existing Customers. We have historically had attractive customer acquisition economics, including substantial first order profitability.
We believe our brand strength will enable us to continue to expand across categories and channels, to deepen relationships with consumers, and to expand our presence in the U.S. and international markets. Cost-Effective Acquisition of New Customers and Retention of Existing Customers. We have historically had attractive customer acquisition economics, including substantial first order profitability.
Expanding affiliations and brand collaborations will also broaden our existing assortment, reinforce our brand ethos, and feature like-minded designers, which will help to drive both new and repeat purchases. International Expansion We are in the early stages of expanding globally, and a larger geographic footprint will help drive future growth.
Expanding affiliations and brand collaborations will also broaden our existing assortment, reinforce our brand ethos, and feature like-minded designers, which will help to drive both new and repeat purchases. International Expansion We are in the early stages of selling globally, and a larger geographic footprint will help drive future growth.
Critical Accounting Policies and Estimates In preparing our audited consolidated financial statements and the related notes thereto included elsewhere in this Annual Report on Form 10-K in conformity with GAAP, we must make decisions that impact the reported amounts of assets, liabilities, revenues, expenses, and related disclosures.
Critical Accounting Estimates In preparing our audited consolidated financial statements and the related notes thereto included elsewhere in this Annual Report on Form 10-K in conformity with GAAP, we must make decisions that impact the reported amounts of assets, liabilities, revenues, expenses, and related disclosures.
Additional future liquidity needs may include payments under the TRA, and state and federal taxes to the extent not offset by our deferred income tax assets, including those arising as a result of purchases or exchanges of common units for Class A and Class D common stock.
Additional future liquidity needs may also include payments under the TRA, and state and federal taxes to the extent not offset by our deferred income tax assets, including those arising as a result of purchases or exchanges of common units for Class A and Class D common stock.
A change in the assessment of such consequences, such as realization of deferred tax assets, changes in tax laws or interpretations thereof could materially impact our results. 81 Table of Contents Recent Accounting Pronouncements See Note 2 – Summary of Significant Accounting Policies to our accompanying financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K for additional information regarding recent accounting developments and their impact on our results.
A change in the assessment of such consequences, such as realization of deferred tax assets, changes in tax laws or interpretations thereof could materially impact our results. 82 Table of Contents Recent Accounting Pronouncements See Note 2 – Summary of Significant Accounting Policies to our accompanying financial statements and related notes thereto included elsewhere in this Annual Report on Form 10-K for additional information regarding recent accounting developments and their impact on our results.
On February 21, 2024, we entered into the First Amendment to the SVB Credit Agreement (the “First Amendment”), pursuant to which the lenders agreed to suspend the requirement to comply with the Consolidated Fixed Charge Coverage Ratio covenant on the last day of the fiscal quarters ending December 31, 2023, March 31, 2024, and June 30, 2024.
On February 21, 2024, we entered into the First Amendment to the SVB Credit Agreement (the “First Amendment”), pursuant to which the lenders agreed to suspend the requirement to comply with the Consolidated Fixed Charge Coverage Ratio covenant on the last day of the fiscal quarters ended December 31, 2023, March 31, 2024, and June 30, 2024.
Components of Results of Operations Net Sales Our sales are recorded net of estimated sales returns and allowances and sales tax collected from customers. Our net sales primarily consist of revenue from diamond, jewelry, and gemstone retail sales through our website and dedicated jewelry specialists via chat, phone, email, virtual appointment, or in our showrooms.
Components of Results of Operations Net Sales Our sales are recorded net of estimated sales returns and allowances and sales tax collected from customers. Our net sales primarily consist of revenue from diamond, jewelry, and gemstone retail sales through our website and dedicated jewelry consultants via chat, phone, email, virtual appointment, or in our showrooms.
For additional information on our contractual obligations and commitments, see Note 7, Leases , Note 9, Stockholders’ Equity and Members Units and Note 12, Commitments and Contingencies , to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
For additional information on our contractual obligations and commitments, see Note 7, Leases , Note 9, Stockholders’ Equity and Members Units and Note 13, Commitments and Contingencies , to our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Remaining compliant and satisfying our obligations as a public company, while maintaining forecasted gross margins and operating results, and attracting and retaining qualified persons to serve on our Board, our Board committees, or as our executive officers is critical to our future success. Macroeconomic Trends We believe we are well-positioned at the intersection of key macro-level trends impacting our industry.
Remaining compliant and satisfying our obligations as a public company, while maintaining forecasted gross margins and operating results, and attracting and retaining qualified persons to serve on our Board, our Board committees, or as our executive officers is critical to our future success. 70 Table of Contents Macroeconomic Trends We believe we are well-positioned at the intersection of key macro-level trends impacting our industry.
We have rapidly scaled our business while remaining focused on our mission and elevating the omnichannel customer experience. Through our intuitive digital commerce platform and personalized individual appointments in our showrooms, we cater to the shopping preferences of tech-savvy next-generation consumers. We create an educational, joyful, and approachable experience that is unique in the jewelry industr y.
We have rapidly scaled our business while remaining focused on our mission and elevating the omnichannel customer experience. Through our intuitive digital commerce platform and personalized individual appointments in our showrooms, we cater to the shopping preferences of tech-savvy next-generation consumers. We create an educational, joyful, and approachable experience that is unique in the jewelry industry.
Our showroom locations and formats vary from interior, upper floor locations to more recently higher traffic pedestrian and retail mall locations. In all locations, we also curate showroom inventory for scheduled visits and require limited inventory in each location. Our tech-enabled jewelry specialist team can support online customers when not in appointment, increasing workforce utilization.
Our showroom locations and formats vary from interior, upper floor locations to more recently higher traffic pedestrian and retail mall locations. In all locations, we also curate showroom inventory for scheduled visits and require limited inventory in each location. Our tech-enabled jewelry consultants can support online customers when not in appointment, increasing workforce utilization.
Cost of sales includes merchandise costs, inbound freight charges, costs of shipping orders to customers and certain fulfillment and inventory-related compensation costs. Our cost of sales includes reserves for disposal of obsolete, slow-moving or defective items, and shrinkage, which we estimate and record on a periodic basis.
Cost of sales includes merchandise costs, inbound freight charges, costs of shipping orders to customers, certain fulfillment and inventory-related compensation costs, repair costs and related labor expenses. Our cost of sales includes reserves for disposal of obsolete, slow-moving or defective items, and shrinkage, which we estimate and record on a periodic basis.
AOV varies depending on the product type and number of items per order. AOV may also fluctuate as we expand into and increase our presence in additional product lines and price points, and open additional showrooms. 73 Table of Contents Non-GAAP Financial Measures We report our financial results in accordance with GAAP.
AOV varies depending on the product type and number of items per order. AOV may also fluctuate as we expand into and increase our presence in additional product lines and price points, and open additional showrooms. Non-GAAP Financial Measures We report our financial results in accordance with GAAP.
Cost of Sales Cost of sales consists primarily of merchandise costs for the purchase of diamonds and gemstones from our global base of diamond and gemstone suppliers, and the cost of jewelry production from our third-party jewelry manufacturing suppliers.
Cost of Sales Cost of sales consists primarily of merchandise costs for the purchase of diamonds and gemstones from our global base of diamond and gemstone suppliers, and the cost of jewelry production from our third-party jewelry manufacturing sup pliers.
We define Adjusted EBITDA as net income excluding interest expense, income taxes, depreciation expense, amortization of cloud-based software implementation costs, showroom pre-opening expense, equity-based compensation expense, loss on extinguishment of debt, certain non-operating expenses and income, and other unusual and/or infrequent costs, which we do not consider in our evaluation of ongoing operating performance.
We define Adjusted EBITDA as net income excluding interest expense, income taxes, depreciation expense, amortization of cloud-based software implementation costs, showroom pre-opening expense, equity-based compensation expense, certain non-operating expenses and income, and other unusual and/or infrequent costs, which we do not consider in our evaluation of ongoing operating performance.
We also provide one complimentary resizing for standard ring styles within 60 days of when an order is available for shipment or pickup, a lifetime manufacturing warranty (except on estate and vintage jewelry and center diamonds/gemstones), and a lifetime diamond upgrade program on all diamonds that meet certain criteria.
We also typically provide one complimentary resizing for standard ring styles within 60 days of when an order is available for shipment or pickup, a lifetime manufacturing warranty (except center diamonds/gemstones), and a lifetime diamond upgrade program on all diamonds that meet certain criteria.
Income Tax Benefit Brilliant Earth Group, Inc.’s income tax benefit was $0.4 million fo r the year ended December 31, 2023 compared to an income tax benefit of $0.2 million for the year ended December 31, 2022.
Income Tax (Expense) Benefit Brilliant Earth Group, Inc.’s income tax expense was $0.2 million fo r the year ended December 31, 2024 compared to an income tax benefit of $0.4 million for the year ended December 31, 2023 .
We intend to strategically open showrooms in the future, and we believe we can achieve broad national showroom coverage with far fewer locations than many traditional retailers. We rely on this highly efficient showroom model to complement our digital strategy and to continue to drive growth and profitability.
We intend to strategically open showrooms in the future, and we believe we can 69 Table of Contents achieve broad national showroom coverage with far fewer locations than many traditional retailers. We rely on this highly efficient showroom model to complement our digital strategy and to drive future growth and profitability.
As of December 31, 2023, contractual obligations with a remaining term in excess of 12 months primarily related to marketing and advertising spending as well as software maintenance totaled $8.1 million.
As of December 31, 2024, contractual obligations with a remaining term in excess of 12 months primarily related to marketing and advertising spending as well as software maintenance totaled $8.2 million .
The First Amendment also requires us to maintain Balance Sheet Cash (defined as unrestricted cash and cash equivalents held in accounts with the lenders and their affiliates) in an amount greater than the sum of the aggregate principal amount outstanding under the SVB Revolving Facility (including issued letters of credit) and the aggregate principal amount of the SVB Term Loan outstanding at such time, which requirement applies at all times commencing on February 21, 2024 until the last day of the fiscal quarter ending June 30, 2024.
The First Amendment also required us to maintain Balance Sheet Cash (defined as unrestricted cash and cash equivalents held in accounts with the lenders and their affiliates) in an amount greater than the sum of the aggregate principal amount outstanding under the SVB Revolving Facility (including issued letters of credit) and the aggregate principal amount of the SVB Term Loan outstanding at such time, which requirement applied at all times commencing on February 21, 2024 until the last day of the fiscal quarter ended June 79 Table of Contents 30, 2024.
Gross margin, expressed as a percentage and calculated as gross profit divided by net sales, increa sed by 430 basis points for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Gross margin, expressed as a percentage and calculated as gross profit divided by net sales, increa sed by 270 basis points for the year ended December 31, 2024 compared to the year ended December 31, 2023.
(the “Bridge Bank”) which assumed the deposits 78 Table of Contents and obligations of SVB. On March 26, 2023, the FDIC announced that it had entered into a purchase and assumption agreement with First-Citizens Bank & Trust Company, Raleigh, North Carolina (“First Citizens”) under which all deposits and loans of the Bridge Bank were assumed by First Citizens.
On March 26, 2023, the FDIC announced that it had entered into a purchase and assumption agreement with First-Citizens Bank & Trust Company, Raleigh, North Carolina (“First Citizens”) under which all deposits and loans of the Bridge Bank were assumed by First Citizens.
The current inflationary environment and changes in macro-level consumer spending trends, due to volatile macro-economic conditions could negatively impact our operating results. 69 Table of Contents Seasonality A larger share of our annual revenues and profits traditionally occur in the fourth quarter because it includes the November and December holiday sales period.
The current inflationary environment and changes in macro-level consumer spending trends, due to volatile macro-economic conditions, have had a negative impact on sales and could further negatively impact our operating results. Seasonality A larger share of our annual revenues and profits traditionally occur in the fourth quarter because it includes the November and December holiday sales period.
In addition, we 68 Table of Contents will have more opportunity to enhance and leverage our CRM and data-segmentation capabilities to increase repeat purchases and lifetime value.
In addition, we will have more opportunity to enhance and leverage our CRM and data-segmentation capabilities to increase repeat purchases and lifetime value.
The SVB Credit Facilities mature on May 24, 2027 (the “Maturity Date”). 77 Table of Contents As of December 31, 2023, there were no amounts outstanding under the SVB Revolving Facility and there was $60.1 million of total debt outstanding under the SVB Term Loan, of w hich $56.1 million is cla ssified as long-term debt.
The SVB Credit Facilities mature on May 24, 2027 (the “Maturity Date”). As of December 31, 2024, there were no amounts outstanding under the SVB Revolving Facility and there was $56.1 million of total debt outstanding under the SVB Term Loan, of w hich $50.4 million is cla ssified as long-term debt.
The success of our customer acquisition strategy depends on a number of factors, including the level and pattern of consumer spending in the product categories in which we operate, and our ability to cost-effectively drive traffic to our website and showrooms and to convert these visitors to customers.
The success of our customer acquisition strategy depends on a number of factors, including the level and pattern of consumer spending in the products that we offer, and our ability to cost-effectively drive traffic to our website and showrooms and to convert these visitors to customers.
Other Income, Net Other income, net for the year ended December 31, 2023 increased by $4.1 million , compared to the year ended December 31, 2022, primarily due to increased interest income earned on our cash balances. Additionally, this amount includes immaterial losses on exchange rates on consumer payments and other miscellaneous income.
Other Income, Net Other income, net for the year ended December 31, 2024 increased by $0.9 million , or 17.9%, compared to the year ended December 31, 2023, primarily due to increased interest income earned on our cash balances. Additionally, this amount includes immaterial losses on exchange rates on consumer payments and other miscellaneous income.
Total future lease payments as of December 31, 2023 are $49.8 million . 79 Table of Contents We have capital commitments of $0.8 million related to new showroom construction and improvements to existing locations as of December 31, 2023. From time to time in the normal course of business, we will enter into agreements with suppliers or service providers.
We have capital commitments of $0.8 million related to new showroom construction and improvements to existing locations as of December 31, 2024. From time to time in the normal course of business, we will enter into agreements with suppliers or service providers.
As of December 31, 2023, the SVB Credit Agreement had an outstanding principal balance of $60.1 million , excluding unamortized debt issuance costs of $0.5 million , of which $56.1 million is classified as long-term. 75 Table of Contents We also have scheduled principal payments on our SVB Credit Agreement as presented below (in thousands): Principal Years ending December 31, 2024 $ 4,063 2025 5,688 2026 6,500 2027 43,875 Total aggregate future principal payments $ 60,126 We believe based on our current projections, that we have sufficient sources of liquidity to meet our projected operating, debt service, and tax distribution requirements for at least the next 12 months following the filing of this Annual Report on Form 10-K.
We also have scheduled principal payments on our SVB Credit Agreement as presented below (in thousands): Principal Years ending December 31, 2025 $ 5,688 2026 6,500 2027 43,875 Total aggregate future principal payments $ 56,063 We believe based on our current projections, that we have sufficient sources of liquidity to meet our projected operating, debt service, and tax distribution requirements for at least the next 12 months following the filing of this Annual Report on Form 10-K.
The following table sets forth our key performance metrics for the periods presented (amounts in thousands, except for total orders and AOV): For the years ended December 31, 2023 2022 Change % Change Net Sales $ 446,382 $ 439,882 $ 6,500 1.5 % Total Orders 174,576 149,613 24,963 16.7 % AOV $ 2,557 $ 2,940 $ (383) (13.0) % Net Sales Net sales is defined above in “ Components of Results of Operations. ” Total Orders We define total orders as the total number of customer orders delivered less total orders returned in a given period (excluding those repair, resize, and other orders which have no revenue).
The following table sets forth our key performance metrics for the periods presented (amounts in thousands, except for total orders and AOV): For the years ended December 31, 2024 2023 Change % Change Net Sales $ 422,161 $ 446,382 $ (24,221) (5.4) % Total Orders 186,030 174,576 11,454 6.6 % AOV $ 2,269 $ 2,557 $ (288) (11.3) % Net Sales Net sales is defined above in “ Components of Results of Operations. ” Total Orders We define total orders as the total number of customer orders delivered less total orders returned in a given period (excluding those repair, resize, and other orders which have no revenue).
We offer an extended protection plan in the capacity of an agent on behalf of a third-party that has different terms ranging from two years to lifetime that vary based on the item purchased . The commission that the Company receives from the third-party is recognized at the time of sale less an estimate of cancellations based on historical experience.
We offer an extended protection plan in the capacity of an agent on behalf of a third party that has different terms ranging from two years to lifetime that vary based on the item purchased .
Our critical accounting policies and estimates include the following: Revenue Recognition Net sales primarily consists of revenue from the sale of inventory, and we recognize revenue as control of promised goods is transferred to customers, which generally occurs upon delivery if the order is shipped, or at the time the customer picks up the completed product at a showroom.
Risk Factors –Risks related to the Ownership of Our Class A Common Stock – If our estimates or judgments relating to our critical accounting policies and estimates prove to be incorrect, our results of operations could be adversely affected . 81 Table of Contents Our critical accounting estimates include the following: Revenue Recognition Net sales primarily consists of revenue from the sale of inventory, and we recognize revenue as control of promised goods is transferred to customers, which generally occurs upon delivery if the order is shipped, or at the time the customer picks up the completed product at a showroom.
Any additional debt financing would result in debt service obligations, and any future instruments governing such debt could provide for operating and financing covenants that could restrict our operations. We cannot ensure that we could obtain refinancing or additional financing on favorable terms or at all.
Any additional debt financing would result in debt service obligations, and any future instruments governing such debt could provide for operating and financing covenants that could restrict our operations.
We believe the Brilliant Earth digital experience drives higher satisfaction, engagement, and conversion both online and in-showroom. We have achieved strong financial performance and rapid growth since our founding, and believe we are in the early stages of realizing our potential in a significant market opportunity.
We have achieved strong financial performance and rapid growth since our founding, and believe we are in the early stages of realizing our potential in a significant market opportunity.
In future periods, we may exclude similar items, may incur income and expenses similar to these excluded items, and may include other expenses, costs and non-recurring items. 74 Table of Contents The following table presents a reconciliation of net income and net income margin, the most comparable GAAP financial measures, to Adjusted EBITDA and Adjusted EBITDA margin, respectively, for the years presented (in thousands): For the years ended December 31, 2023 2022 Net income $ 4,734 $ 19,025 Interest expense 5,128 4,658 Income tax benefit (431) (168) Depreciation expense 4,200 1,922 Amortization of cloud-based software implementation costs 583 263 Showroom pre-opening expense 4,953 4,450 Equity-based compensation expense 9,952 8,840 Loss on extinguishment of debt — 617 Other income, net (1) (4,949) (805) Transaction costs and other expenses (2) 2,012 180 Adjusted EBITDA $ 26,182 $ 38,982 Net income margin 1.1 % 4.3 % Adjusted EBITDA margin 5.9 % 8.9 % (1) Other income, net con sists primarily of interest and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
The following table presents a reconciliation of net income and net income margin, the most comparable GAAP financial measures , to Adjusted EBITDA and Adjusted EBITDA margin, respectively, for the years presented (in thousands): For the years ended December 31, 2024 2023 Net income $ 3,994 $ 4,734 Interest expense 5,031 5,128 Income tax expense (benefit) 160 (431) Depreciation expense 5,312 4,200 Amortization of cloud-based software implementation costs 817 583 Showroom pre-opening expense 1,705 4,953 Equity-based compensation expense 9,934 9,952 Other income, net (1) (5,835) (4,949) Transaction costs and other expenses (2) — 2,012 Adjusted EBITDA $ 21,118 $ 26,182 Net income margin 0.9 % 1.1 % Adjusted EBITDA margin 5.0 % 5.9 % (1) Other income, net con sists primarily of interest and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
We have a significant opportunity to continue to grow our brand awareness, broaden our customer reach, and maximize lifetime value through brand and performance marketing.
Key Factors Affecting Our Performance Our Ability to Increase Brand Awareness Increasing brand awareness and growing favorable brand equity have been and remain key to our growth. We have a significant opportunity to continue to grow our brand awareness, broaden our customer reach, and maximize lifetime value through brand and performance marketing.
(as amended, the "Runway Term Loan"). 70 Table of Contents Other Income, Net Other income, net consists primarily of interest income earned on certain cash balances and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
Interest Expense Interest expense primarily consists of interest incurred under our SVB Credit Agreement (defined below) . Other Income, Net Other income, net consists primarily of interest income earned on certain cash balances and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments.
Selling, General and Administrative Expenses Selling, general and administrative (“SG&A”) expenses consist primarily of marketing, advertising, and promotional expenses; payroll and related benefit costs for our employees, including equity-based compensation expense; merchant processing fees; certain facility-related costs; customer service; technology; and depreciation and amortization expenses, as well as professional fees, other general corporate expenses and charitable donations in connection with funding the Brilliant Earth Foundation, a donor advised fund, to support our charitable giving efforts.
General and administrative expenses also consist of information technology and other software related costs, rent 71 Table of Contents and lease related expenses, depreciation and amortization expense, merchant processing fees, as well as professional fees, other general corporate expenses and charitable donations in connection with funding the Brilliant Earth Foundation, a donor advised fund, to support our charitable giving efforts.
Silicon Valley Bank Credit Facilities On May 24, 2022 (the “Closing Date”), Brilliant Earth, LLC, as borrower, and SVB, as administrative agent and collateral agent for the lenders, entered into a credit agreement (the “SVB Credit Agreement”) which provides for a secured term loan credit facility of $65.0 million (the “SVB Term Loan”) and a secured revolving credit facility in an amount of up to $40.0 million (the “SVB Revolving Facility”, and together with the SVB Term Loan, the “SVB Credit Facilities”).
The decrease in tax distributions paid to members was partially offset by an increase in payments made on the SVB Credit Agreement (defined below) of $0.8 million, repurchases of $0.6 million of our Class A common stock under the share repurchase program, and the payment of debt issuance costs of $0.1 million in connection with the First Amendment (as defined below). 78 Table of Contents Silicon Valley Bank Credit Facilities On May 24, 2022 (the “Closing Date”), Brilliant Earth, LLC, as borrower, and SVB, as administrative agent and collateral agent for the lenders, entered into a credit agreement (the “SVB Credit Agreement”) which provides for a secured term loan credit facility of $65.0 million (the “SVB Term Loan”) and a secured revolving credit facility in an amount of up to $40.0 million (the “SVB Revolving Facility”, and together with the SVB Term Loan, the “SVB Credit Facilities”).
Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures, are included in this Annual Report on Form 10-K because they are used by management and our Board to assess our financial performance.
Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. 75 Table of Contents Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures, are included in this Annual Report on Form 10-K because they are used by management and our Board to assess our financial performance.
As of December 31, 2023, Brilliant Earth has sold to consumers in over 50 countries. Throughout our history, we have invested in technology to create a seamless customer experience, inform our data-driven decision-making, improve efficiencies, and advance our mission.
Today, Brilliant Earth has sold to consumers in over 50 countries. Throughout our history, we have invested in technology to create a seamless customer experience, inform our data-driven decision-making, improve efficiencies, and advance our mission. Our technology enables dynamic product visualization, augmented reality try-on, blockchain-verified transparency, and rapid fulfillment of our flagship Design Your Own product, a custom design process.
After such time, the minimum Balance Sheet Cash covenant no longer applies. On March 10, 2023, SVB was closed by the California Department of Financial Protection and Innovation, and the Federal Deposit Insurance Corporation (“FDIC”) was appointed as receiver. On March 14, 2023, the FDIC announced the establishment of Silicon Valley Bridge Bank, N.A.
After such time, the minimum Balance Sheet Cash covenant no longer applied. As of December 31, 2024 the Company was in compliance with all applicable covenants under the SVB Credit Agreement. On March 10, 2023, SVB was closed by the California Department of Financial Protection and Innovation, and the Federal Deposit Insurance Corporation (“FDIC”) was appointed as receiver.
Selling, General and Administrative Expenses SG&A expenses for the year ended December 31, 2023 increased by $41.6 million , or 19.7%, compared to the year ended December 31, 2022. SG&A expenses as a percentage of net sales increased by 861 basis points for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Operating Expenses Operating expenses for the year ended December 31, 2024 decreased by $1.5 million , or 0.6%, compared to the year ended December 31, 2023. Operating expenses as a percentage of net sales increased by 290 basis points for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The increase in order volumes was partially offset by a decline of 13.0% in AOV driven by an increase in sales of lower price point products, including fine jewelry and moderation in sales growth of products above the $10,000 price point.
The decrease in net sales was due to a decrease of 11.3% in AOV, partially offset by an increase in order volumes of 6.6%. The decrease in AOV was driven by a higher mix of lower price point products, including fine jewelry.
For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes.
For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies.
See “Risk Factors—Risks Related to Our Organizational Structure.” Contractual Obligations and Commitments We lease our showrooms and headquarters office space under non-cancelable lease agreements whereby $7.1 million is due in the year ended December 31, 2024.
Contractual Obligations and Commitments We lease our showrooms and headquarters office space under non-cancelable lease agreements whereby $8.4 million is due in the year ended December 31, 2025. Total future lease payments as of December 31, 2024 are $50.9 million .
Results of Operations The results of operations data in the following tables for the periods presented have been derived from the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
Income Tax (Expense) Benefit Income tax (expense) benefit represents the federal and st ate income or franchise taxes asse ssed on Brilliant Earth Group, Inc's share of taxable income for the period. 72 Table of Contents Results of Operations The results of operations data in the following tables for the periods presented have been derived from the audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
For the twelve months ended December 31, 2023, the Company declared and paid $9.9 million of distributions to, or on behalf of, members associated with their estimated income tax obligations. We are committed to continue to make quarterly distributions in connection with member estimated income tax obligations which we expect to fund with cash flow from operations.
For the twelve months ended December 31, 2024, the Company declared and paid $1.8 million of tax distributions and TRA payments to, or on behalf of, members associated with their estimated income tax obligations.
The expected dividend yield is nil as we have not paid and do not anticipate paying dividends on our common stock. Deferred Tax Asset and Tax Receivable Agreement We may receive a deferred tax benefit resulting from the step-up in basis which occurs in the event that we redeem LLC interests from the Continuing Equity Owners.
Our sales returns and allowance accounts are based on historical return experience and current period sales levels. Deferred Tax Asset and Tax Receivable Agreement We may receive a deferred tax benefit resulting from the step-up in basis which occurs in the event that we redeem LLC interests from the Continuing Equity Owners.
Financing Activities Net cash used in financing activities was $13.1 million for the year ended December 31, 2023, which consisted of tax distributions to members pursuant to the LLC Agreement of $9.9 million and repayments on the SVB Credit Agreement (defined below).
Financing Activities Net cash used in financing activities was $6.6 million for the year ended December 31, 2024 compared to $13.1 million for the year ended December 31, 2023. The decrease of $6.5 million was primarily due to lower tax d istributions to members pursuant to the LLC Agreement of $8.1 million.
The increase in income tax benefit was primarily due to additional benefit related to additional taxable losses and a reduction in income from Brilliant Earth, LLC as compared to the year ended December 31, 2022. 72 Table of Contents Net Income Allocable to Non-Controlling Interests The net income allocable to the non-controlling interests (“NCI”) of Brilliant Earth, LLC was $4.2 million , and 87.7% of net income of the Company for the year ended December 31, 2023, compared to $16.9 million and 88.8% of net income of the Company for the year ended December 31, 2022.
Net Income Allocable to Non-Controlling Interests The net income allocable to the non-controlling interests (“NCI”) of Brilliant Earth, LLC was $3.5 million , and 86.5% of net income of the Company for the year ended December 31, 2024, compared to $4.2 million and 87.7% of net income of the Company for the year ended December 31, 2023.
The change in assets and liabilities related to operating activities, which are a result of working capital management, primarily reflects a $4.3 million increase in operating lease liabilities, offset by a $4.1 million decrease in prepaid expenses and other current assets, inventories, and other current assets along with a $2.0 million increase in accounts payable, accrued expenses and other current liabilities and a $1.0 million increase in deferred revenue.
The decrease from changes in working capital was primarily due to an increase in cash used of $3.4 million in other assets and inventories, an increase in cash used of $2.8 million in accounts payable, accrued expenses and other current liabilities, and an increase in cash used of $1.4 million in operating lease liabilities.
Key Metrics We monitor the key business metrics set forth below to help us evaluate our business and growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts, and assess operational efficiencies. The calculation of the key metrics discussed below may differ from other similarly titled metrics used by other companies, securities analysts or investors.
The decrease in net income allocable to the NCI was primarily due to a decrease in net income from the prior year. 74 Table of Contents Key Metrics We monitor the key business metrics set forth below to help us evaluate our business and growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts, and assess operational efficiencies.
Liquidity and Capital Resources Overview Our primary requirements for liquidity and capital are for purchases of inventory, payment of operating expenses, tax distributions to LLC members, debt service, and capital expenditures. Historically, these cash requirements have been met through cash provided by operating activities, cash and cash equivalents, proceeds from capital-raising activities and borrowings under our loan facilities.
Historically, these cash requirements have been met through cash provided by operating activities, cash and cash equivalents, proceeds from capital-raising activities and borrowings under our loan facilities. We have historically had negative working capital driven by our high inventory turns and typical collection of payment from customers prior to payment of suppliers.
As of December 31, 2023 the Company was in compliance with such covenants. For additional information regarding our long-term debt activity, see Note 8, Debt to the audited consolidated financial statements included elsewhere in the Annual Report on Form 10-K.
For additional information regarding our long-term debt activity, see Note 8, Debt to the audited consolidated financial statements included elsewhere in the Annual Report on Form 10-K. Additional Liquidity Requirements We are a holding company and have no material assets other than our ownership of LLC Interests. We have no independent means of generating revenue.
Consumers are increasingly favoring seamless omnichannel shopping experiences, and we believe our model is well-suited to satisfy these consumer preferences.
Consumers are increasingly seeking brands that reflect their values and provide supply chain transparency. This has contributed to our strong brand affinity and loyalty, and further differentiates us from our competitors. Consumers are increasingly favoring seamless omnichannel shopping experiences, and we believe our model is well-suited to satisfy these consumer preferences.
Our technology enables dynamic product visualization, augmented reality try-on, blockchain-verified transparency, and rapid fulfillment of our flagship Design Your Own product, a custom design process. We leverage powerful data capabilities to improve our marketing and operational efficiencies, personalize the customer experience, curate showroom inventory and merchandising, inform real estate decisions, and develop new product designs that reflect consumer preferences.
We leverage data capabilities to improve our marketing and operational efficiencies, personalize the customer experience, curate showroom inventory and merchandising, inform real estate decisions, and develop new product designs that reflect consumer preferences. We believe the Brilliant Earth digital experience drives higher satisfaction, engagement, and conversion both online and in-showroom.
Below is a summary of our performance for the year ended December 31, 2023: • Net sales of $446.4 million compared to $439.9 million for the year ended December 31, 2022; • Net income of $4.7 million compared to $19.0 million for the year ended December 31, 2022; • Net income margin of 1.1% co mpared to 4.3% for the year ended December 31, 2022; • Adjusted EBITDA of $26.2 million compared to $39.0 million for the year ended December 31, 2022; and • Adjusted EBITDA margin of 5.9% c ompared to 8.9% for the year ended December 31, 2022. 67 Table of Contents See the section below titled “Non-GAAP Financial Measures” for information regarding Adjusted EBITDA and Adjusted EBITDA margin, including reconciliations to the most directly comparable financial measures prepared in accordance with GAAP.
We have been growing our fine jewelry sales a nd believe this represents an opportunity for future growth. 68 Table of Contents Below is a summary of our performance for the year ended December 31, 2024: • Net sales of $422.2 million compared to $446.4 million for the year ended December 31, 2023; • Net income of $4.0 million compared to $4.7 million for the year ended December 31, 2023; • Net income margin of 0.9% co mpared to 1.1% for the year ended December 31, 2023; • Adjusted EBITDA of $21.1 million compared to $26.2 million for the year ended December 31, 2023; and • Adjusted EBITDA margin of 5.0% c ompared to 5.9% for the year ended December 31, 2023.
Cash Flows from Operating, Investing, and Financing Activities — Comparison of Years Ended December 31, 2023 and 2022 The following table summarizes our cash flows for the years ended December 31, 2023 and 2022 (in thousands): Years ended December 31, 2023 2022 Net cash provided by operating activities $ 26,214 $ 14,506 Net cash used in investing activities (11,944) (9,124) Net cash used in financing activities (13,104) (23,598) Net increase (decrease) in cash, cash equivalents, and restricted cash 1,166 (18,216) Cash, cash equivalents and restricted cash at beginning of year 154,854 173,070 Cash, cash equivalents and restricted cash at end of year $ 156,020 $ 154,854 76 Table of Contents Operating Activities Net cash provided by operating activities was $26.2 million for the year ended December 31, 2023, consisting of $4.7 million in net income adjusted for $18.7 million in non-cash expense addbacks, primarily composed of equity based compensation, operating lease costs, depreciation e xpense and amortization of debt issuance costs and $2.8 million from changes in assets and liabilities related to operating activities.
We cannot ensure that we could obtain refinancing or additional financing on favorable terms or at all. 77 Table of Contents Cash Flows from Operating, Investing, and Financing Activities — Comparison of Years Ended December 31, 2024 and 2023 The following table summarizes our cash flows for the years ended December 31, 2024 and 2023 (in thousands): Years ended December 31, 2024 2023 Net cash provided by operating activities $ 17,595 $ 26,214 Net cash used in investing activities (4,907) (11,944) Net cash used in financing activities (6,567) (13,104) Net increase in cash, cash equivalents, and restricted cash 6,121 1,166 Cash, cash equivalents and restricted cash at beginning of year 156,020 154,854 Cash, cash equivalents and restricted cash at end of year $ 162,141 $ 156,020 Operating Activities For the year ended December 31, 2024, net cash provided by operating activities was $17.6 million compared to net cash provided by operating activities of $26.2 million for the year ended December 31, 2023, a decrease of $8.6 million.
The increase in other general and administrative expenses was a result of overall Company growth that was principally driven by a $3.6 million increase in information technology and other software-related costs, a $3.1 million increase in rent and lease related expenses, a $2.3 million increase in depreciation expense, and a $1.0 million increase in donations.
The increase in general and administrative expenses was primarily due to an increase in employment expenses, which increased $8.5 million or 12.3%, from additional staff to support our growth initiatives, and annual compensation increases. The remaining increase in general and administrative expenses was a result of increases in rent, lease-related expenses, information technology and other software-related costs, and depreciation expense.
We have historically had negative working capital driven by our high inventory turns and typical collection of payment from customers prior to payment of suppliers. As of December 31, 2023, we had a cash balance, excluding restricted cash, of $155.8 million , and negative working capital, excluding non-restricted cash, of $(27.9) million .
As of December 31, 2024, we had a cash balance, excluding restricted cash, of $161.9 million , and negative working capital, excluding non-restricted cash, of $(28.7) million .
In addition, if Brilliant Earth, LLC does not have sufficient funds to make distributions, our ability to declare and pay cash dividends will also be restricted or impaired.
In addition, if Brilliant Earth, LLC does not have sufficient funds to make distributions, our ability to declare and pay cash dividends will also be restricted or impaired. 80 Table of Contents See “Risk Factors—Risks Related to Our Organizational Structure.” In December 2023, the Board approved a share repurchase program authorizing the Company to purchase up to an aggregate of $20.0 million of the Company's Class A common stock through the expiration of the program in December 2026.
This was primarily driven by our premium brand and differentiated product offerings, performance of our pricing engine, procurement efficiencies, and benefits from our extended warranty program.
The increase in gross margin was primarily driven by the continued optimization of our pricing engine, procurement efficiencies, and benefits from our extended warranty program. The gross margin improvements were partially offset by certain repair and fulfillment-related costs.
Investing Activities Net cash used in investing activities was $11.9 million for the year ended December 31, 2023, and $9.1 million for the year ended December 31, 2022, which primarily consisted of purchases of property and equipment related to new facilities leased during the years ended December 31, 2023 and 2022.
Payments on operating lease liabilities increased from the prior year due to additional leased showrooms acquired during the year ended December 31, 2024. Investing Activities Net cash used in investing activities was $4.9 million for the year ended December 31, 2024 compared to $11.9 million for the year ended December 31, 2023.
There are no additional performance obligations in relation to the third-party plan.
The commission that the Company receives from the third party is recognized at the time of sale less an estimate of cancellations based on historical experience. There are no additional performance obligations in relation to the third-party plan.
Interest Expense Interest expense for the year ended December 31, 2023 increased by $0.5 million , or 10.1%, compared to the year ended December 31, 2022, primarily due to an increase in the variable interest rate pursuant to the SVB Credit Agreement entered into on May 24, 2022.
Interest Expense Interest expense for the year ended December 31, 2024 decreased by $0.1 million , or 1.9%, compared to the year ended December 31, 2023, primarily due to a decrease in the average principal debt outstanding during the year ended December 31, 2024 as compared to the prior year.
The increase in net sales was primarily driven by a 16.7% increase in order volumes due to: 71 Table of Contents • continued effectiveness of our customer acquisition activities; • strong omnichannel performance across the Company's products and new product collection releases; and • the opening of new showrooms.
The 6.6% increase in order volumes was due to strong performance in lower price point products, including fine jewelry, continued effectiveness of our customer acquisition and retention activities and the opening of new showrooms. 73 Table of Contents Gross Profit Gross profit for the year ended December 31, 2024 decreased by $2.6 million, or 1.0%, compared to the year ended December 31, 2023.
(2) These expenses are those that we did not incur in the normal course of business. For the year ended December 31, 2023, these costs include a $1 million charitable contribution. For the year ended December 31, 2022, these costs include professional fees in connection with the evaluation and preparation for operations as a public company.
(2) These expenses are those that we did not incur in the normal course of business.
Net cash provided by operating activities was $14.5 million for the year ended December 31, 2022, consisting of $19.0 million in net income adjusted for $15.2 million in non-cash expense addbacks, primarily composed of equity based compensation, operating lease costs, depreciation expense, loss on extinguishment of debt and amortization of debt issuance costs, offset by a $19.7 million decrease from changes in assets and liabilities related to operating activities.
This decrease was primarily driven by $10.6 million from changes in assets and liabilities related to changes in working capital and an increase in net income adjusted for non-cash addbacks of $2.0 million.
The increase in SG&A expenses was driven by an increase in marketing expenses, other general and administrative expenses, and employment expenses, which increased by $22.0 million , $11.8 million , and $7.8 million, res pectively, from the year ended December 31, 2022 to the year ended December 31, 2023.
The decrease in operating expenses was primarily driven by a decrease in marketing expenses partially offset by an increase in general and administrative expenses. The decrease in marketing expenses, which decreased by $11.0 million or 9.2%, from the prior year was a result of our continued focus on improving the effectiveness and efficiency of our marketing spend.