SANTA MONICA, Calif.--(BUSINESS WIRE)--FIGS, Inc. (NYSE: FIGS) (the “Company”), the direct-to-consumer apparel and lifestyle brand dedicated to the healthcare community, today released its fourth quarter and full year 2022 financial results and published a financial highlights presentation on its investor relations website at ir.wearfigs.com/financials/quarterly-results/.
Fourth Quarter 2022 Financial Highlights
- Net revenues were $144.9 million, an increase of 12.6% year over year, driven by an increase in orders from existing and new customers, partially offset by a slightly lower average order value (“AOV”) from $113 to $112.
- Gross margin was 68.2%, a decrease of 170 basis points year over year, primarily due to a higher mix of promotional sales and product mix shift as well as higher ocean freight costs, partially offset by reduced utilization of air freight.
- Operating expenses were $95.6 million, an increase of 29.9% year over year. As a percentage of net revenues, operating expenses increased to 66.0% from 57.2% in the prior year due to higher selling expenses related to fulfillment costs.
- Net income was $3.4 million and diluted earnings per share was $0.02.
- Net income margin(1) was 2.3%, as compared to 9.8% in the same period last year.
- Net income, as adjusted(2) was $8.2 million and diluted earnings per share, as adjusted(1) was $0.05.
- Adjusted EBITDA(2) was $19.8 million or 13.6% of net revenues, as compared to $31.9 million or 24.8% of net revenues in the same period last year.
“We delivered fourth quarter results ahead of our expectations reflecting strong holiday performance as well as growth in our non scrubwear and international businesses.” said Trina Spear, Chief Executive Officer and Co-Founder. “Our priorities for 2023 will be positioning our Company for long term growth while maintaining sustainable, profitable margins as we manage through an uncertain macro environment. We remain confident in our long term outlook as a result of our industry leading product innovation, community connection and advocacy. We believe we have the scale and balance sheet to take our business to the next level, making strategic, disciplined investments in our future as we aim to double our annual net revenues to $1 billion.”
Full Year 2022 Financial Highlights
- Net revenues were $505.8 million, an increase of 20.6% year over year, primarily driven by an increase in orders and AOV.
- Gross margin was 70.1%, a decrease of 170 basis points year over year, primarily due to a higher mix of promotional sales and, to a lesser extent, an increase in freight-in due to elevated ocean freight rates and product mix shift.
- Operating expenses were $316.8 million, an increase of 9.1% year over year. As a percentage of net revenues, operating expenses decreased to 62.6% from 69.2% in the prior year period due to lower general and administrative expenses, partially offset by higher selling expense and marketing investment.
- Net income was $21.2 million and diluted earnings per share was $0.11.
- Net income margin(1) was 4.2%, as compared to (2.3)% in the same period last year.
- Net income, as adjusted(2) was $29.2 million and diluted earnings per share, as adjusted(1) was $0.16.
- Adjusted EBITDA(2) was $87.3 million or 17.2% of net revenues, as compared to $105.2 million or 25.1% of net revenue in the same period last year.
Full Year 2022 Key Operating Metrics
- Active customers(3) as of December 31, 2022 increased 22.5% year over year to 2.3 million.
- Net revenues per active customer(3) was $221, a decrease of 1.3% year over year.
- AOV(3) was $112, an increase of 6.7% year over year primarily driven by higher units per transaction as well as an increase in average unit retail.
2023 Financial Outlook
Net Revenues |
Mid-single digit growth |
|
|
Adjusted EBITDA Margin(4) |
11% - 12% |
Daniella Turenshine, Chief Financial Officer, commented, “Our growth outlook for 2023 is not representative of the growth we believe we can achieve long term. That is why we plan to keep investing while managing our business prudently through near term macro and cost challenges. We remain a distant leader in our industry and we are confident that we can accelerate growth and deliver adjusted EBITDA margin expansion in the future.”
(1) |
“Net income margin” and “adjusted EBITDA margin” are calculated by dividing net income and adjusted EBITDA by net revenues, respectively. |
|
(2) |
“Net income, as adjusted,” “diluted earnings per share, as adjusted,” “adjusted EBITDA” and “adjusted EBITDA margin” are non-GAAP financial measures. Please see the sections titled “Non-GAAP Financial Measures and Key Operating Metrics” and “Reconciliations of GAAP to Non-GAAP Measures” below for more information regarding the Company’s use of non-GAAP financial measures and reconciliations to the most directly comparable GAAP measures. |
|
(3) |
“Active customers,” “net revenues per active customer” and “average order value” are key operational and business metrics that are important to understanding the Company’s performance. For information regarding how the Company calculates its key operational and business metrics, please see the section titled “Non-GAAP Financial Measures and Key Operating Metrics.” |
|
(4) |
The Company has not provided a quantitative reconciliation of its adjusted EBITDA margin outlook to a GAAP net income margin outlook because it is unable, without making unreasonable efforts, to project certain reconciling items. These items include, but are not limited to, future stock-based compensation expense, income taxes, expenses related to non-ordinary course disputes, and transaction costs. These items are inherently variable and uncertain and depend on various factors, some of which are outside of the Company’s control or ability to predict. For more information regarding the Company’s use of non-GAAP financial measures, please see the section titled “Non-GAAP Financial Measures and Key Operating Metrics.” |
Conference Call Details
FIGS management will host a conference call and webcast today at 2:00 p.m. PT / 5:00 p.m. ET to discuss the Company’s financial and business results and outlook. To participate, please dial 1-844-200-6205 (US) or 1-929-526-1599 (International) and the conference ID 164244. The call is also accessible via webcast at ir.wearfigs.com. A recording will be available shortly after the conclusion of the call until 11:59 p.m. ET on March 7, 2023. To access the replay, please dial 1-866-813-9403 (US) or +44-204-525-0658 (International) and the conference ID 579986. An archive of the webcast will be available on FIGS’ investor relations website at ir.wearfigs.com.
Non-GAAP Financial Measures and Key Operating Metrics
In addition to the GAAP financial measures set forth in this press release, the Company has included non-GAAP financial measures within the meaning of Regulation G and Item 10(e) of Regulation S-K. The Company has also included “active customers,” “net revenues per active customer” and “average order value,” which are key operational and business metrics that are important to understanding Company performance. The Company calculates “active customers” as unique customer accounts that have made at least one purchase in the preceding 12-month period. The Company calculates “net revenues per active customer” as the sum of the total net revenues in the preceding 12-month period divided by the current period “active customers.” The Company calculates “average order value” as the sum of the total net revenues in a given period divided by the total orders placed in that period. Total orders are the summation of all completed individual purchase transactions in a given period.
The Company uses “net income, as adjusted,” “diluted earnings per share, as adjusted,” “adjusted EBITDA” and “adjusted EBITDA margin” to provide useful supplemental measures that assist in evaluating its ability to generate earnings, provide consistency and comparability with its past financial performance and facilitate period-to-period comparisons of its core operating results as well as the results of its peer companies. The Company calculates “net income, as adjusted,” as net income adjusted to exclude transaction costs, expenses related to non-ordinary course disputes, other than temporary impairment of held-to-maturity investments, stock-based compensation, including expense related to award modifications, accelerated performance awards and ambassador grants in connection with its initial public offering, and expense resulting from the retirement of the Company’s previous CFO, and the income tax impact of these adjustments. The Company calculates “diluted earnings per share, as adjusted” as net income, as adjusted divided by diluted shares outstanding. The Company calculates “adjusted EBITDA” as net income adjusted to exclude: other income (loss), net; gain/loss on disposal of assets; provision for income taxes; depreciation and amortization expense; stock-based compensation and related expense; transaction costs; and expenses related to non-ordinary course disputes. The Company calculates “adjusted EBITDA margin” by dividing adjusted EBITDA by net revenues.
Reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures are included below under the heading “Reconciliations of GAAP to Non-GAAP Measures.”
About FIGS
FIGS is a founder-led, direct-to-consumer healthcare apparel and lifestyle brand that seeks to celebrate, empower, and serve current and future generations of healthcare professionals. We create technically advanced apparel and products for healthcare professionals that feature an unmatched combination of comfort, durability, function, and style. We market and sell our products in 14 countries directly through our digital platform to provide a seamless experience for healthcare professionals.
Forward Looking Statements
This press release contains various forward-looking statements about the Company within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, that are based on current management expectations, and which involve substantial risks and uncertainties that could cause actual results to differ materially from the results expressed in, or implied by, such forward-looking statements. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking. These forward-looking statements generally are identified by the words “anticipate”, “believe”, “contemplate”, “continue”, “could”, “estimate”, “expect”, “forecast”, “future”, “intend”, “may”, “might”, “opportunity”, “outlook”, “plan”, “possible”, “potential”, “predict”, “project,” “should”, “strategy”, “strive”, “target”, “will” or “would”, the negative of these words or other similar terms or expressions. The absence of these words does not mean that a statement is not forward-looking. These forward-looking statements address various matters, including the Company’s priorities for 2023, including positioning the Company for long term growth while maintaining sustainable, profitable margins as it manages through an uncertain macro environment; the Company’s long term outlook and future growth potential; the Company’s industry leading product innovation, community connection and advocacy; the Company’s belief that it has the scale and balance sheet to advance its business; the Company’s expectation to make strategic, disciplined investments in its future; the Company’s aim to achieve annual net revenues of $1 billion; the Company’s plan to invest while managing its business prudently through near term macro and cost challenges; the Company’s positioning in its industry; the Company’s belief it can accelerate growth and deliver adjusted EBITDA margin expansion in the future; and the Company’s outlook as to net revenues and adjusted EBITDA margin for the full year ending December 31, 2023; all of which reflect the Company’s expectations based upon currently available information and data. Because such statements are based on expectations as to future financial and operating results and are not statements of fact, our actual results performance or achievements may differ materially from those expressed or implied by the forward-looking statements, and you are cautioned not to place undue reliance on these forward-looking statements. The following important factors and uncertainties, among others, could cause actual results, performance or achievements to differ materially from those described in these forward-looking statements: the impact of COVID-19 and macroeconomic trends on the Company’s operations; the Company’s ability to maintain its recent rapid growth; the Company’s ability to maintain profitability; the Company’s ability to maintain the value and reputation of its brand; the Company’s ability to attract new customers, retain existing customers, and to maintain or increase sales to those customers; the success of the Company’s marketing efforts; the Company’s ability to maintain a strong community of engaged customers and Ambassadors; negative publicity related to the Company’s marketing efforts or use of social media; the Company’s ability to successfully develop and introduce new, innovative and updated products; the competitiveness of the market for healthcare apparel; the Company’s ability to maintain its key employees; the Company’s ability to attract and retain highly skilled team members; risks associated with expansion into, and conducting business in, international markets; changes in, or disruptions to, the Company’s shipping arrangements; the successful operation of the Company’s distribution and warehouse management systems; the Company’s ability to accurately forecast customer demand, manage its inventory, and plan for future expenses; the impact of changes in consumer confidence, shopping behavior and consumer spending on demand for the Company’s products; the Company’s reliance on a limited number of third-party suppliers; the fluctuating costs of raw materials; the Company’s failure to protect its intellectual property rights; the fact that the operations of many of the Company’s suppliers and vendors are subject to additional risks that are beyond its control; and other risks, uncertainties, and factors discussed in the “Risk Factors” section of our Annual Report on Form 10-K for the year ended December 31, 2022 to be filed with the SEC, and our other periodic filings with the SEC. The forward-looking statements in this press release speak only as of the time made and the Company does not undertake to update or revise them to reflect future events or circumstances.
FIGS, INC.
BALANCE SHEETS (In thousands, except share and per share data) |
|
||||
|
As of |
||||
|
December 31,
|
|
December 31,
|
||
Assets |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
159,775 |
|
$ |
195,374 |
Restricted cash |
|
— |
|
|
2,056 |
Accounts receivable |
|
6,866 |
|
|
2,441 |
Inventory, net |
|
177,976 |
|
|
86,068 |
Prepaid expenses and other current assets |
|
11,883 |
|
|
7,400 |
Total current assets |
|
356,500 |
|
|
293,339 |
Non-current assets |
|
|
|
||
Property and equipment, net |
|
11,024 |
|
|
7,613 |
Operating lease right-of-use assets |
|
15,312 |
|
|
— |
Deferred tax assets |
|
10,971 |
|
|
10,239 |
Other assets |
|
1,257 |
|
|
560 |
Total non-current assets |
|
38,564 |
|
|
18,412 |
Total assets |
$ |
395,064 |
|
$ |
311,751 |
Liabilities and stockholders’ equity |
|
|
|
||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
20,906 |
|
$ |
14,604 |
Operating lease liabilities |
|
3,408 |
|
|
— |
Accrued expenses |
|
26,164 |
|
|
24,677 |
Accrued compensation and benefits |
|
3,415 |
|
|
6,464 |
Sales tax payable |
|
3,374 |
|
|
3,728 |
Gift card liability |
|
7,882 |
|
|
5,590 |
Deferred revenue |
|
2,786 |
|
|
596 |
Returns reserve |
|
3,458 |
|
|
2,761 |
Income tax payable |
|
— |
|
|
3,973 |
Total current liabilities |
|
71,393 |
|
|
62,393 |
Non-current liabilities |
|
|
|
||
Operating lease liabilities, non-current |
|
15,756 |
|
|
— |
Deferred rent and lease incentive |
|
— |
|
|
3,542 |
Other non-current liabilities |
|
176 |
|
|
243 |
Total liabilities |
|
87,325 |
|
|
66,178 |
Commitments and contingencies |
|
|
|
||
Stockholders’ equity |
|
|
|
||
Class A common stock — par value $0.0001 per share, 1,000,000,000 shares authorized as of December 31, 2022 and December 31, 2021; 159,351,307 and 152,098,257 shares issued and outstanding as of December 31, 2022 and December 31, 2021, respectively |
|
16 |
|
|
15 |
Class B common stock — par value $0.0001 per share, 150,000,000 shares authorized as of December 31, 2022 and December 31, 2021; 7,210,795 and 12,158,187 shares issued and outstanding as of December 31, 2022 and December 31, 2021, respectively |
|
— |
|
|
1 |
Preferred stock — par value $0.0001 per share, 100,000,000 shares authorized as of December 31, 2022 and December 31, 2021; zero shares issued and outstanding as of December 31, 2022 and December 31, 2021 |
|
— |
|
|
— |
Additional paid-in capital |
|
268,606 |
|
|
227,626 |
Retained earnings |
|
39,117 |
|
|
17,931 |
Total stockholders’ equity |
|
307,739 |
|
|
245,573 |
Total liabilities and stockholders’ equity |
$ |
395,064 |
|
$ |
311,751 |
FIGS, INC.
STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (In thousands, except share and per share data) |
|||||||||||||||
|
Three months ended December 31, |
|
Year ended December 31, |
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
|
(unaudited) |
|
|
|
|
||||||||||
Net revenues |
$ |
144,898 |
|
|
$ |
128,699 |
|
|
$ |
505,835 |
|
|
$ |
419,591 |
|
Cost of goods sold |
|
46,050 |
|
|
|
38,696 |
|
|
|
151,375 |
|
|
|
118,370 |
|
Gross profit |
|
98,848 |
|
|
|
90,003 |
|
|
|
354,460 |
|
|
|
301,221 |
|
Operating expenses |
|
|
|
|
|
|
|
||||||||
Selling |
|
37,649 |
|
|
|
25,641 |
|
|
|
118,449 |
|
|
|
81,923 |
|
Marketing |
|
21,428 |
|
|
|
16,606 |
|
|
|
77,692 |
|
|
|
58,713 |
|
General and administrative |
|
36,511 |
|
|
|
31,322 |
|
|
|
120,653 |
|
|
|
149,602 |
|
Total operating expenses |
|
95,588 |
|
|
|
73,569 |
|
|
|
316,794 |
|
|
|
290,238 |
|
Net income from operations |
|
3,260 |
|
|
|
16,434 |
|
|
|
37,666 |
|
|
|
10,983 |
|
Other income (loss), net |
|
|
|
|
|
|
|
||||||||
Interest income (expense) |
|
880 |
|
|
|
(63 |
) |
|
|
1,708 |
|
|
|
(239 |
) |
Other expense |
|
(502 |
) |
|
|
(60 |
) |
|
|
(647 |
) |
|
|
(885 |
) |
Total other income (loss), net |
|
378 |
|
|
|
(123 |
) |
|
|
1,061 |
|
|
|
(1,124 |
) |
Net income before provision for income taxes |
|
3,638 |
|
|
|
16,311 |
|
|
|
38,727 |
|
|
|
9,859 |
|
Provision for income taxes |
|
247 |
|
|
|
3,715 |
|
|
|
17,541 |
|
|
|
19,415 |
|
Net income (loss) and comprehensive income (loss) |
$ |
3,391 |
|
|
$ |
12,596 |
|
|
$ |
21,186 |
|
|
$ |
(9,556 |
) |
Earnings (loss) attributable to Class A and Class B common stockholders |
|
|
|
|
|
|
|
||||||||
Basic earnings (loss) per share |
$ |
0.02 |
|
|
$ |
0.08 |
|
|
$ |
0.13 |
|
|
$ |
(0.06 |
) |
Diluted earnings (loss) per share |
$ |
0.02 |
|
|
$ |
0.06 |
|
|
$ |
0.11 |
|
|
$ |
(0.06 |
) |
Weighted-average shares outstanding—basic |
|
166,181,027 |
|
|
|
163,798,354 |
|
|
|
165,268,185 |
|
|
|
159,177,713 |
|
Weighted-average shares outstanding—diluted |
|
180,892,774 |
|
|
|
197,977,552 |
|
|
|
187,547,474 |
|
|
|
159,177,713 |
|
FIGS, INC.
STATEMENTS OF CASH FLOWS (In thousands) |
||||||||
|
Year ended
|
|||||||
|
|
2022 |
|
|
|
2021 |
|
|
Cash flows from operating activities: |
|
|
|
|
||||
Net income (loss) |
$ |
21,186 |
|
|
$ |
(9,556 |
) |
|
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization expense |
|
1,924 |
|
|
|
1,424 |
|
|
Deferred income taxes |
|
(732 |
) |
|
|
(3,732 |
) |
|
Non-cash operating lease cost |
|
2,381 |
|
|
|
— |
|
|
Stock-based compensation |
|
37,458 |
|
|
|
81,139 |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
||||
Accounts receivable |
|
(4,425 |
) |
|
|
3,339 |
|
|
Inventory |
|
(91,908 |
) |
|
|
(36,333 |
) |
|
Prepaid expenses and other current assets |
|
(4,483 |
) |
|
|
(735 |
) |
|
Other assets |
|
(197 |
) |
|
|
127 |
|
|
Accounts payable |
|
6,315 |
|
|
|
2,855 |
|
|
Accrued expenses |
|
1,487 |
|
|
|
17,983 |
|
|
Deferred revenue |
|
2,190 |
|
|
|
(1,185 |
) |
|
Accrued compensation and benefits |
|
(3,049 |
) |
|
|
2,250 |
|
|
Returns reserve |
|
697 |
|
|
|
1,084 |
|
|
Sales tax payable |
|
(354 |
) |
|
|
652 |
|
|
Income tax payable |
|
(3,973 |
) |
|
|
4,428 |
|
|
Gift card liability |
|
2,292 |
|
|
|
2,571 |
|
|
Deferred rent and lease incentive |
|
— |
|
|
|
(117 |
) |
|
Operating lease liabilities |
|
(2,071 |
) |
|
|
— |
|
|
Other non-current liabilities |
|
(67 |
) |
|
|
243 |
|
|
Net cash (used in) provided by operating activities |
|
(35,329 |
) |
|
|
66,437 |
|
|
Cash flows from investing activities: |
|
|
|
|
||||
Purchases of property and equipment |
|
(5,348 |
) |
|
|
(2,712 |
) |
|
Purchases of held-to-maturity securities |
|
(500 |
) |
|
|
— |
|
|
Net cash used in investing activities |
|
(5,848 |
) |
|
|
(2,712 |
) |
|
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from issuance of Class A common stock in initial public offering, net of underwriting discounts |
|
— |
|
|
|
95,881 |
|
|
Payments of initial public offering issuance costs, net of reimbursements |
|
— |
|
|
|
(780 |
) |
|
Payment of debt issuance and financing costs |
|
— |
|
|
|
(181 |
) |
|
Proceeds from capital contributions |
|
479 |
|
|
|
1,301 |
|
|
Proceeds from stock option exercises and employee stock purchases |
|
3,043 |
|
|
|
907 |
|
|
Tax payments related to net share settlements on restricted stock units |
|
— |
|
|
|
(21,556 |
) |
|
Net cash provided by financing activities |
|
3,522 |
|
|
|
75,572 |
|
|
Net (decrease) increase in cash, cash equivalents, and restricted cash |
|
(37,655 |
) |
|
|
139,297 |
|
|
Cash, cash equivalents, and restricted cash, beginning of period |
$ |
197,430 |
|
|
$ |
58,133 |
|
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
159,775 |
|
|
$ |
197,430 |
|
|
Supplemental disclosures: |
|
|
|
|
||||
Cash paid for income taxes, net of refunds received |
$ |
11,903 |
|
|
$ |
15,004 |
|
|
Property and equipment included in accounts payable and accrued expenses |
$ |
19 |
|
|
$ |
32 |
|
|
Deferred offering costs recorded in stockholders’ equity upon initial public offering, net of related tax impacts |
$ |
— |
|
|
$ |
220 |
|
|
FIGS, INC.
RECONCILIATIONS OF GAAP TO NON-GAAP MEASURES
(Unaudited)
The following table presents a reconciliation of Net income, as adjusted and Diluted earnings per share, as adjusted to Net income (loss), which is the most directly comparable financial measure calculated in accordance with GAAP:
|
Three Months Ended
|
|
|
Year Ended
|
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
|
2022 |
|
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
(in thousands, except share and per share data) |
|||||||||||||||
Net income (loss) |
$ |
3,391 |
|
|
$ |
12,596 |
|
|
|
$ |
21,186 |
|
|
$ |
(9,556 |
) |
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
Transaction costs |
|
— |
|
|
|
59 |
|
|
|
|
145 |
|
|
|
2,019 |
|
Expenses related to non-ordinary course disputes(1) |
|
4,671 |
|
|
|
1,976 |
|
|
|
|
10,128 |
|
|
|
8,183 |
|
Stock-based compensation expense in connection with the IPO and other(2) |
|
— |
|
|
|
5,700 |
|
|
|
|
— |
|
|
|
56,084 |
|
Other(3) |
|
500 |
|
|
|
— |
|
|
|
|
500 |
|
|
|
— |
|
Income tax impacts of items above |
|
(350 |
) |
|
|
(1,761 |
) |
|
|
|
(2,808 |
) |
|
|
(843 |
) |
Net income, as adjusted |
$ |
8,212 |
|
|
$ |
18,570 |
|
|
|
$ |
29,151 |
|
|
$ |
55,887 |
|
Diluted EPS, as adjusted |
$ |
0.05 |
|
|
$ |
0.09 |
|
|
|
$ |
0.16 |
|
|
$ |
0.30 |
|
Weighted-average shares used to compute Diluted EPS, as adjusted(4) |
|
180,892,774 |
|
|
|
197,977,552 |
|
|
|
|
187,547,474 |
|
|
|
189,082,110 |
|
(1) |
Represents certain legal fees incurred in connection with the litigation claims described in the section titled “Legal Proceedings” appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. |
|
(2) |
Includes certain stock-based compensation expenses including expense related to award modifications, accelerated performance awards and ambassador grants in connection with the IPO, and expense resulting from the retirement of the Company’s previous CFO. |
|
(3) |
Includes other than temporary impairment of held-to-maturity investments. |
|
(4) |
We adjust the weighted-average number of shares outstanding for the dilutive effect of potential common equivalent shares in each period presented. |
The following table presents a reconciliation of Adjusted EBITDA to Net income (loss), which is the most directly comparable financial measure calculated in accordance with GAAP, and presents Adjusted EBITDA margin with Net income (loss) margin, which is the most directly comparable financial measure calculated in accordance with GAAP:
|
Three Months Ended
|
|
|
Year Ended
|
||||||||||||
|
|
2022 |
|
|
|
2021 |
|
|
|
|
2022 |
|
|
|
2021 |
|
|
(in thousands, except margin) |
|||||||||||||||
Net income (loss) |
$ |
3,391 |
|
|
$ |
12,596 |
|
|
|
$ |
21,186 |
|
|
$ |
(9,556 |
) |
Add (deduct): |
|
|
|
|
|
|
|
|
||||||||
Other income (loss), net |
|
(378 |
) |
|
|
122 |
|
|
|
|
(1,061 |
) |
|
|
1,124 |
|
Provision for income taxes |
|
246 |
|
|
|
3,715 |
|
|
|
|
17,541 |
|
|
|
19,415 |
|
Depreciation and amortization expense(1) |
|
638 |
|
|
|
403 |
|
|
|
|
1,924 |
|
|
|
1,424 |
|
Stock-based compensation and related expense(2) |
|
11,197 |
|
|
|
13,101 |
|
|
|
|
37,533 |
|
|
|
83,516 |
|
Transaction costs |
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
1,139 |
|
Expenses related to non-ordinary course disputes(3) |
|
4,671 |
|
|
|
1,976 |
|
|
|
|
10,128 |
|
|
|
8,183 |
|
Adjusted EBITDA |
$ |
19,765 |
|
|
$ |
31,913 |
|
|
|
$ |
87,251 |
|
|
$ |
105,245 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net Revenue |
$ |
144,898 |
|
|
$ |
128,699 |
|
|
|
$ |
505,835 |
|
|
$ |
419,591 |
|
Net income (loss) margin(4) |
|
2.3 |
% |
|
|
9.8 |
% |
|
|
|
4.2 |
% |
|
|
(2.3 |
)% |
Adjusted EBITDA Margin |
|
13.6 |
% |
|
|
24.8 |
% |
|
|
|
17.2 |
% |
|
|
25.1 |
% |
(1) |
Excludes amortization of debt issuance costs included in “Other income (loss), net.” |
|
(2) |
Includes stock-based compensation expense and payroll taxes related to equity award activity. |
|
(3) |
Represents legal fees incurred in connection with certain of the litigation claims described in the section titled “Legal Proceedings” appearing in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. |
|
(4) |
Net income (loss) margin represents Net income (loss) as a percentage of Net revenues. |
FIGS, INC.
KEY OPERATING METRICS
(Unaudited)
Active customers as of December 31, 2022 and 2021, respectively, net revenues per active customer as of December 31, 2022 and 2021, respectively, and average order value for the year ended December 31, 2022 and 2021, respectively, are presented in the following tables:
|
As of December 31, |
||||
|
2022 |
|
2021 |
||
|
(in thousands) |
||||
Active customers |
2,294 |
|
1,872 |
||
|
As of December 31, |
||||
|
|
2022 |
|
|
2021 |
Net revenues per active customer |
$ |
221 |
|
$ |
224 |
|
Year ended
|
||||
|
|
2022 |
|
|
2021 |
Average order value |
$ |
112 |
|
$ |
105 |
