☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 87-1015499 | |||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification Number) | |||||||
300 Grant Avenue, Third Floor San Francisco, CA | 94108 | |||||||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Class A common stock, $0.0001 par value per share | BRLT | The Nasdaq Global Market |
Large accelerated filer | ☐ | Accelerated filer | ☐ | ||||||||
Non-accelerated filer | ☒ | Smaller reporting company | ☒ | ||||||||
Emerging growth company | ☒ |
Page | |||||
September 30, | December 31, | ||||||||||
2024 | 2023 | ||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 152,653 | $ | 155,809 | |||||||
Restricted cash | 215 | 211 | |||||||||
Inventories, net | 38,530 | 37,788 | |||||||||
Prepaid expenses and other current assets | 11,346 | 11,048 | |||||||||
Total current assets | 202,744 | 204,856 | |||||||||
Property and equipment, net | 21,768 | 22,047 | |||||||||
Deferred tax assets | 9,335 | 9,745 | |||||||||
Operating lease right of use assets | 36,026 | 34,248 | |||||||||
Other assets | 3,373 | 2,687 | |||||||||
Total assets | $ | 273,246 | $ | 273,583 | |||||||
Liabilities and stockholders' equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 2,199 | $ | 4,511 | |||||||
Accrued expenses and other current liabilities | 36,252 | 43,824 | |||||||||
Deferred revenue | 21,538 | 19,556 | |||||||||
Current portion of operating lease liabilities | 5,930 | 4,993 | |||||||||
Current portion of long-term debt | 6,500 | 4,063 | |||||||||
Total current liabilities | 72,419 | 76,947 | |||||||||
Long-term debt, net of debt issuance costs | 51,588 | 55,573 | |||||||||
Operating lease liabilities | 37,056 | 35,572 | |||||||||
Payable pursuant to the Tax Receivable Agreement | 7,828 | 8,035 | |||||||||
Total liabilities | 168,891 | 176,127 | |||||||||
Commitments and contingencies (Note 10) | |||||||||||
Stockholders' equity | |||||||||||
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, none issued and outstanding at September 30, 2024 and December 31, 2023, respectively | — | — | |||||||||
Class A common stock, $0.0001 par value, 1,200,000,000 shares authorized; 13,844,407 shares issued and 13,669,852 shares outstanding at September 30, 2024 and 12,522,146 shares outstanding at December 31, 2023 | 1 | 1 | |||||||||
Class B common stock, $0.0001 par value, 150,000,000 shares authorized; 35,799,762 and 35,688,349 shares outstanding at September 30, 2024 and December 31, 2023, respectively | 4 | 4 | |||||||||
Class C common stock, $0.0001 par value, 150,000,000 shares authorized; 49,119,976 shares outstanding at September 30, 2024 and December 31, 2023, respectively | 5 | 5 | |||||||||
Class D common stock, $0.0001 par value, 150,000,000 shares authorized; none issued and outstanding at September 30, 2024 and December 31, 2023, respectively | — | — | |||||||||
Additional paid-in capital | 10,467 | 8,275 | |||||||||
Treasury stock, at cost; 174,555 shares and none at September 30, 2024 and December 31, 2023, respectively | (438) | — | |||||||||
Retained earnings | 4,430 | 4,247 | |||||||||
Stockholders' equity attributable to Brilliant Earth Group, Inc. | 14,469 | 12,532 | |||||||||
Non-controlling interests attributable to Brilliant Earth, LLC | 89,886 | 84,924 | |||||||||
Total stockholders' equity | 104,355 | 97,456 | |||||||||
Total liabilities and stockholders' equity | $ | 273,246 | $ | 273,583 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net sales | $ | 99,873 | $ | 114,154 | $ | 302,636 | $ | 322,036 | |||||||||||||||
Cost of sales | 39,103 | 47,327 | 119,483 | 138,044 | |||||||||||||||||||
Gross profit | 60,770 | 66,827 | 183,153 | 183,992 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Selling, general and administrative | 61,839 | 64,813 | 182,213 | 180,708 | |||||||||||||||||||
(Loss) income from operations | (1,069) | 2,014 | 940 | 3,284 | |||||||||||||||||||
Interest expense | (1,320) | (1,322) | (3,827) | (3,808) | |||||||||||||||||||
Other income, net | 1,525 | 1,401 | 4,476 | 3,436 | |||||||||||||||||||
(Loss) income before tax | (864) | 2,093 | 1,589 | 2,912 | |||||||||||||||||||
Income tax expense | (211) | (95) | (222) | (119) | |||||||||||||||||||
Net (loss) income | (1,075) | 1,998 | 1,367 | 2,793 | |||||||||||||||||||
Net (loss) income allocable to non-controlling interest | (934) | 1,753 | 1,184 | 2,452 | |||||||||||||||||||
Net (loss) income allocable to Brilliant Earth Group, Inc. | $ | (141) | $ | 245 | $ | 183 | $ | 341 | |||||||||||||||
Earnings per share: | |||||||||||||||||||||||
Basic | $ | (0.01) | $ | 0.02 | $ | 0.01 | $ | 0.03 | |||||||||||||||
Diluted | $ | (0.01) | $ | 0.02 | $ | 0.01 | $ | 0.02 | |||||||||||||||
Weighted average shares of common stock outstanding: | |||||||||||||||||||||||
Basic | 13,545,256 | 12,149,770 | 13,203,551 | 11,780,905 | |||||||||||||||||||
Diluted | 13,545,256 | 97,194,920 | 98,527,171 | 96,918,465 |
Brilliant Earth Group, Inc. Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | Non-Controlling Interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Additional Paid-In Capital | Treasury Stock | Retained Earnings | Stockholders' Equity | Units | Amounts | Total Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2024 | 12,522,146 | $ | 1 | 35,688,349 | $ | 4 | 49,119,976 | $ | 5 | $ | 8,275 | $ | — | $ | 4,247 | $ | 12,532 | 84,808,325 | $ | 84,924 | $ | 97,456 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax distributions to members | — | — | — | — | — | — | — | — | — | — | — | (988) | (988) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of Class B to Class A common stock | 16,260 | — | (16,260) | — | — | — | — | — | — | — | (16,260) | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RSU vesting during period | 506,264 | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchases of common stock | (32,371) | — | — | — | — | — | — | (100) | — | (100) | — | — | (100) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class B shares issued upon vesting of LLC units | — | — | 84,187 | — | — | — | — | — | — | — | 84,187 | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in deferred tax asset and TRA liability related to redemption of LLC Units | — | — | — | — | — | — | (164) | — | — | (164) | — | — | (164) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 2,541 | — | — | 2,541 | — | 46 | 2,587 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 139 | 139 | — | 928 | 1,067 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rebalancing of controlling and non-controlling interest | — | — | — | — | — | — | (1,674) | — | — | (1,674) | — | 1,674 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2024 | 13,012,299 | $ | 1 | 35,756,276 | $ | 4 | 49,119,976 | $ | 5 | $ | 8,978 | $ | (100) | $ | 4,386 | $ | 13,274 | 84,876,252 | $ | 86,584 | $ | 99,858 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax distributions to members | — | — | — | — | — | — | — | — | — | — | — | (539) | (539) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RSU vesting during period | 484,548 | — | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchases of common stock | (61,694) | — | — | — | — | — | — | (159) | — | (159) | — | — | (159) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class B shares issued upon vesting of LLC units | — | — | 22,338 | — | — | — | — | — | — | — | 22,338 | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in deferred tax asset and TRA liability related to redemption of LLC Units | — | — | — | — | — | — | (11) | — | — | (11) | — | — | (11) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 2,398 | — | — | 2,398 | — | 27 | 2,425 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | — | 185 | 185 | — | 1,190 | 1,375 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rebalancing of controlling and non-controlling interest | — | — | — | — | — | — | (1,621) | — | — | (1,621) | — | 1,621 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2024 | 13,435,153 | $ | 1 | 35,778,614 | $ | 4 | 49,119,976 | $ | 5 | $ | 9,744 | $ | (259) | $ | 4,571 | $ | 14,066 | 84,898,590 | $ | 88,883 | $ | 102,949 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Tax distributions to members | — | — | — | — | — | — | — | — | — | — | — | (50) | (50) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RSU vesting during period | 315,189 | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Repurchases of common stock | (80,490) | — | — | — | — | — | — | (179) | — | (179) | — | — | (179) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class B shares issued upon vesting of LLC units | — | — | 21,148 | — | — | — | — | — | — | — | 21,148 | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in deferred tax asset and TRA liability related to redemption of LLC Units | — | — | — | — | — | — | 186 | — | — | 186 | — | — | 186 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 2,497 | — | — | 2,497 | — | 27 | 2,524 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | — | (141) | (141) | — | (934) | (1,075) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rebalancing of controlling and non-controlling interest | — | — | — | — | — | — | (1,960) | — | — | (1,960) | — | 1,960 | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2024 | 13,669,852 | $ | 1 | 35,799,762 | $ | 4 | 49,119,976 | $ | 5 | $ | 10,467 | $ | (438) | $ | 4,430 | $ | 14,469 | 84,919,738 | $ | 89,886 | $ | 104,355 |
Brilliant Earth Group, Inc. Stockholders' Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | Non-Controlling Interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Additional Paid-In Capital | Retained Earnings | Stockholders' Equity | Units | Amounts | Total Stockholders' Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, January 1, 2023 | 11,246,694 | $ | 1 | 35,482,534 | $ | 4 | 49,119,976 | $ | 5 | $ | 7,256 | $ | 3,663 | $ | 10,929 | 84,602,510 | $ | 82,212 | $ | 93,141 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Tax distributions to members | — | — | — | — | — | — | — | — | — | — | (1,468) | (1,468) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of Class B to Class A common stock | 71,886 | — | (71,886) | — | — | — | — | — | — | (71,886) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RSU vesting during period | 252,941 | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class B shares issued upon vesting of LLC units | — | — | 115,437 | — | — | — | — | — | — | 115,437 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in deferred tax asset and TRA liability related to redemption of LLC Units | — | — | — | — | — | — | (65) | — | (65) | — | — | (65) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 2,204 | — | 2,204 | — | 54 | 2,258 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | — | (52) | (52) | — | (388) | (440) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rebalancing of controlling and non-controlling interest | — | — | — | — | — | — | (1,780) | — | (1,780) | — | 1,780 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2023 | 11,571,521 | $ | 1 | 35,526,085 | $ | 4 | 49,119,976 | $ | 5 | $ | 7,615 | $ | 3,611 | $ | 11,236 | 84,646,061 | $ | 82,190 | $ | 93,426 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Tax distributions to members | — | — | — | — | — | — | — | — | — | — | (3,660) | (3,660) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of Class B to Class A common stock | 54,600 | — | (54,600) | — | — | — | — | — | — | (54,600) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RSU vesting during period | 411,444 | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class B shares issued upon vesting of LLC units | — | — | 112,115 | — | — | — | — | — | — | 112,115 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in deferred tax asset and TRA liability related to redemption of LLC Units | — | — | — | — | — | — | 6 | — | 6 | — | — | 6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 2,574 | — | 2,574 | — | 53 | 2,627 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 148 | 148 | — | 1,087 | 1,235 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rebalancing of controlling and non-controlling interest | — | — | — | — | — | — | (2,313) | — | (2,313) | — | 2,313 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2023 | 12,037,565 | $ | 1 | 35,583,600 | $ | 4 | 49,119,976 | $ | 5 | $ | 7,882 | $ | 3,759 | $ | 11,651 | 84,703,576 | $ | 81,983 | $ | 93,634 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Tax distributions to members | — | — | — | — | — | — | — | — | — | — | (4,733) | (4,733) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Conversion of Class B to Class A common stock | 19,865 | — | (19,865) | — | — | — | — | — | — | (19,865) | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RSU vesting during period | 203,512 | — | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Class B shares issued upon vesting of LLC units | — | — | 105,489 | — | — | — | — | — | — | 105,489 | — | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Change in deferred tax asset and TRA liability related to redemption of LLC Units | — | — | — | — | — | — | (23) | — | (23) | — | — | (23) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity-based compensation | — | — | — | — | — | — | 2,518 | 2,518 | — | 51 | 2,569 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | — | 245 | 245 | — | 1,753 | 1,998 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Rebalancing of controlling and non-controlling interest | — | — | — | — | — | — | (2,586) | — | (2,586) | — | 2,586 | — | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2023 | 12,260,942 | $ | 1 | 35,669,224 | $ | 4 | 49,119,976 | $ | 5 | $ | 7,791 | $ | 4,004 | $ | 11,805 | 84,789,200 | $ | 81,640 | $ | 93,445 |
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Operating activities | |||||||||||
Net income | $ | 1,367 | $ | 2,793 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation | 3,846 | 2,996 | |||||||||
Equity-based compensation | 7,536 | 7,454 | |||||||||
Non-cash operating lease cost | 3,821 | 3,487 | |||||||||
Amortization of debt issuance costs | 218 | 202 | |||||||||
Deferred tax expense | 222 | 118 | |||||||||
Other | (118) | 63 | |||||||||
Changes in assets and liabilities: | |||||||||||
Inventories | (585) | 2,025 | |||||||||
Prepaid expenses and other current assets | 301 | 1,808 | |||||||||
Other assets | (726) | 547 | |||||||||
Accounts payable, accrued expenses and other current liabilities | (10,582) | (7,554) | |||||||||
Deferred revenue | 1,982 | 4,502 | |||||||||
Operating lease liabilities | (3,778) | (2,927) | |||||||||
Net cash provided by operating activities | 3,504 | 15,514 | |||||||||
Investing activities | |||||||||||
Purchases of property and equipment | (2,730) | (10,729) | |||||||||
Net cash used in investing activities | (2,730) | (10,729) | |||||||||
Financing activities | |||||||||||
Payments on SVB term loan | (1,625) | (2,438) | |||||||||
Repurchases of common stock | (438) | — | |||||||||
Payment of debt issuance costs | (100) | — | |||||||||
Tax distributions and TRA payments to members | (1,763) | (9,861) | |||||||||
Net cash used in financing activities | (3,926) | (12,299) | |||||||||
Net decrease in cash, cash equivalents and restricted cash | (3,152) | (7,514) | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 156,020 | 154,854 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 152,868 | $ | 147,340 | |||||||
Reconciliation of cash, cash equivalents and restricted cash | |||||||||||
Cash and cash equivalents | $ | 152,653 | $ | 147,131 | |||||||
Restricted cash | 215 | 209 | |||||||||
Total cash, cash equivalents, and restricted cash | $ | 152,868 | $ | 147,340 | |||||||
Non-cash investing and financing activities | |||||||||||
Right-of-use assets obtained in exchange for new operating lease liabilities | $ | 6,199 | $ | 12,449 | |||||||
Change in deferred tax assets associated with redemption of LLC Units | (188) | 442 | |||||||||
TRA Obligation associated with redemption of LLC Units | (199) | 524 | |||||||||
Purchases of property and equipment included in accounts payable and accrued liabilities | 877 | 964 | |||||||||
Change in APIC related to redemption of LLC Units | 11 | (82) | |||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
Numerator: | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net (loss) income attributable to Brilliant Earth Group, Inc., BASIC | $ | (141) | $ | 245 | $ | 183 | $ | 341 | |||||||||||||||
Add: Net (loss) income impact from assumed redemption of all LLC Units to common stock | (934) | 1,753 | 1,184 | 2,452 | |||||||||||||||||||
Add (less): Income tax benefit (expense) on net (loss) income attributable to NCI | 239 | (454) | (302) | (634) | |||||||||||||||||||
Net (loss) income attributable to Brilliant Earth Group, Inc., after adjustment for assumed conversion, DILUTED | $ | (836) | $ | 1,544 | $ | 1,065 | $ | 2,159 | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted average shares of common stock outstanding, BASIC | 13,545,256 | 12,149,770 | 13,203,551 | 11,780,905 | |||||||||||||||||||
Dilutive effects of: | |||||||||||||||||||||||
Vested LLC Units that are exchangeable for common stock | — | 84,727,903 | 85,180,049 | 84,661,708 | |||||||||||||||||||
Unvested LLC Units that are exchangeable for common stock | — | 265,750 | 55,708 | 380,006 | |||||||||||||||||||
RSUs | — | 51,497 | 87,863 | 95,846 | |||||||||||||||||||
Weighted average shares of common stock outstanding, DILUTED | 13,545,256 | 97,194,920 | 98,527,171 | 96,918,465 | |||||||||||||||||||
BASIC earnings per share | $ | (0.01) | $ | 0.02 | $ | 0.01 | $ | 0.03 | |||||||||||||||
DILUTED earnings per share | $ | (0.01) | $ | 0.02 | $ | 0.01 | $ | 0.02 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Vested LLC Units | 84,905,562 | — | — | — | |||||||||||||||||||
RSUs | 4,386,404 | 3,226,891 | 3,616,374 | 3,075,461 | |||||||||||||||||||
Stock options | 681,592 | 788,020 | 723,667 | 806,339 | |||||||||||||||||||
Unvested LLC Units | 59,969 | — | 14,864 | — | |||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
United States | $ | 95,571 | $ | 108,413 | $ | 290,845 | $ | 305,882 | |||||||||||||||
International | 4,302 | 5,741 | 11,791 | 16,154 | |||||||||||||||||||
Total net sales | $ | 99,873 | $ | 114,154 | $ | 302,636 | $ | 322,036 |
September 30, | December 31, | ||||||||||
2024 | 2023 | ||||||||||
Loose diamonds | $ | 7,032 | $ | 8,168 | |||||||
Fine jewelry and other | 31,696 | 29,975 | |||||||||
Allowance for inventory obsolescence | (198) | (355) | |||||||||
Total inventories, net | $ | 38,530 | $ | 37,788 |
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Balance at beginning of period | $ | (355) | $ | (307) | |||||||
Change in allowance for inventory obsolescence | 157 | (49) | |||||||||
Balance at end of period | $ | (198) | $ | (356) |
September 30, | December 31, | ||||||||||
2024 | 2023 | ||||||||||
Vendor expenses | $ | 12,383 | $ | 12,400 | |||||||
Inventory received not billed | 9,122 | 12,686 | |||||||||
Accrued payroll expenses | 5,058 | 6,027 | |||||||||
Sales and other tax payable accrual | 2,667 | 4,040 | |||||||||
Provision for sales returns and allowances | 1,380 | 2,449 | |||||||||
Current portion of TRA | — | 186 | |||||||||
Other | 5,642 | 6,036 | |||||||||
Total accrued expenses and other current liabilities | $ | 36,252 | $ | 43,824 |
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Balance at beginning of period | $ | 2,449 | $ | 2,332 | |||||||
Provision | 18,505 | 16,136 | |||||||||
Returns and allowances | (19,574) | (16,927) | |||||||||
Balance at end of period | $ | 1,380 | $ | 1,541 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
Classification | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||
Operating lease costs | Selling, general and administrative expense | $ | 1,997 | $ | 1,789 | $ | 5,780 | $ | 5,141 | ||||||||||||||||||||
Operating lease costs | Cost of sales | 69 | $ | — | 205 | — | |||||||||||||||||||||||
Variable lease costs | Selling, general and administrative expense | 437 | 343 | 1,255 | 936 | ||||||||||||||||||||||||
Variable lease costs | Cost of sales | 34 | — | 102 | — | ||||||||||||||||||||||||
Sublease income | Selling, general and administrative expense | (52) | — | (88) | — | ||||||||||||||||||||||||
Total lease costs | $ | 2,485 | $ | 2,132 | $ | 7,254 | $ | 6,077 |
Amount | |||||
For the remainder of the year ending December 31, 2024 | $ | 1,522 | |||
Years ending December 31, | |||||
2025 | 9,031 | ||||
2026 | 8,844 | ||||
2027 | 7,511 | ||||
2028 | 6,532 | ||||
2029 | 5,710 | ||||
Thereafter | 13,263 | ||||
Total minimum lease payments(1) | 52,413 | ||||
Less: imputed interest | (9,427) | ||||
Net present value of operating lease liabilities | 42,986 | ||||
Less: current portion | (5,930) | ||||
Long-term portion | $ | 37,056 |
Nine Months Ended September 30, | ||||||||||||||
2024 | 2023 | |||||||||||||
Weighted-average remaining lease term - operating leases | 6.6 years | 7.3 years | ||||||||||||
Weighted-average discount rate - operating leases | 5.9 | % | 5.5 | % | ||||||||||
September 30, 2024 | December 31, 2023 | ||||||||||||||||||||||||||||||||||
Outstanding principal | Debt issuance costs | Net carrying amount | Outstanding principal | Debt issuance costs | Net carrying amount | ||||||||||||||||||||||||||||||
Current portion | $ | 6,500 | $ | — | $ | 6,500 | $ | 4,063 | $ | — | $ | 4,063 | |||||||||||||||||||||||
Long term | 52,000 | (412) | 51,588 | 56,063 | (490) | 55,573 | |||||||||||||||||||||||||||||
Total debt | $ | 58,500 | $ | (412) | $ | 58,088 | $ | 60,126 | $ | (490) | $ | 59,636 |
Principal | |||||
For the remainder of the year ending December 31, 2024 | $ | 2,437 | |||
Years ending December 31, | |||||
2025 | 5,688 | ||||
2026 | 6,500 | ||||
2027 | 43,875 | ||||
Total aggregate future principal payments | $ | 58,500 |
Number of RSUs | Weighted average grant date fair value | ||||||||||
Balance as of December 31, 2023, unvested | 3,942,052 | $ | 6.10 | ||||||||
Granted | 2,050,158 | $ | 2.77 | ||||||||
Vested | (1,306,101) | $ | 6.18 | ||||||||
Forfeited | (446,651) | $ | 6.16 | ||||||||
Balance as of September 30, 2024, unvested | 4,239,458 | $ | 4.46 |
Number of options | Weighted average exercise price | Weighted average grant date fair value | Weighted average remaining contractual term (years) | ||||||||||||||||||||
Outstanding as of December 31, 2023 | 758,458 | $ | 12.00 | $ | 4.27 | 7.7 | |||||||||||||||||
Forfeited | (92,553) | $ | 12.00 | $ | 4.28 | — | |||||||||||||||||
Outstanding as of September 30, 2024 | 665,905 | $ | 12.00 | $ | 4.27 | 7.0 | |||||||||||||||||
Exercisable as of September 30, 2024 | 596,663 | $ | 12.00 | $ | 4.27 | 7.0 | |||||||||||||||||
Unvested as of September 30, 2024 | 69,242 | $ | 12.00 | $ | 4.29 | 7.0 | |||||||||||||||||
Vested and expected to vest as of September 30, 2024 | 665,905 | $ | 12.00 | $ | 4.27 | 7.0 |
Three months ended September 30, | |||||||||||||||||||||||||||||||||||
2024 | 2023 | Period change | |||||||||||||||||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||||||
Net sales | $ | 99,873 | 100.0 | % | $ | 114,154 | 100.0 | % | $ | (14,281) | (12.5) | % | |||||||||||||||||||||||
Cost of sales | 39,103 | 39.2 | % | 47,327 | 41.5 | % | (8,224) | (17.4) | % | ||||||||||||||||||||||||||
Gross profit | 60,770 | 60.8 | % | 66,827 | 58.5 | % | (6,057) | (9.1) | % | ||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Selling, general and administrative | 61,839 | 61.9 | % | 64,813 | 56.8 | % | (2,974) | (4.6) | % | ||||||||||||||||||||||||||
(Loss) income from operations | (1,069) | (1.1) | % | 2,014 | 1.8 | % | (3,083) | (153.1) | % | ||||||||||||||||||||||||||
Interest expense | (1,320) | 1.3 | % | (1,322) | 1.2 | % | (2) | (0.2) | % | ||||||||||||||||||||||||||
Other income, net | 1,525 | 1.5 | % | 1,401 | 1.2 | % | 124 | 8.9 | % | ||||||||||||||||||||||||||
(Loss) income before tax | (864) | (0.9) | % | 2,093 | 1.8 | % | (2,957) | (141.3) | % | ||||||||||||||||||||||||||
Income tax expense | (211) | (0.2) | % | (95) | (0.1) | % | (116) | (122.1) | % | ||||||||||||||||||||||||||
Net (loss) income | (1,075) | (1.1) | % | 1,998 | 1.8 | % | (3,073) | (153.8) | % | ||||||||||||||||||||||||||
Net (loss) income allocable to non-controlling interest | (934) | (0.9) | % | 1,753 | 1.5 | % | (2,687) | (153.3) | % | ||||||||||||||||||||||||||
Net (loss) income allocable to Brilliant Earth Group, Inc. | $ | (141) | (0.1) | % | $ | 245 | 0.2 | % | $ | (386) | (157.6) | % | |||||||||||||||||||||||
Amounts may not sum due to rounding |
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2024 | 2023 | Period change | |||||||||||||||||||||||||||||||||
Amount | Percent | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||||||
Net sales | $ | 302,636 | 100.0 | % | $ | 322,036 | 100.0 | % | $ | (19,400) | (6.0) | % | |||||||||||||||||||||||
Cost of sales | 119,483 | 39.5 | % | 138,044 | 42.9 | % | (18,561) | (13.4) | % | ||||||||||||||||||||||||||
Gross profit | 183,153 | 60.5 | % | 183,992 | 57.1 | % | (839) | (0.5) | % | ||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||
Selling, general and administrative | 182,213 | 60.2 | % | 180,708 | 56.1 | % | 1,505 | 0.8 | % | ||||||||||||||||||||||||||
Income from operations | 940 | 0.3 | % | 3,284 | 1.0 | % | (2,344) | (71.4) | % | ||||||||||||||||||||||||||
Interest expense | (3,827) | 1.3 | % | (3,808) | 1.2 | % | (19) | (0.5) | % | ||||||||||||||||||||||||||
Other income, net | 4,476 | 1.5 | % | 3,436 | 1.1 | % | 1,040 | 30.3 | % | ||||||||||||||||||||||||||
Income before tax | 1,589 | 0.5 | % | 2,912 | 0.9 | % | (1,323) | (45.4) | % | ||||||||||||||||||||||||||
Income tax expense | (222) | (0.1) | % | (119) | — | % | (103) | (86.6) | % | ||||||||||||||||||||||||||
Net income | 1,367 | 0.5 | % | 2,793 | 0.9 | % | (1,426) | (51.1) | % | ||||||||||||||||||||||||||
Net income allocable to non-controlling interest | 1,184 | 0.4 | % | 2,452 | 0.8 | % | (1,268) | (51.7) | % | ||||||||||||||||||||||||||
Net income allocable to Brilliant Earth Group, Inc. | $ | 183 | 0.1 | % | $ | 341 | 0.1 | % | $ | (158) | (46.3) | % | |||||||||||||||||||||||
Amounts may not sum due to rounding |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | Change | % Change | 2024 | 2023 | Change | % Change | ||||||||||||||||||||||||||||||||||||||||
Net Sales | $ | 99,873 | $ | 114,154 | $ | (14,281) | (12.5) | % | $ | 302,636 | $ | 322,036 | (19,400) | (6.0) | % | ||||||||||||||||||||||||||||||||
Total Orders | 42,744 | 43,161 | (417) | (1.0) | % | 127,673 | 121,641 | 6,032 | 5.0 | % | |||||||||||||||||||||||||||||||||||||
AOV | $ | 2,337 | $ | 2,645 | $ | (308) | (11.6) | % | $ | 2,370 | $ | 2,647 | $ | (277) | (10.5) | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Net (loss) income | $ | (1,075) | $ | 1,998 | $ | 1,367 | $ | 2,793 | |||||||||||||||
Interest expense | 1,320 | 1,322 | 3,827 | 3,808 | |||||||||||||||||||
Income tax expense | 211 | 95 | 222 | 119 | |||||||||||||||||||
Depreciation expense | 1,341 | 1,105 | 3,846 | 2,996 | |||||||||||||||||||
Amortization of cloud-based software implementation costs | 241 | 145 | 659 | 408 | |||||||||||||||||||
Showroom pre-opening expense | 599 | 1,311 | 1,221 | 4,754 | |||||||||||||||||||
Equity-based compensation expense | 2,524 | 2,569 | 7,536 | 7,454 | |||||||||||||||||||
Other income, net (1) | (1,525) | (1,401) | (4,476) | (3,436) | |||||||||||||||||||
Transaction costs and other expense (2) | — | 480 | — | 2,012 | |||||||||||||||||||
Adjusted EBITDA | $ | 3,636 | $ | 7,624 | $ | 14,202 | $ | 20,908 | |||||||||||||||
Net (loss) income margin | (1.1) | % | 1.8 | % | 0.5 | % | 0.9 | % | |||||||||||||||
Adjusted EBITDA margin | 3.6 | % | 6.7 | % | 4.7 | % | 6.5 | % |
Nine Months Ended September 30, | |||||||||||
2024 | 2023 | ||||||||||
Net cash provided by operating activities | $ | 3,504 | $ | 15,514 | |||||||
Net cash used in investing activities | (2,730) | (10,729) | |||||||||
Net cash used in financing activities | (3,926) | (12,299) | |||||||||
Net decrease in cash, cash equivalents and restricted cash | (3,152) | (7,514) | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 156,020 | 154,854 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 152,868 | $ | 147,340 |
Period | Total Number of Shares Purchased | Average Price Paid per share | Total Number of shares Purchased as Part of Publicly Announced Plans or Programs1 | Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs | ||||||||||||||||||||||
July 1 - July 31 | 20,908 | $ | 2.36 | 20,908 | $19.7 million | |||||||||||||||||||||
August 1 - August 31 | 22,220 | $ | 2.21 | 22,220 | $19.6 million | |||||||||||||||||||||
September 1 - September 30 | 37,362 | $ | 2.05 | 37,362 | $19.6 million |
Incorporated by Reference | Filed / Furnished Herewith | |||||||||||||||||||
Exhibit Number | Exhibit Description | Form | File No. | Exhibit | Filing Date | |||||||||||||||
3.1 | 8-K | 001-40836 | 3.1 | 9/27/2021 | ||||||||||||||||
3.2 | 8-K | 001-40836 | 3.2 | 9/27/2021 | ||||||||||||||||
4.1 | S-1/A | 001-40836 | 4.1 | 9/14/2021 | ||||||||||||||||
10.1 | * | |||||||||||||||||||
31.1 | * | |||||||||||||||||||
31.2 | * | |||||||||||||||||||
32.1 | ** | |||||||||||||||||||
32.2 | ** | |||||||||||||||||||
101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | * | ||||||||||||||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | * | ||||||||||||||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | * | ||||||||||||||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | * | ||||||||||||||||||
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | * | ||||||||||||||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | * | ||||||||||||||||||
104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | * | ||||||||||||||||||
* | Filed herewith. | |||||||||||||||||||
** | Furnished herewith. | |||||||||||||||||||