Brilliant Earth Reports Strong Q2 Exceeding High End of Net Sales and Profitability Guidance; Announces One-Time Dividend and Distribution
Brilliant Earth (NASDAQ:BRLT), a global leader in ethically sourced fine jewelry, reported strong Q2 2025 results exceeding guidance. The company achieved net sales of $108.9 million, representing a 3.3% year-over-year growth, with total orders increasing by 18.3%. Notable metrics include 38% growth in fine jewelry bookings and high-single-digit unit growth in engagement rings and wedding bands.
The Board declared a one-time cash dividend of $0.25 per share, with total distribution approximately $25.3 million, payable September 8, 2025. Additionally, the company has paid off its remaining $34.8M term loan, becoming debt-free. Despite reporting a GAAP net loss of $1.1 million, the company maintained a strong gross margin of 58.3% and ended Q2 with $98.8 million in net cash.
Looking ahead, Brilliant Earth raised its full-year guidance, projecting 2.5% to 4% year-over-year net sales growth and Q3 2025 growth of 8% to 10%.
Brilliant Earth (NASDAQ:BRLT), leader globale nella gioielleria di alta qualità eticamente sostenibile, ha riportato risultati solidi nel secondo trimestre 2025, superando le previsioni. L'azienda ha raggiunto vendite nette per 108,9 milioni di dollari, con una crescita del 3,3% rispetto all'anno precedente, e un aumento degli ordini totali del 18,3%. Tra i dati più rilevanti si segnala una crescita del 38% nelle prenotazioni di gioielli di alta gamma e una crescita a una cifra alta nelle unità di anelli di fidanzamento e fedi nuziali.
Il Consiglio di Amministrazione ha dichiarato un dividendo straordinario in contanti di 0,25 dollari per azione, con una distribuzione totale di circa 25,3 milioni di dollari, pagabile l'8 settembre 2025. Inoltre, la società ha estinto il prestito a termine residuo di 34,8 milioni di dollari, diventando libera da debiti. Nonostante un risultato netto GAAP negativo di 1,1 milioni di dollari, l'azienda ha mantenuto un solido margine lordo del 58,3% e ha chiuso il secondo trimestre con 98,8 milioni di dollari di liquidità netta.
Guardando al futuro, Brilliant Earth ha alzato le previsioni per l'intero anno, prevedendo una crescita delle vendite nette anno su anno dal 2,5% al 4% e una crescita del 8% al 10% nel terzo trimestre 2025.
Brilliant Earth (NASDAQ:BRLT), líder mundial en joyería fina de origen ético, reportó sólidos resultados en el segundo trimestre de 2025, superando las previsiones. La compañía alcanzó ventas netas de 108,9 millones de dólares, lo que representa un crecimiento interanual del 3,3%, con un aumento total de pedidos del 18,3%. Entre las métricas destacadas se incluye un crecimiento del 38% en las reservas de joyería fina y un crecimiento de un solo dígito alto en unidades de anillos de compromiso y alianzas de boda.
La Junta declaró un dividendo en efectivo único de 0,25 dólares por acción, con una distribución total aproximada de 25,3 millones de dólares, pagadero el 8 de septiembre de 2025. Además, la compañía ha pagado su préstamo a plazo restante de 34,8 millones de dólares, quedando libre de deuda. A pesar de reportar una pérdida neta GAAP de 1,1 millones de dólares, la empresa mantuvo un sólido margen bruto del 58,3% y cerró el segundo trimestre con 98,8 millones de dólares en efectivo neto.
De cara al futuro, Brilliant Earth elevó su guía para todo el año, proyectando un crecimiento de ventas netas interanual del 2,5% al 4% y un crecimiento del 8% al 10% para el tercer trimestre de 2025.
Brilliant Earth (NASDAQ:BRLT)� 윤리적으� 조달� 고급 보석 분야� 글로벌 선두주자로서, 2025� 2분기 실적� 가이던스를 상회하는 강력� 결과� 보고했습니다. 회사� 1� 889� 달러� 순매�� 달성했으�, 이는 전년 대� 3.3% 성장� 수치이고, � 주문량은 18.3% 증가했습니다. 주요 지표로� 고급 보석 예약� 38% 증가했으� 약혼 반지와 결혼 반지 단위� � 자릿� 후반대� 성장� 기록했습니다.
이사는 주당 0.25달러� 일회� 현금 배당�� 선언했으�, � 배당금은 � 2,530� 달러� 2025� 9� 8� 지급될 예정입니�. 또한, 회사� 하여 무부� 상태가 되었습니�. GAAP 기준 순손� 110� 달러� 보고했음에도 불구하고, 회사� 견고� 58.3%� 총이익률� 유지했으� 2분기 � 기준 9,880� 달러� 순현�� 보유했습니다.
앞으� Brilliant Earth� 연간 가이던스를 상향 조정하여 연간 순매� 성장� 2.5%에서 4%� 예상하고 2025� 3분기에는 8%에서 10%� 성장� 전망하고 있습니다.
Brilliant Earth (NASDAQ:BRLT), leader mondial dans la joaillerie fine d'origine éthique, a publié de solides résultats pour le deuxième trimestre 2025, dépassant les prévisions. La société a réalisé un chiffre d'affaires net de 108,9 millions de dollars, soit une croissance de 3,3 % par rapport à l'année précédente, avec une augmentation totale des commandes de 18,3 %. Parmi les indicateurs remarquables figurent une croissance de 38 % des réservations de bijoux fins et une croissance à un chiffre élevé des unités de bagues de fiançailles et d'alliances.
Le conseil d'administration a déclaré un dividende exceptionnel en espèces de 0,25 dollar par action, avec une distribution totale d'environ 25,3 millions de dollars, payable le 8 septembre 2025. De plus, la société a remboursé son prêt à terme restant de 34,8 millions de dollars, devenant ainsi sans dette. Malgré une perte nette GAAP de 1,1 million de dollars, la société a maintenu une solide marge brute de 58,3 % et a terminé le deuxième trimestre avec 98,8 millions de dollars de trésorerie nette.
Pour l'avenir, Brilliant Earth a relevé ses prévisions annuelles, prévoyant une croissance du chiffre d'affaires net de 2,5 % à 4 % en glissement annuel et une croissance de 8 % à 10 % au troisième trimestre 2025.
Brilliant Earth (NASDAQ:BRLT), ein weltweit führendes Unternehmen für ethisch bezogenen hochwertigen Schmuck, meldete starke Ergebnisse für das zweite Quartal 2025, die die Prognosen übertrafen. Das Unternehmen erzielte Nettoverkäufe von 108,9 Millionen US-Dollar, was einem Wachstum von 3,3 % im Jahresvergleich entspricht, bei einem Gesamtanstieg der Bestellungen um 18,3 %. Bemerkenswerte Kennzahlen sind ein 38%iges Wachstum bei Buchungen von hochwertigem Schmuck sowie ein Wachstum im hohen einstelligen Bereich bei Verlobungsringen und Eheringen.
Der Vorstand erklärte eine einmalige Bardividende von 0,25 US-Dollar je Aktie, mit einer Gesamtausschüttung von etwa 25,3 Millionen US-Dollar, zahlbar am 8. September 2025. Zudem hat das Unternehmen seinen verbleibenden Terminkredit in Höhe von 34,8 Mio. USD vollständig zurückgezahlt und ist damit schuldenfrei. Trotz eines GAAP-Nettogesamtverlusts von 1,1 Millionen US-Dollar behielt das Unternehmen eine starke Bruttomarge von 58,3 % bei und schloss das zweite Quartal mit 98,8 Millionen US-Dollar an Nettobarmitteln ab.
Mit Blick auf die Zukunft hat Brilliant Earth seine Jahresprognose angehoben und erwartet ein Nettoverkaufswachstum von 2,5 % bis 4 % im Jahresvergleich sowie ein Wachstum von 8 % bis 10 % im dritten Quartal 2025.
- Total orders grew 18.3% year-over-year to 52,535
- Fine jewelry bookings increased 38% year-over-year
- Paid off $34.8M term loan becoming debt-free
- Net cash position of $98.8M, up 5% year-over-year
- Announced $0.25 per share one-time dividend
- Raised annual net sales guidance
- Expanded retail presence to 42 showrooms
- GAAP Net loss of $1.1M compared to $1.4M profit in Q2 2024
- Average order value (AOV) declined 12.6% to $2,074
- Gross margin decreased 250 basis points to 58.3%
- Adjusted EBITDA declined 41.9% to $3.2M
- Facing headwinds from new tariffs
Delivered Y/Y Net Sales Growth of
Drove
Raises Annual Net Sales Guidance
Announces
SAN FRANCISCO, Aug. 07, 2025 (GLOBE NEWSWIRE) -- Brilliant Earth Group, Inc. (“Brilliant Earth� or the “Company�) (Nasdaq: BRLT), an innovative, global leader in ethically sourced fine jewelry, today announced financial results for the three and six months ended June30, 2025.
Second Quarter 2025 Highlights (quarterly period ended June30, 2025):
- Delivered Second Quarter Net Sales of
$108.9 million , a3% year-over-year growth, exceeding the Company's guidance range- Total orders grew year-over-year by
18% - Achieved high-single-digit year-over-year unit growth in both engagement rings and wedding and anniversary bands
- Drove
38% year-over-year fine jewelry bookings growth in Q2
- Total orders grew year-over-year by
- Achieved Gross Margin of
58.3% in the second quarter, consistent with the Company's medium-term target - Drove Q2 profitability that exceeded the Company's Adjusted EBITDA guidance range:
- GAAP Net loss was
$1.1 million for the second quarter 2025; and - Adjusted EBITDA was
$3.2 million for the second quarter 2025
- GAAP Net loss was
- Expanded retail showroom portfolio to 42 with the opening of the Company's second Atlanta metro area location in Alpharetta
- Ended the quarter with
$98.8 million in net cash, representing5% growth year-over-year - Paid off outstanding term loan balance of
$34.8M as of August 4th leaving the Company with zero debt
Dividend and Distribution
The Company also announced today that its Board of Directors has declared a one-time cash dividend and distribution of
Payoff of Debt Facility
The Company has also paid off the remaining
"We're thrilled with our second quarter results where we outperformed the industry, gaining share and validating our ongoing long-term strategic vision of building the premier jewelry brand for today’s consumer. This quarter represents our strongest year-over-year topline growth in a year and a half, significantly exceeding both Net Sales and Adjusted EBITDA expectations and our guidance," said Beth Gerstein, Co-Founder and Chief Executive Officer of Brilliant Earth. "We drove high-single digit year-over-year growth in both engagement rings and wedding and anniversary bands units, grew fine jewelry bookings
Second Quarter Results
Q2 2025 | Q2 2024 | % Change* | |||||||
Total Orders | 52,535 | 44,404 | |||||||
AOV | $ | 2,074 | $ | 2,374 | (12.6)% | ||||
($ in millions, except per share amounts) | |||||||||
Net Sales | $ | 108.9 | $ | 105.4 | |||||
Gross Profit | $ | 63.5 | $ | 64.1 | (0.9)% | ||||
Gross Margin | (250)bps | ||||||||
Net (loss) income allocable to Brilliant Earth Group, Inc. (1) | $ | (0.2) | $ | 0.2 | (200.0)% | ||||
Net (loss) income, as reported | $ | (1.1) | $ | 1.4 | (180.9)% | ||||
Net (loss) income margin | (1.0)% | (230)bps | |||||||
Adjusted net income (3) | $ | 1.1 | $ | 3.2 | (65.6)% | ||||
GAAP Diluted EPS (2) | $ | (0.01) | $ | 0.01 | (200.0)% | ||||
Adjusted Diluted EPS (3) | $ | 0.01 | $ | 0.03 | (66.7)% | ||||
Adjusted EBITDA (3) | $ | 3.2 | $ | 5.5 | (41.9)% | ||||
Adjusted EBITDA margin (3) | (230)bps |
*Percentage changes may not recalculate due to rounding | |
(1) | Represents net (loss) income allocable to Brilliant Earth Group, Inc. during the three months ended June 30, 2025 and 2024. |
(2) | Represents GAAP Diluted EPS during the three months ended June 30, 2025 and 2024. |
(3) | Adjusted net (loss) income, Adjusted Diluted EPS, Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. See "Disclosure Regarding Non-GAAP Financial Measures and Key Metrics" for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures. |
Six Month Results
YTD June 2025 | YTD June 2024 | % Change* | |||||||
Total Orders | 98,070 | 84,929 | |||||||
AOV | $ | 2,068 | $ | 2,387 | (13.4)% | ||||
($ in millions, except per share amounts) | |||||||||
Net Sales | $ | 202.8 | $ | 202.8 | �% | ||||
Gross Profit | $ | 118.5 | $ | 122.4 | (3.2)% | ||||
Gross Margin | (200)bps | ||||||||
Net (loss) income allocable to Brilliant Earth Group, Inc. (1) | $ | (0.6) | $ | 0.3 | (300.0)% | ||||
Net (loss) income, as reported | $ | (4.4) | $ | 2.4 | (279.4)% | ||||
Net (loss) income margin | (2.2)% | (340)bps | |||||||
Adjusted net income (3) | $ | 0.7 | $ | 6.1 | (88.5)% | ||||
GAAP Diluted EPS (2) | $ | (0.04) | $ | 0.02 | (300.0)% | ||||
Adjusted Diluted EPS (3) | $ | 0.01 | $ | 0.06 | (83.3)% | ||||
Adjusted EBITDA (3) | $ | 4.3 | $ | 10.6 | (59.7)% | ||||
Adjusted EBITDA margin (3) | (310)bps |
*Percentage changes may not recalculate due to rounding | |
(1) | Represents net (loss) income allocable to Brilliant Earth Group, Inc. during the six months ended June30, 2025 and 2024. |
(2) | Represents GAAP Diluted EPS during the six months ended June30, 2025 and 2024. |
(3) | Adjusted net (loss) income, Adjusted Diluted EPS, Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. See "Disclosure Regarding Non-GAAP Financial Measures and Key Metrics" for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measures. |
2025 Outlook
Third Quarter | |||
Net Sales | + | ||
Adjusted EBITDA |
Full Year | |||
Net Sales | + | ||
Adjusted EBITDA |
Outlook reflects metal prices and tariffs as of August 5, 2025, and does not reflect the impacts, if any, from subsequent tariff announcements, metal price fluctuations, or related changes to the consumer environment.
Webcast and Conference Call Information-update links
Brilliant Earth will host a conference call and webcast to discuss second quarter 2025 results and business outlook today, August 7, 2025, at 8:30 a.m. ET/5:30 a.m. PT. The webcast and accompanying slide presentation can be accessed at . The conference call can be accessed by using the following link: . After registering, an email will be sent including dial-in details and a unique conference call pin required to join the live call. A replay of the webcast will remain available on the website after the live webcast concludes.
About Brilliant Earth
Brilliant Earth is an industry-disrupting global leader in ethically sourced fine jewelry. The Company's mission since its founding in 2005 has been to create a more transparent, sustainable, and compassionate jewelry industry. With a premium brand, curated proprietary product assortment, seamless omnichannel shopping experience, and asset-light, data driven business model, Brilliant Earth is transforming the jewelry industry. 2024 full year Net Sales were
Disclosure Regarding Non-GAAP Financial Measures and Key Metrics
In addition to the financial measures presented in this release in accordance with U.S. Generally Accepted Accounting Principles ("GAAP"), the Company has included certain non-GAAP financial measures in this release, including Adjusted EBITDA, Adjusted Net (loss) income, Adjusted Diluted EPS and Adjusted EBITDA margin. These non-GAAP financial measures provide users of our financial information with useful information in evaluating our operating performance and exclude certain items from net income that may vary substantially in frequency and magnitude from period to period.
We define EBITDA as net (loss) income before interest, taxes, depreciation and amortization. We define Adjusted EBITDA as net (loss) 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 that we do not consider in our evaluation of ongoing performance of our core operations. We define Adjusted EBITDA margin as Adjusted EBITDA calculated as a percentage of net sales. We believe that Adjusted EBITDA and Adjusted EBITDA margin, which eliminate the impact of certain expenses that we do not believe reflect our underlying business performance, provide useful information to investors to assess the performance of our business.
We define Adjusted Net (loss) income as net (loss) income adjusted for the impact of certain additional non-cash and other items that we do not consider in our evaluation of ongoing performance of our core operations. These items include showroom pre-opening expense, equity-based compensation expense, costs to fund the Brilliant Earth Foundation and transaction costs and other expenses. We define Adjusted Diluted Earnings Per Share as Adjusted Net (loss) income, divided by the diluted weighted average shares of common stock outstanding. The diluted weighted average shares of common stock outstanding is derived from the historical diluted weighted average shares of common stock assuming such shares were outstanding for the entirety of the period presented. We believe Adjusted Net (loss) income and Adjusted Diluted Earnings Per Share, which eliminate the impact of certain expenses that we do not believe reflect our underlying business performance, provide useful information to investors to assess the performance of our business.
Please refer to “GAAP to Non-GAAP Reconciliations� located in the financial supplement in this release for a reconciliation of GAAP to non-GAAP financial information.
This release includes forward-looking guidance for certain non-GAAP financial measures, including Adjusted EBITDA. These measures will differ from net (loss) income, determined in accordance with GAAP, in ways similar to those described in the reconciliations at the end of this release. We are not able to provide, without unreasonable effort, guidance for net income, determined in accordance with GAAP, or a reconciliation of guidance for Adjusted EBITDA to the most directly comparable GAAP measure because the Company is not able to predict with reasonable certainty the amount or nature of all items that will be included in net income.
This press release also contains certain key business metrics which are used to evaluate our business and growth trends, establish budgets, measure the effectiveness of our sales and marketing efforts, and assess operational efficiencies. We define net cash as cash and cash equivalents less the total principal balance of our outstanding debt. We define Bookings for each period as the dollar value of confirmed orders as of the date of order placement. We believe Bookings, which represent a measure of gross sales and potential future Net Sales, provide useful information to investors to assess the performance of our business. 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 view total orders as a key indicator of the velocity of our business and an indication of the desirability of our products to our customers. Total orders, together with AOV, is an indicator of the net sales we expect to recognize in a given period. Total orders may fluctuate based on the number of visitors to our website and showrooms, and our ability to convert these visitors to customers. We believe that total orders is a measure that is useful to investors and management in understanding our ongoing operations and in an analysis of ongoing operating trends. We define average order value, or AOV, as net sales in a given period divided by total orders in that period. We define average selling price, or ASP, as the total retail sales price of products sold in a given period divided by the total number of product units sold during that same period. We believe that AOV and ASP are measures that are useful to investors and management in understanding our ongoing operations and in an analysis of ongoing operating trends. AOV varies depending on the product type and number of items per order. AOV and ASP may also fluctuate as we expand into and increase our presence in additional product types and price points, and open additional showrooms.
Dividend Policy
Any future determination as to the declaration and payment of dividends, if any, will be at the discretion of the Company’s Board of Directors, subject to the requirements of applicable law, compliance with contractual restrictions, and covenants in the agreements governing our current and future indebtedness. Any such determination will also depend upon our business prospects, results of operations, financial condition, cash requirements and availability, industry trends, and other factors that our Board of Directors may deem relevant.
Forward-Looking Statements
This Press Release contains forward-looking statements. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended (the “Securities Act�), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act�). All statements other than statements of historical facts contained in this press release may be forward-looking statements. Statements regarding our future results of operations and financial position, our plans to pay a cash dividend, and statements about the future declarations of dividends, are forward-looking statements. In some cases, you can identify forward-looking statements by terms, such as "ahead," “anticipate,� “believe,� “contemplate,� “continue,� “could,� “estimate,� “evolve,� “expect,� "future," “intend,� “may,� “plan,� “potential,� “predict,� “seek,� “should,� “strategy,� “target,� “will,� or “would,� or the negative of these terms or other similar expressions. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions, and uncertainties that are difficult to predict. You should not rely upon forward-looking statements as predictions of future events. We have based these forward-looking statements largely on our current expectations and projections about future events and trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. Although we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. These forward-looking statements are subject to a number of risks, uncertainties, and assumptions, including, but not limited to: fluctuations in the pricing and supply of diamonds, other gemstones, and precious metals, particularly responsibly sourced natural and lab-grown diamonds and repurposed precious metals such as gold; an overall decline in the health of the economy and other factors impacting consumer spending, such as recessionary or inflationary conditions, governmental instability, the impact of any changes in trade policy, including the imposition of new or increased tariffs on goods imported into the United States and any resulting retaliatory trade actions by other governments, war and fears of war, and natural disasters; if we fail to cost-effectively turn existing customers into repeat customers or acquire new customers; our rapid growth in recent years and limited operating experience at our current scale of operations; our ability to manage growth effectively; increased lead times, supply shortages, and supply changes; our expansion plans in the United States; our ability to compete in the fine jewelry retail industry; our ability to maintain and enhance our brand and to engage or expand our base of customers; our ability to effectively develop and expand our sales and marketing capabilities and increase our customer base and achieve broader market acceptance of our e-commerce and omnichannel approach to shopping for fine jewelry; our profitability and cash flow being negatively affected if we are not successful in managing our inventory balances and inventory shrinkage; a decline in sales of Design Your Own rings; our heavy reliance on our information technology systems, as well as those of our third-party vendors and service providers, for our business to effectively operate and to safeguard confidential information and risks related to any significant failure, inadequacy or interruption of these systems, security breaches or loss of data; the impact of environmental, social, and governance matters on our business and reputation; our ability to manage risks related to our e-commerce and omnichannel business; our ability to effectively anticipate and respond to changes in consumer preferences and shopping patterns; and introduce new products and programs that appeal to new or existing customers; our dependence on distributions from Brilliant Earth, LLC, our principal asset, to pay our taxes and expenses, including payments under the Tax Receivable Agreement; risks related to our obligations to make substantial cash payments under the Tax Receivable Agreement and risks related to our organizational structure; and the other risks, uncertainties and the factors described in the section titled “Risk Factors� in our Annual Report on Form10-K for the year ended December 31, 2024, which was filed with the SEC on March 13, 2025 and is available at www.sec.gov. We qualify all of our forward-looking statements by these cautionary statements. These forward-looking statements speak only as of the date of this press release. Except as required by applicable law, we undertake no obligation to update or revise any forward-looking statements contained in this press release, whether as a result of any new information, future events or otherwise.
Contacts:
Investors:
Colin Bourland
BRILLIANT EARTH GROUP, INC. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in thousands, except per share amounts) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Net sales | $ | 108,936 | $ | 105,426 | $ | 202,820 | $ | 202,763 | |||||||
Cost of sales | 45,432 | 41,349 | 84,274 | 80,380 | |||||||||||
Gross profit | 63,504 | 64,077 | 118,546 | 122,383 | |||||||||||
Operating expenses: | |||||||||||||||
Marketing and advertising | 26,271 | 27,346 | 49,233 | 50,442 | |||||||||||
General and administrative | 38,446 | 35,599 | 74,049 | 69,932 | |||||||||||
Total operating expenses | 64,717 | 62,945 | 123,282 | 120,374 | |||||||||||
(Loss) income from operations | (1,213 | ) | 1,132 | (4,736 | ) | 2,009 | |||||||||
Interest expense | (895 | ) | (1,293 | ) | (2,010 | ) | (2,507 | ) | |||||||
Other income, net | 1,138 | 1,474 | 2,378 | 2,951 | |||||||||||
(Loss) income before tax | (970 | ) | 1,313 | (4,368 | ) | 2,453 | |||||||||
Income tax (expense) benefit | (143 | ) | 62 | (12 | ) | (11 | ) | ||||||||
Net (loss) income | (1,113 | ) | 1,375 | (4,380 | ) | 2,442 | |||||||||
Net (loss) income allocable to non-controlling interest | (947 | ) | 1,190 | (3,748 | ) | 2,118 | |||||||||
Net (loss) income allocable to Brilliant Earth Group, Inc. | $ | (166 | ) | $ | 185 | $ | (632 | ) | $ | 324 | |||||
Earnings per share: | |||||||||||||||
Basic | $ | (0.01 | ) | $ | 0.01 | $ | (0.04 | ) | $ | 0.03 | |||||
Diluted | $ | (0.01 | ) | $ | 0.01 | $ | (0.04 | ) | $ | 0.02 | |||||
Weighted average shares of common stock outstanding: | |||||||||||||||
Basic | 14,552,477 | 13,182,880 | 14,333,268 | 12,959,447 | |||||||||||
Diluted | 14,552,477 | 98,228,854 | 14,333,268 | 98,036,916 |
BRILLIANT EARTH GROUP, INC. UNAUDITED CONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share amounts) | |||||||
June 30, | December 31, | ||||||
2025 | 2024 | ||||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 133,615 | $ | 161,925 | |||
Restricted cash | 219 | 216 | |||||
Inventories, net | 47,348 | 38,292 | |||||
Prepaid expenses and other current assets | 10,045 | 10,980 | |||||
Total current assets | 191,227 | 211,413 | |||||
Property and equipment, net | 20,532 | 21,626 | |||||
Deferred tax assets | 9,625 | 9,636 | |||||
Operating lease right of use assets | 35,508 | 35,222 | |||||
Other assets | 3,983 | 3,348 | |||||
Total assets | $ | 260,875 | $ | 281,245 | |||
Liabilities and stockholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 20,754 | $ | 15,733 | |||
Accrued expenses and other current liabilities | 28,920 | 31,714 | |||||
Deferred revenue | 24,123 | 18,926 | |||||
Current portion of operating lease liabilities | 6,965 | 6,108 | |||||
Current portion of long-term debt | 34,489 | 5,688 | |||||
Total current liabilities | 115,251 | 78,169 | |||||
Long-term debt, net of debt issuance costs | � | 50,010 | |||||
Operating lease liabilities | 35,205 | 35,856 | |||||
Payable pursuant to the Tax Receivable Agreement | 7,737 | 7,828 | |||||
Total liabilities | 158,193 | 171,863 | |||||
Commitments and contingencies | |||||||
Stockholders' equity | |||||||
Preferred stock, | � | � | |||||
Class A common stock, | 1 | 1 | |||||
Class B common stock, | 4 | 4 | |||||
Class C common stock, | 5 | 5 | |||||
Class D common stock, | � | � | |||||
Additional paid-in capital | 12,113 | 11,169 | |||||
Treasury stock, at cost; 516,565 and 281,981 shares at June30, 2025 and December31, 2024, respectively | (998 | ) | (638 | ) | |||
Retained earnings | 4,156 | 4,788 | |||||
Stockholders' equity attributable to Brilliant Earth Group, Inc. | 15,281 | 15,329 | |||||
Non-controlling interests attributable to Brilliant Earth, LLC | 87,401 | 94,053 | |||||
Total stockholders' equity | 102,682 | 109,382 | |||||
Total liabilities and stockholders' equity | $ | 260,875 | $ | 281,245 | |||
GAAP to Non-GAAP Reconciliations (Unaudited and dollars in thousands, except per share amounts) ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN | |||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||||
Net (loss) income | $ | (1,113 | ) | $ | 1,375 | $ | (4,380 | ) | $ | 2,442 | |||||||
Interest expense | 895 | 1,293 | 2,010 | 2,507 | |||||||||||||
Income tax expense (benefit) | 143 | (62 | ) | 12 | 11 | ||||||||||||
Depreciation expense | 1,544 | 1,302 | 3,032 | 2,505 | |||||||||||||
Amortization of cloud-based software implementation costs | 204 | 213 | 366 | 418 | |||||||||||||
Showroom pre-opening expense | 319 | 409 | 901 | 622 | |||||||||||||
Equity-based compensation expense | 2,328 | 2,425 | 4,697 | 5,012 | |||||||||||||
Other income, net (1) | (1,138 | ) | (1,474 | ) | (2,378 | ) | (2,951 | ) | |||||||||
Adjusted EBITDA | $ | 3,182 | $ | 5,481 | $ | 4,260 | $ | 10,566 | |||||||||
Net (loss) income margin | (1.0 | ) | % | 1.3 | % | (2.2 | ) | % | 1.2 | % | |||||||
Adjusted EBITDA margin | 2.9 | % | 5.2 | % | 2.1 | % | 5.2 | % |
(1) | Other income, net consists primarily of interest and other miscellaneous income, partially offset by expenses such as losses on exchange rates on consumer payments. |
ADJUSTED NET (LOSS) INCOME AND ADJUSTED DILUTED EARNINGS PER SHARE | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2025 | 2024 | 2025 | 2024 | ||||||||||||
Net (loss) income attributable to Brilliant Earth Group, Inc., as reported (1) | $ | (166 | ) | $ | 185 | $ | (632 | ) | $ | 324 | |||||
Net (loss) income impact from assumed redemption of all LLC Units to common stock (2) | (947 | ) | 1,190 | (3,748 | ) | 2,118 | |||||||||
Net (loss) income, as reported | (1,113 | ) | 1,375 | (4,380 | ) | 2,442 | |||||||||
Income tax benefit (expense) associated with conversion (3) | 241 | (304 | ) | 953 | (541 | ) | |||||||||
Tax effected net (loss) income after assumed conversion | (872 | ) | 1,071 | (3,427 | ) | 1,901 | |||||||||
Equity-based compensation expense | 2,328 | 2,425 | 4,697 | 5,012 | |||||||||||
Showroom pre-opening expense | 319 | 409 | 901 | 622 | |||||||||||
Tax impact of adjustments | (673 | ) | (723 | ) | (1,424 | ) | (1,438 | ) | |||||||
Adjusted Net Income | $ | 1,102 | $ | 3,182 | $ | 747 | $ | 6,097 | |||||||
Diluted weighted average of common stock assumed outstanding | 14,552,477 | 98,228,854 | 14,333,268 | 98,036,916 | |||||||||||
Adjustments: | |||||||||||||||
Vested LLC Units that are exchangeable for common stock(4) | 84,961,455 | � | 84,954,564 | � | |||||||||||
Unvested LLC Units that are exchangeable for common stock(4) | � | � | 2,859 | � | |||||||||||
RSUs | 144,216 | � | 123,922 | � | |||||||||||
Adjusted diluted weighted average of common stock assumed outstanding | 99,658,148 | 98,228,854 | 99,414,613 | 98,036,916 | |||||||||||
Diluted earnings per share: | |||||||||||||||
As reported | $ | (0.01 | ) | $ | 0.01 | $ | (0.04 | ) | $ | 0.02 | |||||
As adjusted | $ | 0.01 | $ | 0.03 | $ | 0.01 | $ | 0.06 |
(1) | Represents net (loss) income allocable to Brilliant Earth Group, Inc. for the three and six months ended June30, 2025 and 2024. |
(2) | It is assumed that we will elect to issue common stock upon redemption of LLC Units rather than cash settle. |
(3) | Brilliant Earth Group, Inc. is subject to U.S. Federal income taxes, in addition to state and local taxes with respect to its allocable share of any net taxable income of Brilliant Earth, LLC. Acquisition of LLC units by Brilliant Earth Group, Inc. causes all of the taxable income currently recognized by the members of Brilliant Earth, LLC to become taxable to the Company. |
(4) | Assumes the exchange of all outstanding LLC units for shares of common stock, resulting in the elimination of the non-controlling interest and recognition of the net (loss) income attributable to non-controlling interest. |
