# EDGAR Filing Document

**Accession Number:** 0001600033
**File Stem:** 0001600033-26-000018
**Filing Date:** 2026-5
**Character Count:** 28661
**Document Hash:** 1b0580f95661a09a6f82bd48bdee4b25
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001600033-26-000018.hdr.sgml**: 20260520

**ACCESSION NUMBER**: 0001600033-26-000018

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20260520

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20260520

**DATE AS OF CHANGE**: 20260520

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** e.l.f. Beauty, Inc.
- **CENTRAL INDEX KEY:** 0001600033
- **STANDARD INDUSTRIAL CLASSIFICATION:** PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS [2844]
- **ORGANIZATION NAME:** 08 Industrial Applications and Services
- **EIN:** 464464131
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 0331

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37873
- **FILM NUMBER:** 261004168

**BUSINESS ADDRESS:**
- **STREET 1:** 601 12TH STREET
- **STREET 2:** SUITE 1400
- **CITY:** OAKLAND
- **STATE:** CA
- **BUSINESS PHONE:** (510) 778-7787

**MAIL ADDRESS:**
- **STREET 1:** 601 12TH STREET
- **STREET 2:** SUITE 1400
- **CITY:** OAKLAND
- **STATE:** CA

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** J.A. Cosmetics Holdings, Inc.
- **DATE OF NAME CHANGE:** 20140212

?xml version='1.0' encoding='ASCII'? elf-20260520

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 or 15(d)**

**of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): May 20, 2026**

**e.l.f. Beauty, Inc.**

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-37873** | **46-4464131** |
| **(State or other jurisdiction<br>of incorporation)** | **(Commission<br>File Number)** | **(IRS Employer<br>Identification Number)** |

---

**601 12th Street, 14th Floor**

**Oakland, CA 94607**

**(Address of principal executive offices, including Zip Code)**

**Registrant's telephone number, including area code:** (510) 778-7787

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐&nbsp;&nbsp;&nbsp;&nbsp;Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐&nbsp;&nbsp;&nbsp;&nbsp;Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐&nbsp;&nbsp;&nbsp;&nbsp;Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐&nbsp;&nbsp;&nbsp;&nbsp;Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

---

| | | |
|:---|:---|:---|
| Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: | Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: | Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: |
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Common Stock, par value $0.01 per share | ELF | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

---

| | |
|:---|:---|
| **Item 2.02** | **Results of Operations and Financial Condition.** |

---

On May 20, 2026, the Company issued a press release announcing its financial results for the three and twelve months ended March 31, 2026, a copy of which is attached hereto as Exhibit 99.1.

The information in this Item 2.02 of Current Report on Form 8-K and Exhibit 99.1 shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Securities and Exchange Commission's rules and regulations, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as expressly set forth by specific reference in such a filing.

---

| | |
|:---|:---|
| **Item 9.01** | **Exhibits.** |

---

(d)&nbsp;&nbsp;&nbsp;&nbsp;Exhibits.

---

| | |
|:---|:---|
| **Exhibit <br>No.** | **Description** |
| 99.1 | <u>[Press release dated](q42026er-991.htm)[May 20](q42026er-991.htm)[, 2026](q42026er-991.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | **e.l.f. Beauty, Inc.** | **e.l.f. Beauty, Inc.** |
| Date: May 20, 2026 | By: | /s/ Mandy Fields |
|  |  | Mandy Fields |
|  |  | Chief Financial Officer |

---

## Exhibit 99.1

&nbsp;&nbsp;&nbsp;&nbsp;**Exhibit 99.1**

![elfbeauty_2.jpg](elfbeauty_2.jpg)

**e.l.f. Beauty Announces Fourth Quarter Fiscal 2026 Results**

– Delivered Fiscal 2026 net sales growth of 25% year over year –

– Provides Fiscal 2027 outlook –

**OAKLAND, California; May 20, 2026** — e.l.f. Beauty (NYSE: ELF) today announced results for the three and twelve months ended March 31, 2026.

"Fiscal 26 marked our 7th consecutive year of net sales and market share growth—a track record that reflects the strength of our team, strategy and portfolio of brands," said Tarang Amin, e.l.f. Beauty's Chairman and Chief Executive Officer. "All five of our brands grew this year, with rhode and Naturium delivering particularly strong results and reinforcing the power of our expanding brand portfolio. The whitespace opportunity in front of us across brands, categories, and geographies gives us great confidence in the runway ahead."

**Three Months Ended March 31, 2026 Results**

For the three months ended March 31, 2026, compared to the three months ended March 31, 2025:

• **Net sales** increased 35% to $449.3 million, primarily driven by growth in both our retailer and e-commerce channels, in the US and internationally.

• **Gross margin** increased approximately 140 basis points to 73%, primarily driven by benefits from pricing, partially offset by higher tariffs.

• **Selling, general and administrative ("SG&A") expenses** increased $126.4 million to $319.1 million. **Adjusted SG&A** (SG&A excluding the items identified in the reconciliation table below) increased $126.6 million to $300.0 million. The increase in SG&A is primarily related to an increase in marketing, merchandising and distribution costs, compensation and benefits, depreciation and amortization, professional fees and regulatory fees.

• **Change in fair value of contingent consideration** related to the acquisition of rhode (the "rhode Acquisition"). The Company recorded a fair value adjustment of $57.6 million for the fiscal year ended March 31, 2026, driven by the outperformance of rhode's revenue results relative to the earnout thresholds set forth in the merger agreement entered into in connection with the rhode Acquisition.

**• Other income, net** decreased $1.6 million to $1.0 million, primarily driven by an increase in foreign currency losses for the period attributable to currency rate fluctuation.

**• Net loss** was $49.4 million on a GAAP basis. **Adjusted net income** (net income excluding the items identified in the reconciliation table below) was $19.4 million.

• **Diluted loss per share** was $0.82 per share on a GAAP basis. **Adjusted diluted earnings per share** (diluted earnings per share calculated with adjusted net income excluding the items identified in the reconciliation table below) were $0.32.

• **Adjusted EBITDA** (EBITDA excluding the items identified in the reconciliation table below) was $58.8 million, or 13% of net sales, down 28% year over year.

**Twelve Months Ended March 31, 2026 Results**

For the twelve months ended March 31, 2026, compared to the twelve months ended March 31, 2025:

• **Net sales** increased 25% to $1,636.5 million, primarily driven by growth in both our retailer and e-commerce channels, in the US and internationally.

------

• **Gross margin** decreased approximately 50 basis points to 71%, primarily driven by higher tariff costs, partially offset by benefits from pricing.

• **Selling, general and administrative ("SG&A") expenses** increased $248.4 million to $1,026.1 million. **Adjusted SG&A** (SG&A excluding the items identified in the reconciliation table below) increased $228.8 million to $919.7 million. The increase in SG&A is primarily related to an increase in marketing, merchandising and distribution costs, compensation and benefits, depreciation and amortization, professional fees and regulatory fees.

• **Change in fair value of contingent consideration** related to the rhode Acquisition. The Company recorded a fair value adjustment of $57.6 million for the fiscal year ended March 31, 2026, driven by the outperformance of rhode's revenue results relative to the earnout thresholds set forth in the merger agreement entered into in connection with the rhode Acquisition.

**• Other income, net** increased $1.5 million to $2.8 million, primarily driven by income from insurance recovery and a decrease in foreign currency losses for the period attributable to currency rate fluctuation.

**• Net income** was $26.3 million on a GAAP basis. **Adjusted net income** (net income excluding the items identified in the reconciliation table below) was $185.9 million.

• **Diluted earnings per share** was $0.44 per share on a GAAP basis. **Adjusted diluted earnings per share** (diluted earnings per share calculated with adjusted net income excluding the items identified in the reconciliation table below) were $3.13.

• **Adjusted EBITDA** (EBITDA excluding the items identified in the reconciliation table below) was $335.2 million, or 20% of net sales, up 13% year over year.

**Liquidity**

As of March 31, 2026, the Company had $289.7 million in cash and cash equivalents, and $841.7 million of total debt, as compared to $148.7 million in cash and cash equivalents and $256.7 million of total debt outstanding as of March 31, 2025.

**Fiscal 2027 Outlook**

The Company is providing the following outlook for fiscal 2027. When compared to fiscal 2026, the outlook for fiscal 2027 reflects an expected 12-14% increase in net sales.

---

| | | |
|:---|:---|:---|
| | **Fiscal 2027 Outlook** | **Fiscal 2026 Actuals** |
| Net sales | $1,835-1,865 million | $1,636 million |
| Adjusted EBITDA | $379-385 million | $335 million |
| Adjusted effective tax rate | 25-26% | 23% |
| Adjusted net income | $198-201 million | $186 million |
| Adjusted diluted earnings per share | $3.27-3.32 | $3.13 |
| Weighted average diluted shares outstanding | 60.5 million | 59 million |

---

**Webcast Details** 

The Company will hold a webcast to discuss the results from its fourth quarter fiscal 2026 today, May 20, 2026, at 4:30 p.m. Eastern Time. The webcast will be broadcast live at https://investor.elfbeauty.com/stock-and-financial/events-and-presentations. For those unable to listen to the live broadcast, an archived version will be available at the same location.

------

**About e.l.f. Beauty**

e.l.f. Beauty (NYSE: ELF) is a different kind of company that disrupts norms, shapes culture and connects communities, through positivity, inclusivity and accessibility. The mission is clear: to make the best of beauty accessible to every eye, lip and face. e.l.f. Beauty and its brands, e.l.f. Cosmetics, e.l.f. SKIN, rhode, Naturium and Well People, are led by purpose and driven by results. e.l.f. Beauty offers e.l.f. clean and vegan products, all double-certified by PETA and Leaping Bunny as cruelty free, and proudly stands as the first beauty company with Fair Trade Certified™ facilities. With a kind heart at the center of e.l.f.'s ethos, the company donates 2% of net profits to organizations that make positive impacts.

Learn more at https://www.elfbeauty.com/

**Note Regarding non-GAAP Financial Measures**

This press release includes references to non-GAAP measures, including adjusted EBITDA, adjusted SG&A, adjusted net income and adjusted diluted earnings per share. The Company presents these non-GAAP measures because its management uses them as supplemental measures in assessing its operating performance, and believes they are helpful to investors, securities analysts and other interested parties in evaluating the Company's performance. The non-GAAP measures included in this press release are not measurements of financial performance under GAAP and they should not be considered as alternatives to or substitutes for measures of performance derived in accordance with GAAP. In addition, these non-GAAP measures should not be construed as an inference that the Company's future results will be unaffected by unusual or non-recurring items. These non-GAAP measures have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing the Company's results as reported under GAAP. The Company's definitions and calculations of these non-GAAP measures are not necessarily comparable to other similarly titled measures used by other companies due to different methods of calculation.

Adjusted EBITDA excludes expense or income related to stock-based compensation, change in fair value of contingent consideration, loss on extinguishment of debt and other non-cash and non-recurring items. Such other non-cash or non-recurring items include amortization of internal-use software costs related to cloud applications, acquisition related costs and ERP implementation costs.

Adjusted SG&A excludes expense related to stock-based compensation and other non-recurring items. Such other non-recurring items include other non-recurring ERP implementation costs and acquisition related costs.

Adjusted effective tax rate is the tax rate when excluding the pre-tax impact of expense or income related to stock-based compensation, other non-cash and non-recurring items, amortization of acquired intangible assets, as well as the related tax impact for these items, calculated utilizing the statutory rate for where the impact was incurred.

Adjusted net income excludes expense related to stock-based compensation, change in fair value of contingent consideration, loss on extinguishment of debt, other non-recurring items, amortization of acquired intangible assets and the tax impact of the foregoing adjustments. Such other non-recurring items include other non-recurring ERP implementation costs and acquisition related costs.

**Forward-looking Statements**

This press release contains forward-looking statements within the meaning of the federal securities laws, including those statements relating to the Company's outlook for Fiscal 2027 under "Fiscal 2027 Outlook" above and those statements that the whitespace opportunity in front of us across brands, categories, and geographies gives us great confidence in the runway ahead. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, actual results and the timing of selected events may differ materially from those expectations. Factors that could cause actual results to differ materially from those in the forward looking statements include, among other things, the risks and uncertainties that are described in the Company's most recent Annual Report on Form 10-K, as updated from time to time in the Company's SEC filings, as well as the Company's ability to effectively compete with other beauty companies; the Company's ability to successfully introduce new products; the Company's ability to attract new retail customers and/or expand business with its existing retail customers; the Company's ability to optimize shelf space at its key retail customers; the loss of any of the Company's key retail customers or if the general business performance of its key retail customers declines; disruptions to the Company's business resulting from acquisitions or investments, such as the Company's acquisition of rhode; and the Company's ability to effectively manage its SG&A and other expenses. Potential investors are urged to consider these factors carefully in evaluating the forward-looking statements. These forward-looking statements speak only as of the date hereof. Except as required by law, the Company assumes no obligation to update or revise these forward-looking statements for any reason, even if new information becomes available in the future.

------

---

| | |
|:---|:---|
| Investors: | Media: |
| KC Katten | Sam Critchell |
| VP, Corporate Development & Investor Relations<br>kkatten@elfbeauty.com | VP, Corporate Communications<br>scritchell@elfbeauty.com |

---

------

**e.l.f. Beauty, Inc. and subsidiaries**

**Condensed consolidated statements of operations**

**(unaudited)**

**(in thousands, except share and per share data)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended March 31,** | **Three months ended March 31,** | **Twelve months ended March 31,** | **Twelve months ended March 31,** |
| | **2026** | **2025** | **2026** | **2025** |
| Net sales | $449292 | $332645 | $1636472 | $1313517 |
| Cost of sales | 122839 | 95606 | 479125 | 377831 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross profit | 326453 | 237039 | 1157347 | 935686 |
| Selling, general and administrative expenses | 319137 | 192723 | 1026066 | 777659 |
| Change in fair value of contingent consideration | 57649 |  | 57649 |  |
| &nbsp;&nbsp;Operating (expense) income | (50333) | 44316 | 73632 | 158027 |
| Other income, net | 951 | 2594 | 2785 | 1294 |
| Interest expense, net | (11148) | (2860) | (35284) | (13813) |
| Loss on extinguishment of debt |  | (13) | (674) | (13) |
| &nbsp;&nbsp;(Loss) Income before provision for income taxes | (60530) | 44037 | 40459 | 145495 |
| Income tax benefit (provision) | 11165 | (15784) | (14141) | (33406) |
| Net (loss) income | $(49365) | $28253 | $26318 | $112089 |
| Net (loss) income per share: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $(0.84) | $0.50 | $0.45 | $1.99 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $(0.82) | $0.49 | $0.44 | $1.92 |
| Weighted average shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 59064337 | 56159804 | 58263255 | 56210459 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 59942437 | 57980746 | 59351449 | 58345174 |

---

------

**e.l.f. Beauty, Inc. and subsidiaries**

**Condensed consolidated balance sheets**

**(unaudited)**

**(in thousands, except share and per share data)**

---

| | | |
|:---|:---|:---|
| | **March 31, 2026** | **March 31, 2025** |
| **Assets** | | |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $289685 | $148692 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 174644 | 126010 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory, net | 220246 | 187170 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 104792 | 78688 |
| Total current assets | 789367 | 540560 |
| Property and equipment, net | 41496 | 28787 |
| Intangible assets, net | 553110 | 207698 |
| Goodwill | 853475 | 340582 |
| Other assets | 156710 | 130548 |
| Total assets | $**2394158** | $**1248175** |
| **Liabilities and stockholders' equity** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | $30000 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of contingent consideration | 26227 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 97467 | 72180 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 182470 | 104876 |
| Total current liabilities | 336164 | 177056 |
| Long-term debt | 809348 | 256676 |
| Long-term contingent consideration | 38522 |  |
| Deferred tax liabilities | 6197 | 3812 |
| Long-term operating lease obligations | 69928 | 48721 |
| Other long-term liabilities | 3469 | 1055 |
| Total liabilities | 1263628 | 487320 |
| Stockholders' equity: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, par value of $0.01 per share; 250,000,000 shares authorized as of March 31, 2026 and March 31, 2025; 59,089,708 and 55,730,037 shares issued and outstanding as of March 31, 2026 and March 31, 2025, respectively | 590 | 556 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 1284987 | 942025 |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive income | 882 | 521 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (155929) | (182247) |
| Total stockholders' equity | 1130530 | 760855 |
| Total liabilities and stockholders' equity | $**2394158** | $**1248175** |

---

------

**e.l.f. Beauty, Inc. and subsidiaries**

**Condensed consolidated statements of cash flows**

**(unaudited)**

**(in thousands)**

---

| | | |
|:---|:---|:---|
| | **Twelve months ended March 31,** | **Twelve months ended March 31,** |
| | **2026** | **2025** |
| **Cash flows from operating activities:** |  |  |
| &nbsp;&nbsp;&nbsp;Net income | $26318 | $112089 |
| &nbsp;&nbsp;Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 79361 | 44115 |
| &nbsp;&nbsp;&nbsp;&nbsp; Non-cash lease expense | 10948 | 9740 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | 86919 | 71786 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs and discount on debt | 1433 | 545 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (3524) | 446 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition-related seller expenses | (47100) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 674 | 13 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration | 57649 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net | 2175 | 136 |
| &nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (17505) | (2742) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 7327 | 4874 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other assets | (67401) | (75854) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 75291 | (23397) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | (54) | (7911) |
| &nbsp;&nbsp;&nbsp;Net cash provided by (used in) operating activities | 212511 | 133840 |
| **Cash flows from investing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition, net of cash acquired | (581682) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of property and equipment | (22449) | (18520) |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment contributions | (1117) | (577) |
| &nbsp;&nbsp;&nbsp;Net cash used in investing activities | (605248) | (19097) |
| **Cash flows from financing activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from revolving line of credit | 50000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment of revolving line of credit | (50000) | (89500) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from long-term debt | 600000 | 256676 |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment of long-term debt | (15000) | (173376) |
| &nbsp;&nbsp;&nbsp;&nbsp;Debt issuance costs paid | (6891) | (2083) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repurchase of common stock | (49987) | (67062) |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash received from issuance of common stock | 5797 | 953 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other, net |  | (57) |
| &nbsp;&nbsp;&nbsp;Net cash provided by (used in) financing activities | 533919 | (74449) |
| Effect of exchange rate changes on cash and cash equivalents | (189) | 215 |
| Net increase in cash and cash equivalents | 140993 | 40509 |
| Cash and cash equivalents - beginning of period | 148692 | 108183 |
| Cash and cash equivalents - end of period | $289685 | $148692 |

---

------

**e.l.f. Beauty, Inc. and subsidiaries**

**Reconciliation of GAAP net (loss) income to non-GAAP adjusted EBITDA**

**(unaudited)**

**(in thousands)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended March 31,** | **Three months ended March 31,** | **Twelve months ended March 31,** | **Twelve months ended March 31,** |
| | **2026** | **2025** | **2026** | **2025** |
| Net (loss) income | $(49365) | $28253 | $26318 | $112089 |
| &nbsp;&nbsp;&nbsp;Interest expense, net | 11148 | 2860 | 35284 | 13813 |
| &nbsp;&nbsp;&nbsp;Income tax (benefit) provision | (11165) | 15784 | 14141 | 33406 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 26327 | 13216 | 79361 | 44115 |
| EBITDA | $(23055) | $60113 | $155104 | $203423 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 17700 | 14835 | 86919 | 71786 |
| &nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration (a) | 57649 |  | 57649 |  |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt (b) |  | 13 | 674 | 13 |
| &nbsp;&nbsp;&nbsp;Other non-cash and non-recurring items (c) | 6535 | 6404 | 34811 | 21617 |
| **Adjusted EBITDA** | $**58829** | $**81365** | $**335157** | $**296839** |

---

(a) Represents increase in fair value of contingent consideration related to rhode Acquisition.

(b) Loss on extinguishment of debt includes the write-off of existing debt issuance costs and certain fees paid related to the amended credit agreement.

(c) Represents other non-cash or non-recurring items, which include amortization of internal-use software costs related to cloud applications, acquisition related costs and ERP implementation costs.

------

**e.l.f. Beauty, Inc. and subsidiaries**

**Reconciliation of GAAP SG&A to non-GAAP adjusted SG&A**

**(unaudited)**

**(in thousands)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended March 31,** | **Three months ended March 31,** | **Twelve months ended March 31,** | **Twelve months ended March 31,** |
| | **2026** | **2025** | **2026** | **2025** |
| Selling, general and administrative expenses | $319137 | $192723 | $1026066 | $777659 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | (17699) | (14827) | (86907) | (71732) |
| &nbsp;&nbsp;&nbsp;Other non-recurring items (a) | (1459) | (4563) | (19420) | (15029) |
| **Adjusted selling, general and administrative expenses** | $**299979** | $**173333** | $**919739** | $**690898** |

---

(a) Represents other non-recurring ERP implementation costs and acquisition related costs.

------

**e.l.f. Beauty, Inc. and subsidiaries**

**Reconciliation of GAAP net (loss) income to non-GAAP adjusted net income**

**(unaudited)**

**(in thousands, except share and per share data)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended March 31,** | **Three months ended March 31,** | **Twelve months ended March 31,** | **Twelve months ended March 31,** |
| | **2026** | **2025** | **2026** | **2025** |
| Net (loss) income | $(49365) | $28253 | $26318 | $112089 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 17700 | 14835 | 86919 | 71786 |
| &nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration (a) | 57649 |  | 57649 |  |
| &nbsp;&nbsp;&nbsp;Other non-recurring items (b) | 1952 | 4563 | 21504 | 15029 |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt (c) |  | 13 | 674 | 13 |
| &nbsp;&nbsp;&nbsp;Amortization of acquired intangible assets (d) | 11134 | 4350 | 35488 | 17397 |
| &nbsp;&nbsp;&nbsp;Tax Impact (e) | (19698) | (6779) | (42654) | (18733) |
| **Adjusted net income** | $**19372** | $**45235** | $**185898** | $**197581** |
| Weighted average number of shares outstanding – diluted | 59942437 | 57980746 | 59351449 | 58345174 |
| Adjusted diluted earnings per share | $0.32 | $0.78 | $3.13 | $3.39 |

---

(a) Represents increase in fair value of contingent consideration related to rhode Acquisition.

(b) Represents other non-recurring ERP implementation costs and acquisition related costs.

(c) Loss on extinguishment of debt includes the write-off of existing debt issuance costs and certain fees paid related to the amended credit agreement.

(d) Represents amortization expense of acquired intangible assets consisting of customer relationships and trademarks.

(e) Represents the tax impact of the above adjustments.

<br>