Skip to main content

Nu Skin Enterprises Reports Fourth Quarter and Full-year 2024 Results Above Company Revenue Guidance

Company provides initial outlook for Q1 and FY 2025

Nu Skin Enterprises Inc. (NYSE: NUS) today announced fourth quarter and full-year 2024 results above its latest revenue guidance.

Executive Summary

Q4 2024 vs. Prior-year Quarter

Revenue

$445.6 million; (8.8)%

  • (4.1)% FX impact or $(20.1) million
  • Rhyz revenue $83.1 million; 27.7%

Earnings Per Share (EPS)

$(0.73) or $0.38 excluding restructuring and other charges, compared to $0.15 or $0.37 excluding restructuring and other charges

Customers

831,972; (15)%

Paid Affiliates

144,874; (13)% or (12)% excluding an adjustment to eligibility requirements

Sales Leaders

36,912; (16)%

Executive Summary

2024 vs. 2023

Revenue:

$1.73 billion; (12.0)%

  • (3.8)% FX impact or $(76.1) million
  • Rhyz revenue $286.6 million; 32.3%

Earnings Per Share (EPS):

$(2.95) or $0.84 excluding restructuring and other charges, compared to $0.17 or $1.85 excluding inventory write-off and other charges

“We were pleased to beat our fourth quarter revenue guidance, generate sequential revenue growth and exceed our adjusted earnings as we materially completed our restructuring plan," said Ryan Napierski, Nu Skin president and CEO. “As we look ahead to 2025, we anticipate improving business trends and a return to year-over-year growth in several of our markets but also anticipate continued economic challenges and poor consumer sentiment, particularly in Greater China and South Korea.

“This year we will focus on strengthening our core Nu Skin business with the continued rollout of our enhanced sales performance compensation plan in several markets as well as accelerating growth in developing markets including Latin America,” continued Napierski. “We are also excited for Prysm iO™, an exclusive intelligent wellness device that will provide consumers with the nutritional insights needed to look, live and feel better. We anticipate the introduction later this year of this breakthrough technology will infuse energy and future growth for the nutrition side of the business. Also, we were pleased with the strategic transaction of Mavely for $250 million, which strengthened our balance sheet and underscored the value of Rhyz to incubate and scale meaningful business, as we continue to invest in and advance our Rhyz segments.”

Q4 2024 Year-over-year Operating Results

Revenue

$445.6 million compared to $488.6 million

  • (4.1)% FX impact or $(20.1) million
  • Rhyz revenue $83.1 million; 27.7%

Gross Margin

62.7% or 71.4% excluding inventory write-off compared to 72.1%

  • Nu Skin business was 67.5% or 76.6% excluding inventory write-off compared to 77.4%

Selling Expenses

37.1% compared to 37.1%

  • Nu Skin business was 40.3% compared to 40.8%

G&A Expenses

27.1% compared to 29.7%

Operating Margin

(11.9)% or 7.7% excluding restructuring and other charges compared to 3.3% or 6.4% excluding restructuring and other charges

Interest Expense

$5.9 million compared to $7.4 million

Other Income

$1.1 million compared to $0.6 million

Income Tax Rate

37.5% or 36.6% excluding restructuring and other charges compared to 21.9% or 24.9% excluding restructuring and other charges

EPS

$(0.73) or $0.38 excluding restructuring and other charges compared to $0.15 or $0.37 excluding restructuring and other charges 

Stockholder Value

Dividend Payments

$3.0 million

Stock Repurchases

$0.0 million

  • $162.4 million remaining in authorization

Q1 and Full-year 2025 Outlook

Q1 2025 Revenue

$345 to $365 million; (17)% to (13)%

  • Approximately (3)% FX impact

Q1 2025 EPS

$2.65 to $2.75 or $0.10 to $0.20 excluding the gain from the Mavely transaction

2025 Revenue

$1.48 to $1.62 billion; (15)% to (6)% or (11)% to (3)% excluding Mavely revenue in 2024

  • Approximately (3)% FX impact

2025 EPS

$3.45 to $3.85 or $0.90 to $1.30 excluding the gain from the Mavely transaction

“We are encouraged by our recent progress in strengthening our business by driving sequential growth in our core Nu Skin business, improving operational efficiencies and delivering strong cash flow,” said James D. Thomas, chief financial officer. “As we look ahead to 2025, our annual revenue guidance is $1.48 to $1.62 billion, with an approximate 3% foreign currency headwind. We anticipate reported EPS of $3.45 to $3.85 and growth in our adjusted EPS, which we estimate to be $0.90 to $1.30, excluding the gain from the sale of Mavely. For the first quarter, which is typically our lowest quarter due to seasonality of our business, we project revenue of $345 to $365 million. This assumes a negative foreign currency impact of approximately 3%, with reported earnings per share of $2.65 to $2.75 or $0.10 to $0.20, excluding the gain from the sale of Mavely. As we’ve executed on our restructuring plan and improved our cost structure, we are better positioned to execute our strategy and drive earnings growth in 2025.”

Conference Call

The Nu Skin Enterprises management team will host a conference call with the investment community today at 5 p.m. (ET). Those wishing to access the webcast, as well as the financial information presented during the call, can visit the Investor Relations page on the company's website at ir.nuskin.com. A replay of the webcast will be available on the same page through Feb. 27, 2025.

About Nu Skin Enterprises Inc.

The Nu Skin Enterprises Inc. (NYSE: NUS) family of companies includes Nu Skin and Rhyz Inc. Nu Skin is an integrated beauty and wellness company, powered by a dynamic affiliate opportunity platform, which operates in nearly 50 markets worldwide. Backed by 40 years of scientific research, the company’s products help people look, feel and live their best with brands including Nu Skin® personal care, Pharmanex® nutrition and ageLOC® anti-aging, which includes an award-winning line of beauty device systems. Formed in 2018, Rhyz is a synergistic ecosystem of consumer, technology and manufacturing companies focused on innovation within the beauty, wellness and lifestyle categories.

Important Information Regarding Forward-Looking Statements: This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that represent the company’s current expectations and beliefs. All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws and include, but are not limited to, statements of management’s expectations regarding the macro environment, business trends, the company’s performance, growth and growth opportunities, investments, initiatives, rollout of the enhanced sales performance compensation plan, new product introductions, and performance of our Rhyz segments; projections regarding revenue, expenses, tax rates, earnings per share, foreign currency fluctuations, uses of cash and other financial items; statements of belief; and statements of assumptions underlying any of the foregoing. In some cases, you can identify these statements by forward-looking words such as “believe,” “expect,” “anticipate,” “accelerate,” “vision,” “continue,” “outlook,” “guidance,” “improve,” “will,” “would,” “could,” “may,” “might,” the negative of these words and other similar words.

The forward-looking statements and related assumptions involve risks and uncertainties that could cause actual results and outcomes to differ materially from any forward-looking statements or views expressed herein. These risks and uncertainties include, but are not limited to, the following:

  • any failure of current or planned initiatives or products to generate interest among the company’s sales force and customers and generate sponsoring and selling activities on a sustained basis;
  • risk that direct selling laws and regulations in any of the company’s markets, including the United States and Mainland China, may be modified, interpreted or enforced in a manner that results in negative changes to the company’s business model or negatively impacts its revenue, sales force or business, including through the interruption of sales activities, loss of licenses, increased scrutiny of sales force actions, imposition of fines, or any other adverse actions or events;
  • economic conditions and events globally;
  • competitive pressures in the company’s markets;
  • risk that epidemics and related disruptions, or other crises could negatively impact our business;
  • adverse publicity related to the company’s business, products, industry or any legal actions or complaints by the company’s sales force or others;
  • political, legal, tax and regulatory uncertainties, including trade policies, associated with operating in Mainland China and other international markets;
  • uncertainty regarding meeting restrictions and other government scrutiny in Mainland China, as well as negative media and consumer sentiment in Mainland China on our business operations and results;
  • risk of foreign-currency fluctuations and the currency translation impact on the company’s business associated with these fluctuations;
  • uncertainties regarding the future financial performance of the businesses the company has acquired;
  • risks related to accurately predicting, delivering or maintaining sufficient quantities of products to support planned initiatives or launch strategies, and increased risk of inventory write-offs if the company over-forecasts demand for a product or changes its planned initiatives or launch strategies;
  • regulatory risks associated with the company’s products, which could require the company to modify its claims or inhibit its ability to import or continue selling a product in a market if the product is determined to be a medical device or if the company is unable to register the product in a timely manner under applicable regulatory requirements; and
  • the company’s future tax-planning initiatives, any prospective or retrospective increases in duties or tariffs on the company’s products imported into the company’s markets outside of the United States, and any adverse results of tax audits or unfavorable changes to tax laws in the company’s various markets.

The company’s financial performance and the forward-looking statements contained herein are further qualified by a detailed discussion of associated risks set forth in the documents filed by the company with the Securities and Exchange Commission. The forward-looking statements set forth the company’s beliefs as of the date that such information was first provided, and the company assumes no duty to update the forward-looking statements contained in this release to reflect any change except as required by law.

Non-GAAP Financial Measures: Constant-currency revenue change is a non-GAAP financial measure that removes the impact of fluctuations in foreign-currency exchange rates, thereby facilitating period-to-period comparisons of the company’s performance. It is calculated by translating the current period’s revenue at the same average exchange rates in effect during the applicable prior-year period and then comparing that amount to the prior-year period’s revenue. The company believes that constant-currency revenue change is useful to investors, lenders and analysts because such information enables them to gauge the impact of foreign-currency fluctuations on the company’s revenue from period to period.

Earnings per share, gross margin, operating margin and income tax rate, each excluding inventory write-off charges, restructuring charges, the gain from the Mavely sale, and/or other charges, as well as revenue growth rate excluding Mavely 2024 revenue, also are non-GAAP financial measures.

  • Inventory write-off charges and restructuring charges are not part of the ongoing operations of our underlying business;
  • Mavely revenue is no longer included in our operations following our sale of this business on January 2, 2025; and
  • the gain from the Mavely sale, legal accrual, and non-recurring foreign tax charge that have been excluded in the non-GAAP financial measures are not typical for our ongoing operations.

The company believes that these non-GAAP financial measures are useful to investors, lenders and analysts because removing the impact of these items facilitates period-to-period comparisons of the company’s performance. Please see the reconciliations of these items to our earnings per share, gross margin, operating margin, income tax rate and revenue growth rate calculated under GAAP, below.

The following table sets forth revenue for the three-month periods ended December 31, 2024, and 2023 for each of our reportable segments (U.S. dollars in thousands):

Three Months Ended

December 31,

 

 

Constant-Currency

 

2024

 

2023

 

Change

 

Change

Nu Skin

Americas

$

85,356

 

$

97,753

 

 

(12.7)%

 

3.8%

Southeast Asia/Pacific

 

64,925

 

66,889

 

 

(2.9)%

 

(3.4)%

Mainland China

 

56,438

 

 

71,516

 

 

(21.1)%

 

(21.2)%

Japan

 

47,512

 

 

50,966

 

 

(6.8)%

 

(3.8)%

Europe & Africa

 

42,600

 

 

47,892

 

 

(11.0)%

 

 

(10.1)%

South Korea

 

33,423

 

 

48,380

 

 

(30.9)%

 

(26.7)%

Hong Kong/ Taiwan

 

32,549

 

 

41,209

 

 

(21.0)%

 

(20.0)%

Other

 

(354)

 

 

(1,066)

 

 

66.8%

 

 

67.0%

Total Nu Skin

362,449

423,539

(14.4)%

(9.7)%

Rhyz

Manufacturing

47,882

50,363

(4.9)%

(4.9)%

Rhyz Other

35,221

14,738

139.0%

139.0%

Total Rhyz

83,103

65,101

27.7%

27.7%

Total

$

445,552

 

$

488,640

 

 

(8.8)%

 

(4.7)%

The following table sets forth revenue for the years ended December 31, 2024, and 2023 for each of our reportable segments (U.S. dollars in thousands):

Year Ended

December 31,

 

 

 

Constant-Currency

 

2024

 

2023

 

Change

 

Change

Nu Skin

Americas

$

322,516

 

$

398,222

 

 

(19.0)%

 

(8.2)%

Southeast Asia/Pacific

 

244,846

 

267,206

 

 

(8.4)%

 

(6.4)%

Mainland China

 

235,235

 

 

298,079

 

 

(21.1)%

 

(19.7)%

Japan

 

181,557

 

 

207,833

 

 

(12.6)%

 

(5.9)%

Europe & Africa

 

164,164

 

 

192,352

 

 

(14.7)%

 

 

(14.6)%

South Korea

 

163,706

 

 

236,099

 

 

(30.7)%

 

(27.7)%

Hong Kong/ Taiwan

 

130,610

 

 

153,589

 

 

(15.0)%

 

(13.3)%

Other

 

2,832

 

 

(858)

 

 

430.1%

 

 

430.3%

Total Nu Skin

1,445,466

1,752,522

(17.5)%

(13.2)%

Rhyz

Manufacturing

201,430

181,395

11.0%

11.0%

Rhyz Other

85,188

35,214

141.9%

141.9%

Total Rhyz

286,618

216,609

32.3%

32.3%

Total

$

1,732,084

 

$

1,969,131

 

 

(12.0)%

 

(8.2)%

The following table provides information concerning the number of Customers, Paid Affiliates and Sales Leaders in our core Nu Skin business for the three-month periods ended December 31, 2024, and 2023:

 

Three Months Ended

December 31,

 

 

2024

 

2023

 

Change

Customers

 

 

 

 

 

Americas

 

227,556

231,183

(2)%

Southeast Asia/Pacific

 

82,956

106,471

(22)%

Mainland China

150,731

207,276

(27)%

Japan

 

110,069

113,670

(3)%

Europe & Africa

 

133,306

163,178

(18)%

South Korea

 

81,301

103,151

(21)%

Hong Kong/Taiwan

 

46,053

52,110

(12)%

Total Customers

831,972

977,039

(15)%

 

 

 

 

Paid Affiliates

Americas

 

28,361

31,910

(11)%

Southeast Asia/Pacific(1)

 

26,310

34,404

(24)%

Mainland China

22,125

25,889

(15)%

Japan

 

22,318

22,417

Europe & Africa

 

16,860

18,888

(11)%

South Korea(1)

 

17,939

22,166

(19)%

Hong Kong/Taiwan

 

10,961

11,212

(2)%

Total Paid Affiliates

144,874

166,886

(13)%

 

 

 

 

Sales Leaders

Americas

 

6,778

7,126

(5)%

Southeast Asia/Pacific

 

5,288

6,418

(18)%

Mainland China

8,969

11,296

(21)%

Japan

 

6,780

7,086

(4)%

Europe & Africa

 

3,343

3,968

(16)%

South Korea

 

3,343

5,249

(36)%

Hong Kong/Taiwan

 

2,411

2,916

(17)%

Total Sales Leaders

36,912

44,059

(16)%

(1) The December 31, 2024, number is affected by a change in eligibility requirements for receiving certain rewards within our compensation structure, to more narrowly focus on those affiliates who are actively building a consumer base. We plan to implement these changes in additional segments over the next several quarters. We estimate the change in eligibility requirements resulted in a reduction of approximately 1 thousand for Southeast Asia/Pacific and South Korea.

  • “Customers” are persons who have purchased directly from the Company during the three months ended as of the date indicated. Our Customer numbers include members of our sales force who made such a purchase, including Paid Affiliates and those who qualify as Sales Leaders, but they do not include consumers who purchase directly from members of our sales force.
  • “Paid Affiliates” are any Brand Affiliates, as well as members of our sales force in Mainland China, who earned sales compensation during the three-month period. In all of our markets besides Mainland China, we refer to members of our independent sales force as “Brand Affiliates” because their primary role is to promote our brand and products through their personal social networks.
  • “Sales Leaders” are the three-month average of our monthly Brand Affiliates, as well as sales employees and independent marketers in Mainland China, who achieved certain qualification requirements as of the end of each month of the quarter.

NU SKIN ENTERPRISES, INC.

Consolidated Statements of Income (Unaudited)

(U.S. dollars in thousands, except per share amounts)

 

 

 

 

 

Three Months Ended

December 31,

 

Year Ended

December 31,

 

2024

 

2023

 

2024

 

2023

Revenue

$

445,552

 

$

488,640

 

$

1,732,084

 

$

1,969,131

Cost of sales

 

166,405

 

 

136,215

 

 

550,233

 

 

611,850

Gross profit

 

279,147

 

 

352,425

 

 

1,181,851

 

 

1,357,281

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Selling expenses

 

165,422

 

 

181,326

 

 

652,039

 

 

742,365

General and administrative expenses

 

120,930

 

 

145,033

 

 

479,037

 

 

546,858

Restructuring and impairment expenses

45,876

10,003

202,360

19,790

Total operating expenses

 

332,228

 

 

336,362

 

 

1,333,436

 

 

1,309,013

 

 

 

 

 

 

 

 

Operating income (loss)

 

(53,081)

 

 

16,063

 

 

(151,585)

 

 

48,268

Interest expense

 

5,864

 

 

7,368

 

 

26,409

 

 

25,560

Other income, net

 

1,143

 

 

633

 

 

2,943

 

 

3,870

 

 

 

 

 

 

 

 

Income (loss) before provision for income taxes

 

(57,802)

 

 

9,328

 

 

(175,051)

 

 

26,578

Provision (benefit) for income taxes

 

(21,697)

 

 

2,046

 

 

(28,457)

 

 

17,983

 

 

 

 

 

 

 

 

Net income (loss)

$

(36,105)

 

$

7,282

 

$

(146,594)

 

$

8,595

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

Basic

$

(0.73)

 

$

0.15

 

$

(2.95)

 

$

0.17

Diluted

$

(0.73)

 

$

0.15

 

$

(2.95)

 

$

0.17

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding (000s):

 

 

 

 

 

 

 

 

 

 

Basic

 

49,712

 

 

49,411

 

 

49,662

 

 

49,711

Diluted

 

49,712

 

 

49,479

 

 

49,662

 

 

49,860

NU SKIN ENTERPRISES, INC.

Consolidated Balance Sheets (Unaudited)

(U.S. dollars in thousands)

December 31,

 

2024

 

2023

ASSETS

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

$

186,883

 

$

256,057

Current investments

 

11,111

 

 

11,759

Accounts receivable, net

 

50,784

 

 

58,695

Inventories, net

 

190,242

 

 

279,978

Prepaid expenses and other

 

72,643

 

 

81,066

Current assets held for sale

 

26,936

 

 

14,316

Total current assets

 

538,599

 

 

701,871

 

 

 

 

 

 

Property and equipment, net

 

379,595

 

 

432,965

Operating lease right-of-use assets

72,605

90,107

Goodwill

 

83,625

 

 

218,166

Other intangible assets, net

 

74,278

 

 

95,260

Other assets

 

298,008

 

 

247,606

Long-term assets held for sale

 

22,204

 

 

22,651

Total assets

$

1,468,914

 

$

1,808,626

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

$

34,880

 

$

43,113

Accrued expenses

 

217,808

 

 

253,702

Current portion of long-term debt

 

30,000

 

 

25,000

Current liabilities held for sale

 

13,919

 

 

7,056

Total current liabilities

 

296,607

 

 

328,871

 

 

 

 

 

 

Operating lease liabilities

58,439

70,943

Long-term debt

 

363,613

 

 

478,040

Other liabilities

 

97,475

 

 

106,641

Long-term liabilities held for sale

 

1,325

 

 

2,163

Total liabilities

 

817,459

 

 

986,658

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Class A common stock – 500 million shares authorized, $0.001 par value, 90.6 million shares issued

 

91

 

 

91

Additional paid-in capital

 

627,787

 

 

621,853

Treasury stock, at cost – 40.8 million and 41.1 million shares

 

(1,563,614)

 

 

(1,570,440)

Accumulated other comprehensive loss

 

(124,758)

 

 

(100,006)

Retained earnings

 

1,711,949

 

 

1,870,470

Total stockholders’ equity

 

651,455

 

 

821,968

Total liabilities and stockholders’ equity

$

1,468,914

 

$

1,808,626

NU SKIN ENTERPRISES, INC.

Reconciliation of Gross Margin Excluding Impact of Inventory Write-off to GAAP Gross Margin

(in thousands, except for percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

December 31,

 

Year ended

December 31,

 

 

2024

 

2023

 

2024

 

2023

Gross Profit

 

$

279,147

 

$

352,425

 

$

1,181,851

 

$

1,357,281

Impact of inventory write-off

 

 

38,765

 

 

-

 

 

38,765

 

 

65,728

Adjusted Gross Profit

 

$

317,912

 

$

352,425

 

$

1,220,616

 

$

1,423,009

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin

 

 

62.7%

 

 

72.1%

 

 

68.2%

 

 

68.9%

Gross Margin, excluding inventory write-off impact

 

 

71.4%

 

 

72.1%

 

 

70.5%

 

 

72.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

445,552

 

$

488,640

 

$

1,732,084

 

$

1,969,131

NU SKIN ENTERPRISES, INC.

Reconciliation of Core Nu Skin Business Gross Margin Excluding Impact of Inventory Write-off to GAAP Gross Margin

(in thousands, except for percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

December 31,

 

 

 

 

2024

 

2023

 

 

 

 

Gross Profit

 

$

244,754

 

$

327,786

 

 

 

 

 

 

Impact of inventory write-off

 

 

32,704

 

 

-

 

 

 

 

 

 

Adjusted Gross Profit

 

$

277,458

 

$

327,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin

 

 

67.5%

 

 

77.4%

 

 

 

 

 

 

Gross Margin, excluding inventory write-off impact

 

 

76.6%

 

 

77.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

362,449

 

$

423,539

 

 

 

 

 

 

NU SKIN ENTERPRISES, INC.

Reconciliation of Operating Margin Excluding Impact of Certain Charges to GAAP Operating Margin

(in thousands, except for percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

December 31,

 

Year ended

December 31,

 

 

2024

 

2023

 

2024

 

2023

Operating Income

 

$

(53,081)

 

$

16,063

 

$

(151,585)

 

$

48,268

Impact of inventory write-off

 

 

38,765

 

 

-

 

 

38,765

 

 

65,728

Impact of restructuring and impairment

 

 

45,876

 

 

10,003

 

 

202,360

 

 

19,790

Impact of other charges(1)

 

 

2,940

 

 

5,260

 

 

2,940

 

 

5,260

Adjusted operating income

 

$

34,500

 

$

31,326

 

$

92,480

 

$

139,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating margin

 

 

(11.9)%

 

 

3.3%

 

 

(8.8)%

 

 

2.5%

Operating margin, excluding impact of restructuring and other charges

 

 

7.7%

 

 

6.4%

 

 

5.3%

 

 

7.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

445,552

 

$

488,640

 

$

1,732,084

 

$

1,969,131

(1) Other charges for the fourth quarter and full year 2024 consist of transaction-related expenses incurred related to the sale of Mavely. Other charges for the fourth quarter and full year 2023 consist of a legal contingency ($3.0 million) and a non-recurring foreign tax charge ($2.3 million).

NU SKIN ENTERPRISES, INC.

Reconciliation of Effective Tax Rate Excluding Impact of Certain Charges to GAAP Effective Tax Rate

(in thousands, except for percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

December 31,

 

Year ended

December 31,

 

 

2024

 

2023

 

2024

 

2023

Provision (benefit) for income taxes

 

$

(21,697)

 

$

2,046

 

$

(28,457)

 

$

17,983

Impact of restructuring on provision for income taxes

 

 

32,604

 

 

4,081

 

 

55,674

 

 

7,324

Provision for income taxes, excluding impact of restructuring

 

$

10,907

 

$

6,127

 

$

27,217

 

$

25,307

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before provision for income taxes

 

 

(57,802)

 

 

9,328

 

 

(175,051)

 

 

26,578

Impact of inventory write-off

 

 

38,765

 

 

-

 

 

38,765

 

 

65,728

Impact of restructuring and impairment

 

 

45,876

 

 

10,003

 

 

202,360

 

 

19,790

Impact of other charges(1)

 

 

2,940

 

 

5,260

 

 

2,940

 

 

5,260

Income before provision for income taxes, excluding impact of restructuring and other charges

 

$

29,779

 

$

24,591

 

$

69,014

 

$

117,356

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective tax rate

 

 

37.5%

 

 

21.9%

 

 

16.3%

 

 

67.7%

Effective tax rate, excluding impact of restructuring and other charges

 

 

36.6%

 

 

24.9%

 

 

39.4%

 

 

21.6%

(1) Other charges for the fourth quarter and full year 2024 consist of transaction-related expenses incurred related to the sale of Mavely. Other charges for the fourth quarter and full year 2023 consist of a legal contingency ($3.0 million) and a non-recurring foreign tax charge ($2.3 million).

NU SKIN ENTERPRISES, INC.

Reconciliation of Earnings Per Share Excluding Impact of Certain Charges to GAAP Earnings Per Share

(in thousands, except for per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

December 31,

 

Year ended

December 31,

 

 

2024

 

2023

 

2024

 

2023

Net income

 

$

(36,105)

 

$

7,282

 

$

(146,594)

 

$

8,595

Impact of Inventory Write-off:

 

 

 

 

 

 

 

 

 

 

 

 

Inventory write-off

 

 

38,765

 

 

-

 

 

38,765

 

 

65,728

Tax impact

 

 

(14,643)

 

 

-

 

 

(14,643)

 

 

(4,866)

Impact of restructuring and impairment expense:

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring and impairment

 

 

45,876

 

 

10,003

 

 

202,360

 

 

19,790

Tax impact

 

 

(17,329)

 

 

(3,088)

 

 

(40,399)

 

 

(1,465)

Impact of other charges(1)

 

 

 

 

 

 

 

 

 

 

 

 

Impact of other charges

 

 

2,940

 

 

5,260

 

 

2,940

 

 

5,260

Tax impact

 

 

(632)

 

 

(993)

 

 

(632)

 

 

(993)

Adjusted net income

 

$

18,872

 

$

18,464

 

$

41,797

 

$

92,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

(0.73)

$

0.15

$

(2.95)

$

0.17

Diluted earnings per share, excluding impact of restructuring and other charges

 

$

0.38

$

0.37

$

0.84

$

1.85

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding (000)

 

 

49,712

 

 

49,479

 

 

49,662

 

 

49,860

(1) Other charges for the fourth quarter and full year 2024 consist of transaction-related expenses incurred related to the sale of Mavely. Other charges for the fourth quarter and full year 2023 consist of a legal contingency ($3.0 million) and a non-recurring foreign tax charge ($2.3 million).

NU SKIN ENTERPRISES, INC.

Reconciliation of Earnings Per Share Excluding Impact of Mavely Sale to GAAP Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

March 31, 2025

 

Year ended

December 31, 2025

 

 

Low end

 

High end

 

Low end

 

High end

Earnings Per Share

 

$

2.65

 

$

2.75

 

$

3.45

 

$

3.85

Impact of Mavely Sale:

 

 

 

 

 

 

 

 

 

 

 

 

Pre-tax Mavely sale gain

 

 

(3.40)

 

 

(3.40)

 

 

(3.40)

 

 

(3.40)

Tax impact

 

 

0.85

 

 

0.85

 

 

0.85

 

 

0.85

Adjusted EPS

$

0.10

$

0.20

$

0.90

$

1.30

NU SKIN ENTERPRISES, INC.

Reconciliation of Revenue Growth Rates Excluding Mavely 2024 Revenue to GAAP Revenue Growth Rates

(in thousands, except for percentages)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

March 31, 2025

 

Year ended

December 31, 2025

 

 

Low end

 

High end

 

Low end

 

High end

2024 Revenue

 

$

417,306

 

$

417,306

 

$

1,732,084

 

$

1,732,084

Less: Mavely 2024 Revenue

 

 

6,970

 

 

6,970

 

 

69,620

 

 

69,620

2024 Revenue, excluding Mavely

 

$

410,336

 

$

410,336

 

$

1,662,464

 

$

1,662,464

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Growth Rate

 

 

(17)%

 

 

(13)%

 

 

(15)%

 

 

(6)%

Revenue Growth Rate, excluding Mavely 2024 Revenue

 

 

(16)%

 

 

(11)%

 

 

(11)%

 

 

(3)%

 

 

 

 

 

 

 

 

 

 

 

 

 

2025 Forecasted Revenue

 

$

345,000

 

$

365,000

 

$

1,480,000

 

$

1,620,000

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.