Exhibit
99.1
Steve
Madden Announces Fourth Quarter and Full Year 2025 Results
~
Provides 2026 Revenue Outlook ~
LONG
ISLAND CITY, N.Y., February 25, 2026 – Steven Madden, Ltd. (Nasdaq: SHOO), a leading designer and marketer of fashion-forward footwear,
accessories and apparel, today announced financial results for the fourth quarter and full year ended December 31, 2025 and provided
its 2026 revenue outlook.
Amounts
referred to as “Adjusted” are non-GAAP measures that exclude the items defined as “Non-GAAP Adjustments” in the
“Non-GAAP Reconciliation” section.
Fourth
Quarter 2025 Results
| ● | Revenue
increased 29.4% to $753.7 million, compared to $582.3 million in the same period of 2024. |
| | |
| ● | Gross
profit as a percentage of revenue was 42.4%, compared to 40.4% in the same period of 2024.
Adjusted gross profit as a percentage of revenue was 43.8%, compared to 40.4% in the same
period of 2024. |
| | |
| ● | Operating
expenses as a percentage of revenue were 37.3%, compared to 32.9% in the same period of 2024.
Adjusted operating expenses as a percentage of revenue were 37.0%, compared to 31.4% in the
same period of 2024. |
| | |
| ● | Income
from operations totaled $36.2 million, or 4.8% of revenue, compared to $46.7 million, or
8.0% of revenue, in the same period of 2024. Adjusted income from operations totaled $50.9
million, or 6.8% of revenue, compared to $52.6 million, or 9.0% of revenue, in the same period
of 2024. |
| | |
| ● | Net
income attributable to Steven Madden, Ltd. was $23.2 million, or $0.32 per diluted share,
compared to $34.8 million, or $0.49 per diluted share, in the same period of 2024. Adjusted
net income attributable to Steven Madden, Ltd. was $34.3 million, or $0.48 per diluted share,
compared to $39.3 million, or $0.55 per diluted share, in the same period of 2024. |
Full
Year 2025 Results
| ● | Revenue
increased 11.0% to $2,534.1 million, compared to $2,282.9 million in 2024. |
| | |
| ● | Gross
profit as a percentage of revenue was 41.4%, compared to 41.0% in 2024. Adjusted gross profit
as a percentage of revenue was 42.6%, compared to 41.1% in 2024. |
| | |
| ● | Operating
expenses as a percentage of revenue were 38.2%, compared to 30.6% in 2024. Adjusted operating
expenses as a percentage of revenue were 35.7%, compared to 30.0% in 2024. |
| | |
| ● | Income
from operations totaled $80.8 million, or 3.2% of revenue, compared to $224.9 million, or
9.9% of revenue, in 2024. Adjusted income from operations totaled $175.9 million, or 6.9%
of revenue, compared to $253.5 million, or 11.1% of revenue, in 2024. |
| | |
| ● | Net
income attributable to Steven Madden, Ltd. was $44.7 million, or $0.63 per diluted share,
compared to $169.4 million, or $2.35 per diluted share, in 2024. Adjusted net income attributable
to Steven Madden, Ltd. was $120.9 million, or $1.70 per diluted share, compared to $192.4
million, or $2.67 per diluted share, in 2024. |
Edward
Rosenfeld, Chairman and Chief Executive Officer, commented, “We are pleased to have delivered above-guidance earnings results for
the fourth quarter, driven by improved performance in our core Steve Madden footwear business as well as a strong contribution from the
newly acquired Kurt Geiger. Looking to 2026, we are encouraged by the momentum building in our flagship Steve Madden brand and the opportunity
for growth in Kurt Geiger London. That said, we expect pressure on our private label business as well as higher SG&A driven by the
normalization of incentive compensation and the restoration of senior executive salaries. While we continue to face uncertainty related
to tariffs, the fundamentals of our business are strong. Our product assortments and marketing campaigns are resonating with consumers,
our brands are powerful and gaining relevance, and we have a sound strategy for long-term value creation with multiple levers for growth.”
Fourth
Quarter 2025 Channel Results
Revenue
for the wholesale business in the fourth quarter of 2025 was $433.3 million, a 7.5% increase compared to the fourth quarter of 2024.
Excluding the recently acquired Kurt Geiger, wholesale revenue declined 2.6%. Wholesale footwear revenue increased 11.0%, or 5.5% excluding
Kurt Geiger. Wholesale accessories/apparel revenue increased 3.1%, or decreased 13.0% excluding Kurt Geiger. Gross profit as a percentage
of wholesale revenue was 30.7% in the fourth quarter of 2025, compared to 30.5% in the fourth quarter of 2024. Adjusted gross profit
as a percentage of wholesale revenue was 31.5%, compared to 30.5% in the fourth quarter of 2024, driven by the addition of the Kurt Geiger
business, partially offset by the impact of new tariffs on goods imported into the United States.
Direct-to-consumer
revenue in the fourth quarter of 2025 was $316.6 million, a 79.9% increase compared to the fourth quarter of 2024. Excluding Kurt Geiger,
direct-to-consumer revenue increased 1.6%. Gross profit as a percentage of direct-to-consumer revenue was 57.7%, compared to 62.0% in
the fourth quarter of 2024. Adjusted gross profit as a percentage of direct-to-consumer revenue was 59.8%, compared to 62.0% in the fourth
quarter of 2024, as a result of the addition of the Kurt Geiger concessions business and the impact of new tariffs on goods imported
into the United States.
The
Company ended the quarter with 399 company-operated brick-and-mortar retail stores, including 98 outlets, as well as seven e-commerce
websites and 133 company-operated concessions in international markets.
Balance
Sheet and Cash Flow Highlights
As
of December 31, 2025, total debt outstanding was $234.2 million, and cash, cash equivalents totaled $112.4 million, for net debt of $121.7
million.
The
Company did not repurchase any shares of its common stock in the open market in 2025. During the fourth quarter and full year 2025, the
Company spent $5.2 million and $13.5 million, respectively, on shares acquired through the net settlement of employees’ stock awards.
Quarterly
Cash Dividend
The
Company’s Board of Directors approved a quarterly cash dividend of $0.21 per share. The dividend is payable on March 20, 2026 to
stockholders of record as of the close of business on March 11, 2026.
2026
Outlook
For
2026, the Company expects revenue will increase 9% to 11% compared to 2025. Due to uncertainty related to recent developments with respect
to tariff policy in the United States, the Company is not providing earnings guidance at this time.
Conference
Call Information
Interested
stockholders are invited to listen to the conference call scheduled for today, February 25, 2026 at 8:30 a.m. Eastern Time, which will
include a discussion of the Company’s fourth quarter and fiscal year end 2025 earnings results and fiscal year 2026 revenue outlook.
The call will be webcast live on the Company’s website at https://investor.stevemadden.com. A webcast replay of the conference
call will be available on the Company’s website or via the following webcast link
https://edge.media-server.com/mmc/p/iirmqugn
beginning today at approximately 10:00 a.m. Eastern Time.
About
Steve Madden
Steve
Madden designs, sources and markets fashion-forward footwear, accessories and apparel. In addition to marketing products under its own
brands including Steve Madden®, Kurt Geiger London®, Dolce Vita®, Betsey Johnson®, Carvela®, Blondo®
and ATM®, Steve Madden licenses footwear, handbags and other accessory categories for the Anne Klein® brand. Steve
Madden also designs and sources products under private label brand names for various retailers. Steve Madden’s wholesale distribution
includes department stores, mass merchants, off-price retailers, shoe chains, online retailers, national chains, specialty retailers
and independent stores. Steve Madden also directly operates brick-and-mortar retail stores, e-commerce websites and concessions in certain
international markets. In addition, Steve Madden licenses certain of its brands to third parties for the marketing and sale of certain
products in the apparel, accessory and home categories.
Safe
Harbor Statement Under the U.S. Private Securities Litigation Reform Act of 1995
This
press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private
Securities Litigation Reform Act of 1995. Examples of forward-looking statements include, among others, statements regarding revenue
and earnings guidance, plans, strategies, objectives, expectations and intentions. Forward-looking statements can be identified by words
such as: “may,” “will,” “expect,” “believe,” “should,” “anticipate,”
“project,” “predict,” “plan,” “intend,” “estimate,” or “confident,”
and similar expressions or the negative of these expressions. Forward-looking statements are neither historical facts nor assurances
of future performance. Instead, they represent the Company’s current beliefs, expectations, and assumptions regarding anticipated
events and trends affecting its business and industry based on information available as of the time such statements are made. Investors
are cautioned that such forward-looking statements are inherently subject to risks and uncertainties, many of which cannot be predicted
with accuracy and some of which may be outside of the Company’s control. The Company’s actual results and financial condition
may differ materially from those indicated in these forward-looking statements. As such, investors should not rely upon them. Important
risk factors include:
| ● | our
ability to accurately anticipate fashion trends and promptly respond to consumer demand; |
| | |
| ● | our
ability to compete effectively in a highly competitive market; |
| | |
| ● | our
ability to adapt to our business model to rapid changes in the retail industry; |
| | |
| ● | our
dependence on the hiring and retention of key personnel; |
| | |
| ● | our
ability to successfully implement growth strategies and integrate acquired businesses; |
| | |
| ● | changes
in trade policies, additional tariffs on product imported to the United States, retaliatory
trade actions taken by other countries, and resulting trade wars; |
| | |
| ● | supply
chain disruptions to product delivery systems and logistics, and our ability to properly
manage inventory; |
| | |
| ● | geopolitical
tensions in the regions in which we operate and any related challenging macroeconomic conditions
globally that may materially adversely affect our customers, vendors, and partners, and the
duration and extent to which these factors may impact our future business and operations,
results of operations, and financial condition; |
| | |
| ● | our
reliance on independent manufacturers to produce and deliver products in a timely manner
or to meet our quality standards if we experience a supply chain disruption and we are unable
to secure an alternative source of raw materials or end products; |
| | |
| ● | our
dependence on one or more of our significant customers; |
| | |
| ● | quarterly
fluctuations of our financial results; |
| | |
| ● | extreme
or unseasonable weather conditions in locations where we or our customers and suppliers are
located; |
| | |
| ● | fluctuation
of our stock price if our operating results are inconsistent with our forecasts or those
of analysts who follow us; |
| | |
| ● | our
exposure to risks related to integrating the operations, systems, processes, reporting, supply
chains, and personnel of Kurt Geiger into our business; |
| | |
| ● | our
exposure to risks associated with increased indebtedness used to finance the acquisition
of Kurt Geiger, including related debt service requirements; |
| ● | our
ability to manage risks associated with substantial goodwill and intangible assets recorded
from the acquisition of Kurt Geiger, which could subsequently become impaired upon adverse
changes to the business environment in which we operate; |
| | |
| ● | disruption
of our information technology systems or e-commerce platforms; |
| | |
| ● | cybersecurity
risks and costs of defending against, mitigating, and responding to data security threats
and breaches impacting the Company; |
| | |
| ● | our
ability to effectively implement artificial intelligence and data-driven technologies across
our operations, and the risks that such technologies may not perform as expected, may be
subject to regulatory constraints, or may increase operational, legal, or cybersecurity risks; |
| | |
| ● | litigation
or other legal proceedings could divert management resources and result in costs; |
| | |
| ● | legal,
regulatory, political, and economic risks that may affect our operations in international
markets; |
| | |
| ● | exposure
to foreign exchange rate fluctuations; |
| | |
| ● | our
ability to adequately protect our trademarks and other intellectual property rights; |
| | |
| ● | changes
in economic conditions; |
| | |
| ● | additional
tax liabilities resulting from audits by various taxing authorities; |
| | |
| ● | changes
in U.S. and foreign tax laws that could have an adverse effect on our financial results; |
| | |
| ● | the
actions of our licensees or the loss of a significant licensee and diminished brand integrity; |
| | |
| ● | failure
of our manufacturers, the manufacturers used by our licensees, or our licensees themselves
to use acceptable labor practices or to otherwise comply with local laws and other standards; |
| | |
| ● | our
ability to maintain effective internal control over our financial reporting; and |
| | |
| ● | other
risks and uncertainties indicated from time to time in our filings with the Securities and
Exchange Commission. |
The
company does not undertake, and disclaims, any obligation to publicly update any forward-looking statement, including, without limitation,
any guidance regarding revenue or earnings, whether as a result of new information, future developments, or otherwise.
STEVEN
MADDEN, LTD. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OPERATIONS
(In
thousands, except per share amounts)
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| | |
(Unaudited) | | |
(Unaudited) | | |
(Unaudited) | | |
| |
| Net sales | |
$ | 749,846 | | |
$ | 578,820 | | |
$ | 2,521,518 | | |
$ | 2,272,266 | |
| Commission and licensing fee income | |
| 3,854 | | |
| 3,498 | | |
| 12,591 | | |
| 10,661 | |
| Total revenue | |
| 753,700 | | |
| 582,318 | | |
| 2,534,109 | | |
| 2,282,927 | |
| Cost of sales | |
| 433,900 | | |
| 346,874 | | |
| 1,484,640 | | |
| 1,345,995 | |
| Gross profit | |
| 319,800 | | |
| 235,444 | | |
| 1,049,469 | | |
| 936,932 | |
| Operating expenses | |
| 280,833 | | |
| 191,593 | | |
| 967,978 | | |
| 698,936 | |
| Change in valuation of contingent payment liability | |
| (3,505 | ) | |
| (2,894 | ) | |
| (5,580 | ) | |
| 2,722 | |
| Impairment of intangibles | |
| 6,300 | | |
| — | | |
| 6,300 | | |
| 10,335 | |
| Income from operations | |
| 36,172 | | |
| 46,745 | | |
| 80,771 | | |
| 224,939 | |
| Gain on derivative | |
| — | | |
| — | | |
| 9,252 | | |
| — | |
| Interest and other (expense) / income, net | |
| (4,430 | ) | |
| 1,229 | | |
| (12,343 | ) | |
| 5,538 | |
| Income before provision for income taxes | |
| 31,742 | | |
| 47,974 | | |
| 77,680 | | |
| 230,477 | |
| Provision for income taxes | |
| 7,090 | | |
| 10,171 | | |
| 28,662 | | |
| 54,575 | |
| Net income | |
| 24,652 | | |
| 37,803 | | |
| 49,018 | | |
| 175,902 | |
| Less: net income attributable to noncontrolling
interest | |
| 1,465 | | |
| 3,002 | | |
| 4,357 | | |
| 6,512 | |
| Net income attributable to Steven Madden, Ltd. | |
$ | 23,187 | | |
$ | 34,801 | | |
$ | 44,661 | | |
$ | 169,390 | |
| | |
| | | |
| | | |
| | | |
| | |
| Basic income per share | |
$ | 0.33 | | |
$ | 0.49 | | |
$ | 0.63 | | |
$ | 2.38 | |
| | |
| | | |
| | | |
| | | |
| | |
| Diluted income per share | |
$ | 0.32 | | |
$ | 0.49 | | |
$ | 0.63 | | |
$ | 2.35 | |
| | |
| | | |
| | | |
| | | |
| | |
| Basic weighted average common shares outstanding | |
| 70,941 | | |
| 70,555 | | |
| 70,873 | | |
| 71,274 | |
| | |
| | | |
| | | |
| | | |
| | |
| Diluted weighted average common shares outstanding | |
| 71,873 | | |
| 71,459 | | |
| 71,181 | | |
| 71,963 | |
| | |
| | | |
| | | |
| | | |
| | |
| Cash dividends declared per common share | |
$ | 0.21 | | |
$ | 0.21 | | |
$ | 0.84 | | |
$ | 0.84 | |
STEVEN
MADDEN, LTD. AND SUBSIDIARIES
CONDENSED
CONSOLIDATED BALANCE SHEETS
(In
thousands)
| | |
As
of | |
| | |
December
31, 2025 | | |
December
31, 2024 | |
| | |
(Unaudited) | | |
| |
| ASSETS | |
| | |
| |
| Current assets: | |
| | | |
| | |
| Cash and cash equivalents | |
$ | 112,423 | | |
$ | 189,924 | |
| Short-term investments | |
| — | | |
| 13,484 | |
| Accounts receivable, net of allowances | |
| 91,854 | | |
| 45,653 | |
| Factor accounts receivable | |
| 311,563 | | |
| 348,659 | |
| Inventories | |
| 417,016 | | |
| 257,625 | |
| Prepaid expenses and other current assets | |
| 46,759 | | |
| 34,463 | |
| Income tax receivable and prepaid income taxes | |
| 21,084 | | |
| 4,887 | |
| Total current assets | |
| 1,000,699 | | |
| 894,695 | |
| Property and equipment, net | |
| 115,802 | | |
| 57,388 | |
| Operating lease right-of-use asset | |
| 235,855 | | |
| 139,695 | |
| Deferred tax assets | |
| 3,220 | | |
| 610 | |
| Deposits and other | |
| 22,764 | | |
| 22,214 | |
| Goodwill | |
| 254,518 | | |
| 183,737 | |
| Intangibles, net | |
| 281,419 | | |
| 113,432 | |
| Total Assets | |
$ | 1,914,277 | | |
$ | 1,411,771 | |
| LIABILITIES | |
| | | |
| | |
| Current liabilities: | |
| | | |
| | |
| Accounts payable | |
$ | 197,247 | | |
$ | 206,889 | |
| Accrued expenses | |
| 258,794 | | |
| 142,452 | |
| Operating leases - current portion | |
| 58,827 | | |
| 43,172 | |
| Income taxes payable | |
| 4,488 | | |
| 6,147 | |
| Accrued incentive compensation | |
| 6,351 | | |
| 15,061 | |
| Total current liabilities | |
| 525,707 | | |
| 413,721 | |
| Contingent payment liability - long-term portion | |
| 14,880 | | |
| 7,565 | |
| Operating leases - long-term portion | |
| 193,145 | | |
| 109,816 | |
| Long-term debt | |
| 234,166 | | |
| — | |
| Deferred tax liabilities | |
| 36,142 | | |
| 4,628 | |
| Other liabilities | |
| 6,255 | | |
| 44 | |
| Total Liabilities | |
| 1,010,295 | | |
| 535,774 | |
| STOCKHOLDERS’
EQUITY | |
| | | |
| | |
| Total Steven Madden, Ltd. stockholders’
equity | |
| 866,388 | | |
| 847,719 | |
| Noncontrolling interest | |
| 37,594 | | |
| 28,278 | |
| Total stockholders’ equity | |
| 903,982 | | |
| 875,997 | |
| Total Liabilities and Stockholders’ Equity | |
$ | 1,914,277 | | |
$ | 1,411,771 | |
STEVEN
MADDEN, LTD. AND SUBSIDIARIES
CONDENSED
STATEMENTS OF CASH FLOWS
(In
thousands)
| | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | |
| | |
(Unaudited) | | |
| |
| Cash flows from operating
activities: | |
| | | |
| | |
| Net income | |
$ | 49,018 | | |
$ | 175,902 | |
| Adjustments to reconcile
net income to net cash provided by operating activities | |
| | | |
| | |
| Stock-based compensation | |
| 29,635 | | |
| 26,539 | |
| Depreciation and amortization | |
| 33,437 | | |
| 20,010 | |
| Amortization of debt issuance
costs | |
| 1,176 | | |
| — | |
| (Gain)/loss on disposal
of fixed assets | |
| (150 | ) | |
| 112 | |
| Impairment of intangibles | |
| 6,300 | | |
| 10,335 | |
| Deferred taxes | |
| (4,669 | ) | |
| (4,703 | ) |
| Loss on divestiture of
business | |
| — | | |
| 3,199 | |
| Change in valuation of
contingent payment liability | |
| (5,580 | ) | |
| 2,722 | |
| Amortization of inventory
step-up and other | |
| 30,679 | | |
| (575 | ) |
| Changes, net of acquisitions,
in: | |
| | | |
| | |
| Accounts receivable | |
| (10,551 | ) | |
| (6,947 | ) |
| Factor accounts receivable | |
| 39,674 | | |
| (31,542 | ) |
| Inventories | |
| 4,425 | | |
| (30,567 | ) |
| Prepaid expenses, income
tax receivables, prepaid taxes, and other assets | |
| (8,314 | ) | |
| 133 | |
| Accounts payable and accrued
expenses | |
| 9,891 | | |
| 37,339 | |
| Accrued incentive compensation | |
| (8,833 | ) | |
| 3,118 | |
| Leases and other liabilities | |
| (3,939 | ) | |
| (6,979 | ) |
| Net cash provided by operating
activities | |
| 162,199 | | |
| 198,096 | |
| | |
| | | |
| | |
| Cash flows from investing
activities: | |
| | | |
| | |
| Capital expenditures | |
| (42,658 | ) | |
| (25,911 | ) |
| Purchases of short-term
investments | |
| — | | |
| (21,405 | ) |
| Maturity/sale of short-term
investments | |
| 13,553 | | |
| 22,139 | |
| Acquisition of businesses | |
| (371,554 | ) | |
| (13,976 | ) |
| Other investing activities | |
| (260 | ) | |
| (340 | ) |
| Net cash used in investing
activities | |
| (400,919 | ) | |
| (39,493 | ) |
| | |
| | | |
| | |
| Cash flows from financing
activities: | |
| | | |
| | |
| Proceeds from exercise
of stock options | |
| 32 | | |
| 1,613 | |
| Investment of noncontrolling
interest | |
| 3,500 | | |
| — | |
| Borrowings, net of repayments | |
| 240,000 | | |
| — | |
| Financing costs paid | |
| (8,955 | ) | |
| — | |
| Acquisition of incremental
ownership of joint ventures | |
| — | | |
| (1,500 | ) |
| Distributions to noncontrolling
interest earnings | |
| (2,946 | ) | |
| — | |
| Common stock repurchased
and net settlements of stock awards | |
| (13,523 | ) | |
| (98,433 | ) |
| Cash dividends paid on
common stock | |
| (60,962 | ) | |
| (61,039 | ) |
| Payment of contingent liability | |
| — | | |
| (8,547 | ) |
| Net cash provided by/(used
in) financing activities | |
| 157,146 | | |
| (167,906 | ) |
| Effect of exchange rate
changes on cash and cash equivalents | |
| 4,073 | | |
| (5,413 | ) |
| Net change in cash and
cash equivalents | |
| (77,501 | ) | |
| (14,716 | ) |
| Cash and cash equivalents – beginning
of year | |
| 189,924 | | |
| 204,640 | |
| Cash and cash equivalents
– end of year | |
$ | 112,423 | | |
$ | 189,924 | |
STEVEN
MADDEN, LTD. AND SUBSIDIARIES
NON-GAAP
RECONCILIATION
(In
thousands, except per share amounts)
(Unaudited)
The
Company uses non-GAAP financial information to evaluate its operating performance and to represent the manner in which the Company conducts
and views its business. Additionally, the Company believes the information assists investors in comparing the Company’s performance
across reporting periods on a consistent basis by excluding items that are not indicative of its core business. The non-GAAP financial
information is provided in addition to, and not as an alternative to, the Company’s reported results prepared in accordance with
GAAP. The following reconciles the Company’s reported results in accordance with GAAP with the non-GAAP information that the Company
also presents. Additional information regarding Non-GAAP Adjustments is presented below.
Table
1 - Reconciliation of GAAP gross profit to Adjusted gross profit
|
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP gross profit | |
$ | 319,800 | | |
$ | 235,444 | | |
$ | 1,049,469 | | |
$ | 936,932 | |
| Non-GAAP Adjustments | |
| 10,051 | | |
| 42 | | |
| 30,891 | | |
| 435 | |
| Adjusted gross profit | |
$ | 329,851 | | |
$ | 235,486 | | |
$ | 1,080,360 | | |
$ | 937,367 | |
Table
2 - Reconciliation of GAAP operating expenses to Adjusted operating expenses
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP operating expenses | |
$ | 280,833 | | |
$ | 191,593 | | |
$ | 967,978 | | |
$ | 698,936 | |
| Non-GAAP Adjustments | |
| (1,912 | ) | |
| (8,736 | ) | |
| (63,509 | ) | |
| (15,038 | ) |
| Adjusted operating expenses | |
$ | 278,921 | | |
$ | 182,857 | | |
$ | 904,469 | | |
$ | 683,898 | |
Table
3 - Reconciliation of GAAP income from operations to Adjusted income from operations
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP income from operations | |
$ | 36,172 | | |
$ | 46,745 | | |
$ | 80,771 | | |
$ | 224,939 | |
| Non-GAAP Adjustments | |
| 14,759 | | |
| 5,884 | | |
| 95,121 | | |
| 28,529 | |
| Adjusted income from operations | |
$ | 50,931 | | |
$ | 52,629 | | |
$ | 175,892 | | |
$ | 253,468 | |
Table
4 - Reconciliation of GAAP interest and other (expense) / income, net to Adjusted interest and other (expense) / income, net
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP interest and other (expense)
/ income, net | |
$ | (4,430 | ) | |
$ | 1,229 | | |
$ | (12,343 | ) | |
$ | 5,538 | |
| Non-GAAP Adjustments | |
| — | | |
| — | | |
| 840 | | |
| — | |
| Adjusted interest and other (expense) / income,
net | |
$ | (4,430 | ) | |
$ | 1,229 | | |
$ | (11,503 | ) | |
$ | 5,538 | |
Table
5 - Reconciliation of GAAP provision for income taxes to Adjusted provision for income taxes
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP provision for income taxes | |
$ | 7,090 | | |
$ | 10,171 | | |
$ | 28,662 | | |
$ | 54,575 | |
| Non-GAAP Adjustments | |
| 3,633 | | |
| 1,342 | | |
| 10,427 | | |
| 5,374 | |
| Adjusted provision for income taxes | |
$ | 10,723 | | |
$ | 11,513 | | |
$ | 39,089 | | |
$ | 59,949 | |
Table
6 - Reconciliation of GAAP net income attributable to noncontrolling interest to Adjusted net income attributable to noncontrolling interest
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP net income attributable to
noncontrolling interest | |
$ | 1,465 | | |
$ | 3,002 | | |
$ | 4,357 | | |
$ | 6,512 | |
| Non-GAAP Adjustments | |
| — | | |
| — | | |
| — | | |
| 155 | |
| Adjusted net income attributable to noncontrolling
interest | |
$ | 1,465 | | |
$ | 3,002 | | |
$ | 4,357 | | |
$ | 6,667 | |
Table
7 - Reconciliation of GAAP net income attributable to Steven Madden, Ltd. to Adjusted net income attributable to Steven Madden, Ltd.
| | |
Three
Months Ended | | |
Twelve
Months Ended | |
| | |
December
31, 2025 | | |
December
31, 2024 | | |
December
31, 2025 | | |
December
31, 2024 | |
| GAAP net income attributable to
Steven Madden, Ltd. | |
$ | 23,187 | | |
$ | 34,801 | | |
$ | 44,661 | | |
$ | 169,390 | |
| Non-GAAP Adjustments | |
| 11,127 | | |
| 4,542 | | |
| 76,282 | | |
| 23,000 | |
| Adjusted net income attributable to Steven
Madden, Ltd. | |
$ | 34,314 | | |
$ | 39,343 | | |
$ | 120,943 | | |
$ | 192,390 | |
| | |
| | | |
| | | |
| | | |
| | |
| GAAP diluted income per share | |
$ | 0.32 | | |
$ | 0.49 | | |
$ | 0.63 | | |
$ | 2.35 | |
| Adjusted diluted income per share | |
$ | 0.48 | | |
$ | 0.55 | | |
$ | 1.70 | | |
$ | 2.67 | |
Non-GAAP
Adjustments include the items below.
For
the fourth quarter of 2025:
| ● | $10.1
million pre-tax ($7.5 million after-tax) expense in connection with the purchase accounting
fair value adjustment of inventory from acquired businesses, included in cost of goods sold. |
| | |
| ● | $0.6
million pre-tax ($0.5 million after-tax) expense in connection with legal settlements and
related fees, included in operating expenses. |
| | |
| ● | $1.3
million pre-tax expense ($1.0 million after-tax) in connection with acquisition costs and
formation of joint ventures, included in operating expenses. |
| | |
| ● | $6.3
million pre-tax ($4.8 million after-tax) expense in connection with a trademark impairment. |
| | |
| ● | $3.5
million pre-tax ($2.6 million after-tax) benefit in connection with the change in valuation
of contingent payment liabilities related to the acquisitions of Almost Famous, ATM and Kurt
Geiger. |
For
the fourth quarter of 2024:
| ● | $1.8
million pre-tax ($1.3 million after-tax) expense in connection with severances and related
charges, included in operating expenses. |
| | |
| ● | $3.4
million pre-tax ($2.6 million after-tax) expense in connection with legal settlements and
related fees, included in operating expenses. |
| | |
| ● | $3.6
million pre-tax ($2.8 million after-tax) expense in connection with acquisitions, formation
of joint ventures and reorganization of foreign entities, included in operating expenses. |
| | |
| ● | $2.9
million pre-tax ($2.2 million after-tax) benefit in connection with the change in valuation
of a contingent consideration liability in connection with the acquisition of Almost Famous. |
For
the full year 2025:
| ● | $30.9
million pre-tax ($23.2 million after-tax) expense in connection with the purchase accounting
fair value adjustment of inventory from acquired businesses, included in cost of goods sold. |
| | |
| ● | $38.8
million pre-tax ($38.8 million after-tax) expense in connection with acquisition-related
compensation paid to management sellers and certain employees of Kurt Geiger, as determined
by the institutional shareholders as part of the sellers’ negotiated transaction waterfall,
included in operating expenses. |
| | |
| ● | $13.3
million pre-tax expense ($11.4 million after-tax) in connection with acquisition costs and
formation of joint ventures, included in operating expenses. |
| | |
| ● | $7.3
million pre-tax ($5.6 million after-tax) expense in connection with legal settlements and
related fees, included in operating expenses. |
| | |
| ● | $4.0
million pre-tax ($3.1 million after-tax) expense in connection with severances and related
charges, included in operating expenses. |
| | |
| ● | $9.3
million pre-tax ($7.1 million after-tax) benefit in connection with the settlement of a foreign
exchange hedging contract entered into as part of the company’s acquisition of Kurt
Geiger. |
| | |
| ● | $5.6
million pre-tax ($4.2 million after-tax) net benefit in connection with the change in valuation
of contingent payment liabilities related to the acquisitions of Almost Famous, ATM and Kurt
Geiger. |
| | |
| ● | $6.3
million pre-tax ($4.8 million after-tax) expense in connection with a trademark impairment. |
| | |
| ● | $0.8
million pre-tax ($0.6 million after-tax) expense in connection with the write-off of unamortized
debt issuance costs associated with the replacement of the company’s previous revolving
credit facility, included in interest expense. |
For
the full year 2024:
| ● | $0.4
million pre-tax ($0.3 million after-tax) expense in connection with the purchase accounting
fair value adjustment of inventory from acquired businesses, included in cost of goods sold. |
| | |
| ● | $1.8
million pre-tax ($1.3 million after-tax) expense in connection with severances and related
charges, included in operating expenses. |
| | |
| ● | $3.2
million pre-tax ($3.7 million after-tax) expense in connection with a divestiture of a business,
included in operating expenses. |
| | |
| ● | $3.4
million pre-tax ($2.6 million after-tax) expense in connection with legal settlements and
related fees, included in operating expenses. |
| | |
| ● | $6.7
million pre-tax ($5.2 million after-tax) expense in connection with acquisitions, formation
of joint ventures and reorganization of foreign entities, included in operating expenses. |
| | |
| ● | $2.7
million pre-tax ($2.1 million after-tax) expense in connection with the change in valuation
of a contingent consideration liability in connection with the acquisition of Almost Famous. |
| | |
| ● | $10.3
million pre-tax ($7.9 million after-tax) expense in connection with trademark impairments. |
Contact
Steven
Madden, Ltd.
VP
of Corporate Development & Investor Relations
Danielle
McCoy
718-308-2611
InvestorRelations@stevemadden.com