Olaplex Investor Presentation Deck
NON-GAAP RECONCILIATION
Adjusted EBITDA ($MM)
Net Income
Interest expense (income)
Income tax provision
Depreciation and amortization of intangible assets
Acquisition costs and financing fees¹
Costs incurred LIQWD Matters²
Inventory fair value adjustment³
Share-based compensation
Non-capitalizable IPO and strategic transaction
costs4
Tax receivable agreement liability adjustment5
For the Year Ended December 31
2021
$ 221
61
55
49
14
Adjusted EBITDA
Adjusted EBITDA Margin
1 Includes acquisition costs related to the acquisition of the Olaplex business and dividend financing costs.
2 Includes costs incurred related to the resolution of the LIQWD Matters of $14.3 million.
4
8
(4)
$ 409
68.3%
2020
$ 39
39
8
46
21
45
2
$ 199
70.6%
22
Adjusted Gross Profit ($MM)
Gross Profit
Inventory fair value adjustment³
Amortization of patented
formulations
Adjusted Gross Profit
Adjusted Gross Profit Margin
For the Year Ended December 31
2021
$ 474
8
$ 482
80.5%
3 Includes the non-cash, non-recurring fair value inventory step-up adjustment amortization as part of the purchase accounting on the acquisition date, utilizing the comparative sales method in accordance with ASC 820-10-55-21.
4 Represents non-capitalizable professional fees and executive severance incurred in connection with the IPO and the Company's public company transition.
5 Represents applicable tax receivable agreement liability adjustments.
2020
$ 179
45
6
$ 230
81.6%
OLAPLEXView entire presentation