LuxExperience B.V. (NYSE:LUXE) (the “Company”), today announced its financial results for its fourth quarter and full year 2026 ended June 30, 2026. The leading luxury multi-brand digital platform reported strong top-line development in Q4 FY26 and continued profitability on Adjusted EBITDA level for the third consecutive quarter.

In Q4 FY26, Mytheresa again outperformed the industry with double-digit Net Sales growth ex-FX and demonstrated increasing profitability. For the first time since the acquisition, NET-A-PORTER and MR PORTER combined delivered top-line growth in Q4 FY26 vs. Q4 FY25 and a positive Adj. EBITDA in Q4 FY26, driven by a strategic focus on full-price selling, customer engagement, and cost discipline. For Q4 FY26 vs. Q4 FY25, YOOX achieved positive top-line growth as a result of the strategic focus on the healthy core of the business with a leaner operating model.

Michael Kliger, Chief Executive Officer of LuxExperience, said, “We are very pleased with our Q4 FY26 and full FY26 results. The results of Q4 FY26 underline the tremendous progress we have achieved in our transformation plan in just the last 12 months. Mytheresa again set the gold standard in the fourth quarter in terms of high growth and profitability. NET-A-PORTER and MR PORTER combined achieved a clear turnaround, also delivering topline growth and profitability. YOOX is in high gear to achieve the same, delivering a topline growth while losses were cut almost in half compared to Q4 FY25. We have proven that at LuxExperience we possess the secret sauce in digital luxury. The strength of our businesses is based on resilient business models and superior customer economics.”

Kliger continued, “With the tremendous progress made in the past twelve months and the strong business momentum in Q4 of FY26, we are clearly on track to our medium-term targets of Group Net Sales of €4 billion and an Adjusted EBITDA margin of 7% to 9%. For full FY27, we expect accelerated topline growth and further increased Group Adjusted EBITDA margin. As a Group, we are perfectly positioned to benefit from the sustained growth of digital luxury and the improvements in the global luxury sector.”

__________________________________________ 

1 Basis of Presentation:

(a) References to “LuxExperience” refers to LuxExperience B.V., including its consolidated subsidiaries.” (b) Unless otherwise indicated, the financial and operating measures presented in this release are presented on a Total Segments basis. Total Segments represent the aggregate of the corresponding amounts for each of LuxExperience’s reportable segments – Luxury Mytheresa, Luxury NAP & MRP, and Off-Price YOOX – and exclude “Other”. (c) The comparative FY25 period is presented on an illustrated basis. For further information, please see “Illustrative key operating and financial metrics by segment” below. 

2 Acquisition-adjusted SG&A expenses is Adjusted SG&A expenses further adjusted to include IT development expenses that were capitalized in the FY25 comparative period to enable a like for like comparison, as we discontinued this practice in FY26. In FY25, € 27.6 million were included for LuxExperience (€ 19.4 million can be attributed to NAP&MRP and € 8.2 million to YOOX). 

FINANCIAL HIGHLIGHTS FY 2026

Amounts in € million are reported figures unless stated otherwise. Illustrative and quarterly figures are unaudited.

LUXEXPERIENCE

(illustrative)

  • Q4 FY26 Net Sales increased +7.6% ex-FX (+6.1% reported at €653.6 million) and FY26 Net Sales were up +3.2% ex-FX (-0.6% reported at €2,474.2 million)

  • Adjusted SG&A cost ratio improved 430bps from 21.9% in Q1, 19.1% in Q2, and 18.3% in Q3 to 17.6% in Q4 FY26. For FY26, Acquisition-adjusted SG&A expenses decreased by €55 million or -9.9% compared to FY25

  • Third consecutive quarter of positive Adjusted EBITDA profitability, reaching €13.6 million and an Adjusted EBITDA margin of 2.1% in Q4 FY26. For FY26 vs. FY25, Acquisition-adjusted EBITDA3 significantly increased by +€63.8 million to €10.8 million, with an Acquisition-adjusted EBITDA margin increasing 260bps to 0.4%

  • Cash flow from operating activities in FY26 was at €-108.4 million, significantly below the expected €-120 million

  • Strong cash position with cash and cash investments of €442.7 million and balance sheet bank debt-free as of June 30, 2026

__________________________________________ 

3 Acquisition-adjusted EBITDA is Adjusted EBITDA reflecting the effects of Acquisition-adjusted SG&A rather than Adjusted SG&A.

LUXURY | MYTHERESA

  • In Q4 FY26 vs. Q4 FY25, Net Sales increased +10.2% ex-FX (+8.1% reported at €269.2 million), driven by strong growth of +39.3% ex-FX in the United States (+30.3% reported). Strong double-digit Net Sales growth in FY26 of +11.5% ex-FX (+8.5% reported at €994.3 million)

  • Q4 FY26 vs. Q4 FY25 Gross Profit margin increased 150bps to 49.7% and FY26 Gross Profit margin grew 150bps compared to FY25 to 48.5%, driven by persistent focus on full-price sales

  • In Q4 FY26 vs. Q4 FY25, Adjusted EBITDA increased +10.9% or +€1.8 million to €17.9 million, with Adjusted EBITDA margin expanding 20bps to 6.6%. For FY26, strong adjusted EBITDA growth of +39.8% or +€17.7 million to €62.3 million, reaching an adjusted EBITDA margin of 6.3% compared to 4.9% in FY25

LUXURY | NAP & MRP

(illustrative)

  • In Q4 FY26 vs. Q4 FY25, Net Sales were up +5.6% ex-FX (+4.3% reported at €273.9 million), driven by strong growth in the United States of +15.1% ex-FX (+13.4% reported). For FY26, positive Net Sales growth of +0.5% ex-FX (-4.6% reported at €994.8 million) compared to FY25

  • Sequential improvement of Gross Profit Margin by 160bps to 48.3% in H2 FY26 compared to H1 FY26. For FY26, Gross Profit Margin increased by 170bps compared to FY25 to 47.5%, underlining focus on full-price sales and reduced discounting activities

  • In Q4 FY26, the Adjusted SG&A cost ratio improved 500bps compared to Q4 FY25 to 19.5% reflecting clear progress of the transformation plan. For FY26 vs. FY25, Acquisition-adjusted SG&A costs decreased -11.0% or by -€29.8 million on an absolute basis, and Acquisition-adjusted SG&A cost ratio4 decreased 160bps to 23.1%

  • Significantly improved Adjusted EBITDA in Q4 FY26 was up +€6.4 million compared to Q4 FY25 to reach €7.4 million, with Adjusted EBITDA margin expansion of 230bps to 2.7% in Q4 FY26. Sequential improvement of Adjusted EBITDA margin to 1.2% in H2 FY26 compared to -2.5% in H1 FY26

__________________________________________ 

4 Acquisition-adjusted SG&A cost ratio is Acquisition-adjusted SG&A expenses as a % of GMV.

OFF-PRICE | YOOX

(illustrative)

  • In Q4 FY26, Net Sales grew +6.6% ex-FX (+5.6% reported at €110.5 million), driven by continued growth in Europe (excluding the U.K.) of +22.7% reported compared to Q4 FY25

  • In H2 FY26, Acquisition-adjusted SG&A cost ratio improved significantly by 560bps from 29.4% in H2 FY25 to 23.8%. This equals absolute cost savings of €17.5 million or a decrease by -23.3% of Acquisition-adjusted SG&A expenses. Throughout FY26 the cost ratio improved sequentially by 440bps from 28.1% in H1 FY26 to 23.8% in H2 FY26

  • In Q4 FY26, Adjusted EBITDA margin improved significantly by 920bps to -10.5%. For FY26, Acquisition-adjusted EBITDA improved by +€34.7 million to -€45.5 million, with an Acquisition-adjusted EBITDA margin of -9.4% compared to -15.2% in FY25

KEY BUSINESS HIGHLIGHTS

LUXEXPERIENCE

  • Successful Go-live of new ERP system at NAP & MRP on July 1, 2026 following successful update at Mytheresa

  • Rollout of Mytheresa invoicing solution to NAP & MRP

  • Successful Go-live of new group-wide customer messaging system at NAP & MRP

  • Rollout of Mytheresa customer service system to NAP & MRP and YOOX

  • End of TSA to buyer of the OUTNET assets

LUXURY | MYTHERESA

  • 14 high-impact Top Customer activations and six true “money can’t buy” experiences, including Zimmermann in Lake Como, Dolce & Gabbana in Sardinia, and Brioni in Amalfi in Q4 FY26

  • Launch of 11 exclusive capsule collections and 4 exclusive pre-launches or exclusive styles campaigns in Q4 FY26; New launch of prestigious luxury brands Piaget and Fendi on Mytheresa

  • Further increased customer economics in Q4 FY26: GMV per Top Customer up +4.8%, Top Customer count up +18.0% and Average Order Value (LTM) up 13.1% (reported) to €875

LUXURY | NAP & MRP(5)

  • 36 editorial campaigns for exclusive brand and product launches with brands such as Chloe, Khaite, Carolina Herrera, Tom Ford, Brunello Cucinelli and Celine amongst others in Q4 FY26

  • 11 unique EIP experiences at NET-A-PORTER with brand partners such as KHAITE, Chloé, Carolina Herrera, Gucci and Schiaparelli in the United States and Europe and 6 unique EIP experiences at MR PORTER with brand partners including Zegna and Ralph Lauren in Q4 FY26

  • Sequential growth in Top Customer count in Q4 FY26 vs. Q3 FY26 with +3.2%, alongside strong increase in GMV per Top Customer of +9.4% and increase of Average Order Value (AOV) LTM by +9.1% (reported) to €885 in Q4 FY26 vs. Q4 FY25

OFF-PRICE | YOOX(5)

  • YOOX leveraged its 26th Anniversary to drive community engagement, consideration and new customer registrations through flagship community events in Milan and Forte dei Marmi and an integrated campaign

  • Strong growth in GMV per top customer of +12.3% and significant increase of the Net Promoter Score by +1,520bps to 49.1 in Q4 FY26 vs. Q4 FY25

__________________________________________ 

5 Comparative periods to April 23, 2025 are shown on an illustrative basis.

GUIDANCE FY 2027

For the full fiscal year ending June 30, 2027, LuxExperience expects strong top-line growth acceleration and significant profitability improvement with

  • Net Sales to grow by +MSD% to +HSD%; and

  • Adjusted EBITDA margin at around 2% to 3%

On a segment basis, we expect for the Luxury | Mytheresa segment continued top-line momentum with high single-digit to low double-digit net sales growth and profitability slightly above full FY26 levels. The Luxury | NAP & MRP is expected to grow its net sales at a mid-single-digit percentage rate, accompanied by a 100 to 200 basis point expansion in Adjusted EBITDA margin compared to full FY26. The Off-price | YOOX segment is anticipated to grow its net sales at a mid-single-digit percentage rate, with an Adjusted EBITDA margin expected to remain in the negative mid-single-digit range.

LuxExperience reconfirms its medium-term annual growth rates of 10-15% and targets of €4 billion Net Sales with an underlying Adjusted EBITDA margin of 7% to 9%, expecting an annual 150 to 250bps increase in Adjusted EBITDA margin after FY27.

The foregoing forward-looking statements reflect LuxExperience’s expectations as of today’s date. Given the number of risk factors, uncertainties and assumptions discussed below, actual results may differ materially. LuxExperience does not intend to update its forward-looking statements until its next quarterly results announcement, other than in publicly available statements.

AUTHORIZATION FOR SHARE REPURCHASE PROGRAM

On September 3, 2026, management received the authorization for the repurchase of up to $50 million of our ADRs, which may be effected from time to time through accelerated share repurchase arrangements at such times, at such prices, and in such amounts as management may determine in its sole discretion, subject to market conditions, applicable legal and regulatory requirements, and other factors. The authorization does not obligate us to repurchase any ADRs or any particular amount and may be suspended, modified, or discontinued at any time without prior notice; there can be no assurance as to the timing, volume, or price of any repurchases, or that any repurchases will occur at all.

CONFERENCE CALL AND WEBCAST INFORMATION

LuxExperience will release fourth quarter and full fiscal year 2026 financial results before the U.S. market open on September 16, 2026. A conference call to discuss its results will follow at 8:00am Eastern Time that same day.

Event: LuxExperience Fourth Quarter and Full Fiscal Year 2026 Earnings Conference Call

Event Date: September 16, 2026

Event Time: 8:00am ET

Webcast: Please follow the link

A webcast replay will be available on LuxExperience’s investor relations website at investors.luxexperience.com

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, including statements relating to financing activities; future sales, expenses, and profitability; future development and expected growth of our business and industry; our ability to execute our business model and our business strategy; having available sufficient cash and borrowing capacity to meet working capital, debt service and capital expenditure requirements for the next twelve months; and projected capital spending. In some cases, you can identify forward-looking statements by the following words: “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “ongoing,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements are only predictions. Actual events or results may differ materially from those stated or implied by these forward-looking statements. In evaluating these statements and our prospects, you should carefully consider the factors set forth below.

The risk that the completed YNAP acquisition and the post-acquisition integration could have an adverse effect on the ability of YNAP to retain customers and retain and hire key personnel and maintain relationships with their brand partners and customers and on their operating results and businesses generally; the risk that problems may arise in successfully integrating the businesses of YNAP and Mytheresa, which may result in the combined company not operating as effectively and efficiently as expected; the risk that the combined company may be unable to achieve cost-cutting synergies or that it may take longer than expected to achieve those synergies; LuxExperience’s ability to effectively compete in a highly competitive industry; LuxExperience’s ability to respond to consumer demands, spending and tastes; foreign currency exchange rate fluctuations; general economic conditions, including economic conditions resulting from deteriorating geopolitical and macroeconomic conditions, such as the recent global trade war, that may adversely impact consumer demand; The ongoing conflict involving Iran and the related disruption to shipping through the Strait of Hormuz, and their effects on energy prices, supply chain costs, and heightened macroeconomic uncertainty that may adversely affect consumer confidence and spending; LuxExperience’s ability to acquire new customers and retain existing customers; consumers of luxury products may not choose to shop online in sufficient numbers; the volatility and difficulty in predicting the luxury fashion industry; LuxExperience’s reliance on consumer discretionary spending; and LuxExperience’s ability to maintain average order levels and other factors.

We undertake no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.

The achievement or success of the matters covered by such forward-looking statements involves known and unknown risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, our results could differ materially from the results expressed or implied by the forward-looking statements we make.

You should not rely upon forward-looking statements as predictions of future events. Forward-looking statements represent our management’s beliefs and assumptions only as of the date such statements are made.

Further information on these and other factors that could affect our financial results is included in filings we make with the U.S. Securities and Exchange Commission (“SEC”) from time to time, including the section titled “Risk Factors” included in the Form 20-F filed on September 16, 2026. These documents are available on the SEC’s website at www.sec.gov and on the SEC Filings section of the Investor Relations section of our website at: https://investors.luxexperience.com.

The acquisition of YOOX Net-A-Porter Group S.p.A. (“YNAP”) (together with its subsidiaries, “YNAP Sub-Group”) by LuxExperience B.V. was completed on April 23, 2025 (“YNAP Acquisition”). The results of YNAP are included within the consolidated financial statements of LuxExperience Group for the period beginning on the date of the acquisition through the end of the respective period presented and the results of Mytheresa are included for the entirety of all periods presented.

ABOUT NON-IFRS FINANCIAL MEASURES AND OPERATING METRICS

Our non-IFRS financial measures include:

  • Adjusted EBITDA means Net income (loss) from continuing operations before the effects of Finance income (costs), net, Income tax (expense) benefit and Depreciation, amortization and impairment losses, further adjusted to exclude other transaction-related, certain legal and other expenses, share-based compensation expense, foreign exchange gains and losses arising on intercompany balances and the gain on bargain purchase. Adjusted EBITDA margin means Adjusted EBITDA expressed as a percentage of Net sales. Both are non-IFRS financial measures and are not calculated in accordance with IFRS. For an explanation of why we use these measures and a reconciliation of Adjusted EBITDA to Net income (loss) from continuing operations, the most directly comparable IFRS measure, see Item 5: Operating and financial review and prospects—A. Operating Results.

  • Adjusted selling, general and administrative expenses (Adjusted SG&A) is a non-IFRS financial measure that we calculate as selling, general and administrative expenses adjusted to exclude Other transaction-related, certain legal and other expenses and Share-based compensation expense.

  • Gross Merchandise Value (GMV) is an operative measure and means the total Euro value of orders processed. GMV is inclusive of merchandise value, shipping and duty. It is net of returns, value added taxes and cancellations. GMV does not represent revenue earned by us. We use GMV as an indicator for the usage of our platform that is not influenced by the mix of direct sales and commission sales. The indicators we use to monitor usage of our platform include, among others, active customers, total orders shipped and GMV.

  • Gross Merchandise Value (GMV) and Net Sales Growth on a constant currency basis (ex-FX) are non-IFRS financial measures that are calculated by translating current period financial data at the prior year average exchange rates applicable to the local currency in which the transactions are denominated, including effects from hedge accounting. We use constant currency information to provide us with a picture of underlying business dynamics, excluding currency effect. These calculations do not include any other macroeconomic effect such as local currency inflation effects or any price adjustment to compensate local currency inflation or devaluations. While we believe that constant currency information may be useful to investors in understanding and evaluating our results of operations in the same manner as our management, our use of constant currency metrics has limitations as an analytical tool, and you should not consider it in isolation, or as an alternative to, or a substitute for analysis of our financial results as reported under IFRS. Further, other companies, including companies in our industry, may report the impact of fluctuations in foreign currency exchange rates differently, which may reduce the value of our constant currency information as a comparative measure.

  • Illustrative key operating and financial metrics by segment are non-IFRS financial measures that we present for the comparative period FY 25 by combining the IFRS results of LuxExperience for FY 25, which includes the results from the YNAP acquired segments (Luxury: NAP & MRP and Off-Price) only from April 24, 2025, with YNAP’s unaudited standalone results from July 1, 2024 through April 22, 2025. These measures are provided for illustrative purposes only and do not purport to represent what the actual consolidated results of operations or consolidated financial condition would have been had the acquisition actually occurred on the date indicated, nor do they purport to project the future consolidated results of operations or consolidated financial condition for any future period or as of any future date. In addition, these measures have not been prepared in accordance with Article 11 of Regulation S-X.

We are not able to forecast net income (loss) on a forward-looking basis without unreasonable efforts due to the high variability and difficulty in predicting certain items that affect net income (loss), including, but not limited to, Income taxes and Interest expense and, as a result, are unable to provide a reconciliation to forecasted Adjusted EBITDA.

SEGMENT REALIGNMENT

Beginning with the first quarter ended September 30, 2025, LuxExperience Group has realigned its reportable segments to correspond with changes to its operating model to reflect its new management structure and organizational responsibilities following the acquisition of YNAP. As further described herein, LuxExperience’s three reportable segments are: Luxury | Mytheresa, Luxury | NAP & MRP, and Off-price | YOOX. THE OUTNET is classified as “discontinued operations” and is no longer considered part of LuxExperience Group’s core financial performance.

ABOUT LUXEXPERIENCE

LuxExperience is the leading digital, multi-brand luxury group and the online shopping destination for luxury enthusiasts worldwide. LuxExperience operates a portfolio of some of the most distinguished store brands in digital luxury and creates communities for luxury enthusiasts with unique digital and physical experiences. Mytheresa, NET-A-PORTER and MR PORTER, jointly comprising the luxury segments of LuxExperience, offer highly curated edits of the most prestigious luxury brands across the world, featuring womenswear, menswear, kidswear, fine jewelry & watches, and lifestyle products. YOOX, which forms the off-price segment of LuxExperience, is the leading destination for multi-brand off-season online luxury shopping. The NYSE listed group operates worldwide.

For more information, please visit https://investors.luxexperience.com.

LuxExperience B.V.

Illustrative key operating and financial metrics by segment for the

three months and twelve months ended June 30, 2025 and 2026

The following illustrative segment information for Luxury | Mytheresa, Luxury | NAP & MRP and Off-Price | YOOX is presented as if these segments had been included in LuxExperience Group’s management reporting for the three months and twelve months ended June 30, 2025. These segments were not presented in the Company’s unaudited quarterly report for the three and twelve months ended June 30, 2025 as the YNAP Group was acquired on April 23, 2025, and therefore was not owned by the Company during the full prior year comparative period presented. The following segment information should not be viewed as a substitute for LuxExperience Group’s segment reporting. Further, the segment information presented here is not necessarily indicative of LuxExperience Group’s results to be expected for any future periods.

THE OUTNET, which was previously managed and monitored as a separate major line of business within the Off-Price segment, has been classified as a discontinued operation in accordance with IFRS 5 for the three and twelve months ended June 30, 2026. Accordingly, financial performance for this period has been excluded from the Off-Price segment and is reported separately within discontinued operations. Further information on THE OUTNET and the related discontinued operations presentation can be found in Note 32 within the notes to the financial statements.

The following table shows our operating and financial metrics for Luxury | Mytheresa segment for the three months and twelve months ended June 30, 2025 and 2026. For the periods presented, these figures represent actual results and are not illustrative in nature.

 

 

Three Months Ended

 

Twelve Months Ended

(in millions) (unaudited)

 

June 30,

2025

 

June 30,

2026

 

Change

in % / BPs

 

June 30,

2025

 

June 30,

2026

 

Change

in % / BPs

Gross Merchandise Value (GMV) (1)

 

265.9

 

290.9

 

9.4

%

 

988.5

 

1,085.3

 

9.8

%

Active customer (LTM in thousands) (1), (2)

 

823

 

774

 

(6.0

)%

 

823

 

774

 

(6.0

)%

Total orders shipped (LTM in thousands) (1), (2)

 

2,017

 

2,013

 

(0.2

)%

 

2,017

 

2,013

 

(0.2

)%

Average order value (LTM) (2)

 

773

 

875

 

13.1

%

 

773

 

875

 

13.1

%

Net sales

 

248.9

 

269.2

 

8.1

%

 

916.1

 

994.3

 

8.5

%

Gross profit

 

120.1

 

133.8

 

11.4

%

 

430.9

 

482.4

 

12.0

%

Gross profit margin(3)

 

48.3

%

49.7

%

150BPs

 

47.0

%

48.5

%

150BPs

Adjusted EBITDA(4)

 

16.1

 

17.9

 

10.9

%

 

44.6

 

62.3

 

39.8

%

Adjusted EBITDA margin(3)

 

6.5

%

6.6

%

20BPs

 

4.9

%

6.3

%

140BPs

(1)

Definition of GMV, Active customer and Total orders shipped can be found in Item 5 of our annual report.

(2) 

Active customers and total orders shipped are calculated based on orders shipped from our sites during the last twelve months (LTM) ended on the last day of the period presented.

(3) 

As a percentage of net sales.

(4) 

EBITDA and adjusted EBITDA are measures not defined under IFRS. For further information about how we calculate these measures and limitations of its use, see Item 5 in our annual report. 

 
 

The following table illustrates operating and financial metrics for Luxury | NAP & MRP segment for the three and twelve months ended June 30, 2025 and 2026. For the three and twelve months ended June 30, 2026, these figures represent actual results and for the three and twelve months ended June 30 2025, these figures are illustrative in nature.

 

 

Three Months Ended

 

Twelve Months Ended

(in millions) (unaudited)

 

June 30,

2025

 

June 30,

2026

 

Change

in % / BPs

 

June 30,

2025

 

June 30,

2026

 

Change

in % / BPs

Gross Merchandise Value (GMV) (1)

 

274.7

 

285.1

 

3.8

%

 

1,098.6

 

1,043.7

 

(5.0

)%

Active customer (LTM in thousands) (1), (2)

 

932

 

828

 

(11.1

)%

 

932

 

828

 

(11.1

)%

Total orders shipped (LTM in thousands) (1), (2)

 

2,504

 

2,212

 

(11.7

)%

 

2,504

 

2,212

 

(11.7

)%

Average order value (LTM) (2)

 

811

 

885

 

9.1

%

 

811

 

885

 

9.1

%

Net sales

 

262.6

 

273.9

 

4.3

%

 

1,042.7

 

994.8

 

(4.6

)%

Gross profit

 

129.1

 

132.0

 

2.3

%

 

478.1

 

472.9

 

(1.1

)%

Gross profit margin(3)

 

49.2

%

48.2

%

(100)BPs

 

45.9

%

47.5

%

170BPs

Adjusted EBITDA(4)

 

1.0

 

7.4

 

627.5

%

 

2.1

 

(6.0

)

(384.5

)%

Adjusted EBITDA margin(3)

 

0.4

%

2.7

%

230BPs

 

0.2

%

(0.6

)%

(80)BPs

(1)

Definition of GMV, Active customer and Total orders shipped can be found in Item 5 of our annual report.

(2) 

Active customers and total orders shipped are calculated based on orders shipped from our sites during the last twelve months (LTM) ended on the last day of the period presented.

(3) 

As a percentage of net sales.

(4) 

EBITDA and adjusted EBITDA are measures not defined under IFRS. For further information about how we calculate these measures and limitations of its use, see Item 5 in our annual report. 

 
 

The following table illustrates operating and financial metrics for Off-Price | YOOX segment for the three and twelve months ended June 30, 2025 and 2026. For the three and twelve months ended June 30, 2026, these figures represent actual results and for the three and twelve months ended June 30, 2025, these figures are illustrative in nature.

 

 

Three Months Ended

 

Twelve Months Ended

(in millions) (unaudited)

 

June 30,

2025

 

June 30,

2026

 

Change

in % / BPs

 

June 30,

2025

 

June 30,

2026

 

Change

in % / BPs

Gross Merchandise Value (GMV) (1)

 

104.7

 

110.5

 

5.6

%

 

545.0

 

485.1

 

(11.0

)%

Active customer (LTM in thousands) (1), (2)

 

1,185

 

1,060

 

(10.6

)%

 

1,185

 

1,060

 

(10.6

)%

Total orders shipped (LTM in thousands) (1), (2)

 

3,128

 

2,913

 

(6.9

)%

 

3,128

 

2,913

 

(6.9

)%

Average order value (LTM) (2)

 

252

 

243

 

(3.5

)%

 

252

 

243

 

(3.5

)%

Net sales

 

104.7

 

110.5

 

5.6

%

 

529.7

 

485.1

 

(8.4

)%

Gross profit

 

42.9

 

41.2

 

(4.1

)%

 

197.7

 

186.7

 

(5.6

)%

Gross profit margin(3)

 

41.0

%

37.3

%

(380)BPs

 

37.3

%

38.5

%

120BPs

Adjusted EBITDA(4)

 

(20.7

)

(11.7

)

43.7

%

 

(72.1

)

(45.5

)

36.9

%

Adjusted EBITDA margin(3)

 

(19.8

)%

(10.5

)%

920BPs

 

(13.6

)%

(9.4

)%

420BPs

(1)

Definition of GMV, Active customer and Total orders shipped can be found in Item 5 of our annual report.

(2) 

Active customers and total orders shipped are calculated based on orders shipped from our sites during the last twelve months (LTM) ended on the last day of the period presented.

(3) 

As a percentage of net sales.

(4) 

EBITDA and adjusted EBITDA are measures not defined under IFRS. For further information about how we calculate these measures and limitations of its use, see Item 5 in our annual report. 

 
 

The following tables include comparative illustrative segment information for the three and twelve months ended June 30, 2025. For the three and twelve months ended June 30, 2025, the amounts reflect actual results for the Luxury | Mytheresa segment and illustrative information for the Luxury | NAP & MRP and Off-Price | YOOX segments.

Three months ended June 30, 2025

(in € millions) (unaudited)

    

Luxury

Mytheresa 

    

Luxury

NAP

& MRP 

    

Off-Price

YOOX 

    

Total

Segments

excl. Other 

    

Other(3)

    

Recon-

ciliation 

 

Aggregated 

Net sales

 

248.9

 

 

 262.6

 

 

 104.7

 

 

 616.2

 

 

 25.7

 

 

 (2.2

)

 

 639.7

 

Cost of sales, exclusive of depreciation and amortization

 

 (128.8

)

 

 (133.5

)

 

 (61.8

)

 

 (324.1

)

 

 (20.1

)

 

 2.2

 

 

 (342.0

)

Gross profit

 

 120.1

 

 

 129.1

 

 

 42.9

 

 

 292.1

 

 

 5.6

 

 

 –

 

 

 297.7

 

Shipping and payment cost

 

 (34.4

)

 

 (33.2

)

 

 (16.8

)

 

 (84.4

)

 

 (2.1

)

 

 –

 

 

 (86.5

)

Marketing expenses

 

 (33.7

)

 

 (22.7

)

 

 (8.0

)

 

 (64.5

)

 

 –

 

 

 –

 

 

 (64.5

)

Selling, general and administrative expenses

 

 (35.8

)

 

 (67.4

)

 

 (35.9

)

 

 (139.1

)

 

 (3.4

)

 

 –

 

 

 (142.5

)

Other income (expense), net

 

 (0.1

)

 

 (4.7

)

 

 (2.9

)

 

 (7.7

)

 

 1.8

 

 

 –

 

 

 (5.9

)

Segment EBITDA

 

 16.1

 

 

 1.0

 

 

 (20.7

)

 

 (3.6

)

 

 1.8

 

 

 –

 

 

 (1.7

)

 
 

Twelve months ended June 30, 2025

Luxury

Mytheresa 

 

Luxury

NAP

& MRP 

 

Off-Price

YOOX 

 

Total

Segments

excl. Other 

 

Other(3)

 

Recon-

ciliation 

 

Aggregated 

Net sales

 

 916.1

 

 

 1,042.7

 

 

 529.7

 

 

 2,488.4

 

 

 156.5

 

 

(2.2

)

 

 2,642.8

 

Cost of sales, exclusive of depreciation and amortization

 

 (485.3

)

 

 (564.6

)

 

 (332.0

)

 

 (1,381.8

)

 

 (145.0

)

 

2.2

 

 

 (1,524.6

)

Gross profit

 

 430.9

 

 

 478.1

 

 

 197.7

 

 

 1,106.7

 

 

 11.6

 

 

 –

 

 

 1,118.2

 

Shipping and payment cost

 

 (133.9

)

 

 (129.3

)

 

 (84.7

)

 

 (348.0

)

 

 (12.8

)

 

 

 

 (360.8

)

Marketing expenses

 

 (115.3

)

 

 (86.0

)

 

 (35.2

)

 

 (236.5

)

 

 (4.2

)

 

 

 

 (240.8

)

Selling, general and administrative expenses

 

 (134.0

)

 

 (251.1

)

 

 (143.0

)

 

 (528.1

)

 

 (28.5

)

 

 

 

 (556.6

)

Other income (expense), net

 

 (3.0

)

 

 (9.6

)

 

 (6.8

)

 

 (19.5

)

 

 8.7

 

 

 

 

 (10.8

)

Segment EBITDA

 

 44.6

 

 

 2.1

 

 

 (72.1

)

 

 (25.4

)

 

 (25.3

)

 

 –

 

 

 (50.7

)

 
 

The following tables include comparative segment information for the three and twelve months ended June 30, 2026.

 

 

Three months ended June 30 2026

 

 

Luxury

 

Luxury NAP

 

Off-Price

 

Total Segments

 

 

 

Reconciliation

 

 

(in € millions) (unaudited)

 

Mytheresa

 

& MRP

 

YOOX

 

excl. Other

 

Other (3)

 

(1)(2)(4)(5)

 

Consolidated

Net sales

 

269.2

 

 

273.9

 

 

110.5

 

 

653.6

 

 

12.4

 

 

(2.2

)

 

663.8

 

Cost of sales, exclusive of depreciation and amortization

 

(135.4

)

 

(141.9

)

 

(69.4

)

 

(346.6

)

 

0.3

 

 

2.2

 

 

(344.2

)

Gross profit

 

133.8

 

 

132.0

 

 

41.2

 

 

307.0

 

 

12.6

 

 

 

 

319.6

 

Shipping and payment cost

 

(45.5

)

 

(42.4

)

 

(17.1

)

 

(105.0

)

 

(6.2

)

 

 

 

(111.2

)

Marketing expenses

 

(32.1

)

 

(27.4

)

 

(7.4

)

 

(66.9

)

 

(0.5

)

 

 

 

(67.5

)

Selling, general and administrative expenses

 

(36.5

)

 

(55.6

)

 

(28.7

)

 

(120.9

)

 

(5.7

)

 

(27.9

)

 

(154.4

)

Other income (expense), net

 

(1.8

)

 

0.9

 

 

0.4

 

 

(0.5

)

 

(0.8

)

 

(5.3

)

 

(6.6

)

Segment EBITDA

 

17.9

 

 

7.4

 

 

(11.7

)

 

13.6

 

 

(0.6

)

 

(33.2

)

 

(20.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve months ended June 30, 2026

 

 

Luxury

 

Luxury NAP

 

Off-Price

 

Total Segments

 

 

 

Reconciliation

 

 

(in € millions) (unaudited)

 

Mytheresa

 

& MRP

 

YOOX

 

excl. Other

 

Other (1)(2)

 

(3)(4)(5)(6)

 

Consolidated

Net sales

 

994.3

 

 

994.8

 

 

485.1

 

 

2,474.2

 

 

33.6

 

 

(5.0

)

 

2,502.7

 

Cost of sales, exclusive of depreciation and amortization

 

(511.8

)

 

(521.9

)

 

(298.4

)

 

(1,332.2

)

 

(15.2

)

 

5.0

 

 

(1,342.3

)

Gross profit

 

482.4

 

 

472.9

 

 

186.7

 

 

1,142.0

 

 

18.4

 

 

 

 

1,160.4

 

Shipping and payment cost

 

(168.9

)

 

(145.1

)

 

(75.2

)

 

(389.2

)

 

(8.2

)

 

(3.9

)

 

(401.3

)

Marketing expenses

 

(116.0

)

 

(92.2

)

 

(29.9

)

 

(238.2

)

 

(0.5

)

 

(0.1

)

 

(238.7

)

Selling, general and administrative expenses

 

(133.6

)

 

(240.7

)

 

(126.1

)

 

(500.4

)

 

(7.2

)

 

(97.3

)

 

(604.9

)

Other income (expense), net

 

(1.5

)

 

(0.8

)

 

(1.0

)

 

(3.4

)

 

0.1

 

 

(12.3

)

 

(15.6

)

Segment EBITDA

 

62.3

 

 

(6.0

)

 

(45.5

)

 

10.8

 

 

2.5

 

 

(113.5

)

 

(100.2

)

(1)

Represents Online Flagship Stores (“OFS”) and Feng Mao (“FM”) businesses being wound down, and for which the financial information is not regularly reviewed by the Chief Operating Decision Maker (CODM), and therefore are not considered operating segments.

(2) 

Represents revenues recognized and expenses incurred during the period from May 1, 2026 through June 30, 2026 in connection with the Transition Services Agreement entered into in connection with the completed sale of THE OUTNET. Refer to Note 32 – Discontinued Operations in our 20F annual report for further details.

(3) 

For the three and twelve months ended June 30, 2026, €21,825 thousand and €81,734 thousand, respectively, were related to other transaction-related, certain legal and other expenses.

(4) 

Certain members of management and supervisory board members have been granted share-based compensation for which the related expense is recognized over the applicable vesting periods. Management adjusts Segment EBITDA to exclude share-based compensation expense, as it is not considered indicative of the Group’s underlying operating performance. For the three and twelve months ended June 30, 2026, share-based compensation expense amounted to €7,736 thousand and €19,690 thousand, respectively, and is reflected in the reconciliation column, primarily within Selling, general and administrative expenses. 

(5)

Includes foreign exchange gains and losses arising on intercompany balances, recorded in Other income (expense), net. These amounts are excluded from Segment EBITDA, as they reflect increased foreign exchange volatility on intra-group cash balances. The adjustment represents a foreign exchange loss of €3,762 thousand for the three months ended June 30, 2026 and a foreign exchange loss of €12,081 thousand for the twelve months ended June 30, 2026. 

(6)

During the three and twelve months ended June 30 2026, intercompany sales of €2,172 thousand and €5,030 thousand, respectively, were included in Net sales, with corresponding amounts included in Cost of sales, exclusive of depreciation and amortization. As these intercompany transactions are eliminated on consolidation, the related amounts are reflected in the reconciliation column. 

 

The following tables set forth the reconciliations of net income (loss) to EBITDA to adjusted EBITDA, and their corresponding margins as a percentage of net sales.

 

 

Three Months Ended June 30,

 

  Twelve Months Ended June 30,

(in millions) (unaudited)

 

2025

 

2026

 

Change in %

 

2025

  

2026

   

Change in %

Net income (loss) from continuing operations

 

605.8

 

  

(25.5

)

  

 (104.2

)%

 

 572.1

 

   

 (157.2

)

   

 (127.5

)%

Finance costs, net

 

1.0

 

 

0.7

 

 

(28.6

)%

 

 5.1

 

 

 4.2

 

 

(17.3

)%

Income tax expense (benefit)

 

12.0

 

 

(7.1

)

 

(159.3

)%

 

 3.6

 

 

 (2.8

)

 

(177.1

)%

Depreciation, amortization and impairment losses

 

10.5

 

 

11.8

 

 

12.7

%

 

 25.4

 

 

 55.6

 

 

119.4

%

EBITDA

 

629.1

 

  

(20.1

)

  

 (103.2

)%

 

 606.0

 

   

 (100.2

)

   

 (116.5

)%

Other transaction-related, certain legal and other expenses(1)

 

14.4

 

 

21.8

 

 

51.3

%

 

 52.7

 

 

 81.7

 

 

55.0

%

Share-based compensation(2)

 

1.1

 

 

7.7

 

 

611.6

%

 

 14.3

 

 

 19.7

 

 

37.8

%

Gain on bargain purchase(3)

 

(623.5

)

 

 

 

N/A

 

 

 (623.5

)

 

 –

 

 

N/A

 

FX losses Intercompany balances

 

 

 

3.8

 

 

N/A

 

 

 –

 

 

 12.1

 

 

N/A

 

Adjusted EBITDA

 

21.1

 

  

13.2

 

  

 (37.6

)%

 

 49.5

 

   

 13.3

 

 

 (73.1

)%

Reconciliation to Adjusted EBITDA Margin

 

 

 

 

  

 

 

 

 

 

 

 

Net sales

 

559.1

 

 

663.8

 

 

18.7

%

 

 1,226.3

 

 

 2,502.7

 

 

104.1

%

Adjusted EBITDA margin

 

3.8

%

 

2.0

%

 

(180)BPs

 

4.0

%

 

0.5

%

 

(350)BPs

(1)

Other transaction-related, certain legal and other expenses include professional fees (including advisory and accounting fees) related to potential transactions, as well as certain legal and other expenses incurred outside the ordinary course of business.

(2) 

Certain members of management and supervisory board members have been granted share-based compensation for which the related expense is recognized over the applicable vesting periods. Management adjusts EBITDA to exclude share-based compensation expense, as it is not considered indicative of the Group’s underlying operating performance.

(3) 

Gain on bargain purchase recognized in connection with the YNAP Acquisition.

 
 

The following table sets forth the reconciliations of GMV to growth of GMV on a constant currency basis and of net sales to growth of net sales on a constant currency basis for LuxExperience for the three months ended June 30, 2025 and 2026:

 

Three Months Ended June 30,

 

 

 

 

 

 

 

2025

 

2026

 

Year-over-Year

Change

in %

 

 

 

 

 

 

(in millions) (unaudited)

 

 

 

 

 

Gross Merchandise Value (GMV)

645.4

 

686.6

 

 

6.4

%

Foreign Exchange Impact(1)

1.0

 

(8.5

)

 

 

Gross Merchandise Value (GMV) at Constant Currency (ex-FX)

644.4

 

695.2

 

 

7.9

%

 

 

 

 

 

 

Net Sales

616.3

 

653.6

 

 

6.1

%

Foreign Exchange Impact(1)

1.0

 

(8.5

)

 

 

Net Sales at Constant Currency (ex-FX)

615.3

 

662.1

 

 

7.6

%

 
 

The following table sets forth the reconciliations of GMV to growth of GMV on a constant currency basis and of net sales to growth of net sales on a constant currency basis for Luxury | Mytheresa segment for the three months ended June 30, 2025 and 2026:

 

Three Months Ended June 30,

 

 

 

 

 

 

 

2025

 

2026

 

Year-over-Year

Change

in %

 

 

 

 

 

 

(in millions) (unaudited)

 

 

 

 

 

Gross Merchandise Value (GMV)

265.9

 

290.9

 

 

9.4

%

Foreign Exchange Impact(1)

1.0

 

(4.2

)

 

 

Gross Merchandise Value (GMV) at Constant Currency (ex-FX)

265.0

 

295.1

 

 

11.4

%

 

 

 

 

 

 

Net Sales

248.9

 

269.2

 

 

8.1

%

Foreign Exchange Impact(1)

1.0

 

(4.0

)

 

 

Net Sales at Constant Currency (ex-FX)

247.9

 

273.2

 

 

10.2

%

 
 

The following table sets forth the reconciliations of GMV to growth of GMV on a constant currency basis and of net sales to growth of net sales on a constant currency basis for Luxury | NAP & MRP segment for the three months ended June 30, 2025 and 2026:

 

Three Months Ended June 30,

 

 

 

 

 

 

 

2025

 

2026

 

Year-over-Year

Change

in %

 

 

 

 

 

 

(in millions) (unaudited)

 

 

 

 

 

Gross Merchandise Value (GMV)

274.7

 

285.1

 

 

3.8

%

Foreign Exchange Impact(1)

0.0

 

(3.3

)

 

 

Gross Merchandise Value (GMV) at Constant Currency (ex-FX)

274.7

 

288.4

 

 

5.0

%

 

 

 

 

 

 

Net Sales

262.6

 

273.9

 

 

4.3

%

Foreign Exchange Impact(1)

0.0

 

(3.4

)

 

 

Net Sales at Constant Currency (ex-FX)

262.6

 

277.3

 

 

5.6

%

 
 

The following table sets forth the reconciliations of GMV to growth of GMV on a constant currency basis and of net sales to growth of net sales on a constant currency basis for Off-Price | YOOX segment for the three months ended June 30, 2025 and 2026:

 

Three Months Ended June 30

 

 

 

 

 

 

 

2025

 

2026

 

Year-over-Year

Change

in %

 

 

 

 

 

 

(in millions) (unaudited)

 

 

 

 

 

Gross Merchandise Value (GMV)

104.7

 

110.5

 

 

5.6

%

Foreign Exchange Impact(1)

0.0

 

(1.1

)

 

 

Gross Merchandise Value (GMV) at Constant Currency (ex-FX)

104.7

 

111.6

 

 

6.6

%

 

 

 

 

 

 

Net Sales

104.7

 

110.5

 

 

5.6

%

Foreign Exchange Impact(1)

0.0

 

(1.1

)

 

 

Net Sales at Constant Currency (ex-FX)

104.7

 

111.6

 

 

6.6

%

(1)

Foreign Exchange Impact means translating current period financial data using the average foreign exchange rates during the corresponding period in the prior fiscal year applicable to the local currency in which the transactions are denominated so as to calculate what our results would have been had exchange rates remained stable from one fiscal year to the next. These calculations do not include any other macroeconomic effect such as local currency inflation effects or any price adjustment to compensate local currency inflation or devaluations.

 
 
 
 

LuxExperience B.V. 

 

Consolidated Statements of Loss and Comprehensive Loss

(Amounts in € thousands, except share and per share data)
 

 

 

 

Three Months Ended

 

Twelve Months Ended

 

 

June 30 (Unaudited),

 

June 30,

(in € thousands)

 

2025

 

2026

 

2025

 

2026

Net sales

 

559,120

 

 

663,805

 

 

1,226,314

 

 

2,502,695

 

Cost of sales, exclusive of depreciation and amortization

 

(281,557

)

 

(344,209

)

 

(638,000

)

 

(1,342,312

)

Gross profit

 

277,562

 

 

319,596

 

 

588,313

 

 

1,160,383

 

Shipping and payment cost

 

(77,900

)

 

(111,201

)

 

(177,571

)

 

(401,315

)

Marketing expenses

 

(58,546

)

 

(67,479

)

 

(140,140

)

 

(238,732

)

Selling, general and administrative expenses

 

(128,464

)

 

(154,638

)

 

(278,092

)

 

(604,922

)

Depreciation, amortization and impairment losses

 

(10,402

)

 

(11,775

)

 

(25,351

)

 

(55,613

)

Other income (expense), net

 

616,454

 

 

(6,408

)

 

613,538

 

 

(15,602

)

Operating income (loss)

 

618,705

 

 

(31,904

)

 

580,697

 

 

(155,800

)

Finance income

 

2,208

 

 

3,585

 

 

2,208

 

 

10,324

 

Finance cost

 

(3,137

)

 

(4,279

)

 

(7,280

)

 

(14,519

)

Finance income (costs), net

 

(929

)

 

(694

)

 

(5,072

)

 

(4,195

)

Income (Loss) before income taxes

 

617,773

 

 

(32,599

)

 

575,625

 

 

(159,995

)

Income tax (expense) benefit

 

(12,015

)

 

7,104

 

 

(3,570

)

 

2,752

 

Net income (loss) from continuing operations

 

605,758

 

 

(25,495

)

 

572,054

 

 

(157,243

)

Loss from discontinued operations net of tax

 

(2,095

)

 

(841

)

 

(2,095

)

 

(10,438

)

Net income (loss)

 

603,663

 

 

(26,336

)

 

569,959

 

 

(167,681

)

Cash Flow Hedge

 

371

 

 

6,962

 

 

 

 

 

Income Taxes related to Cash Flow Hedge

 

(104

)

 

(1,943

)

 

 

 

 

Foreign currency translation

 

(6,004

)

 

(1,315

)

 

(5,965

)

 

9,059

 

Other comprehensive income (loss)

 

(5,737

)

 

3,704

 

 

(5,965

)

 

9,059

 

Comprehensive income (loss)

 

597,927

 

 

(22,632

)

 

563,994

 

 

(158,623

)

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per ordinary share, € — continuing operations

 

4.82

 

 

(0.18

)

 

5.91

 

 

(1.12

)

Diluted earnings (loss) per ordinary share, € — continuing operations

 

4.67

 

 

(0.18

)

 

5.67

 

 

(1.12

)

Basic earnings (loss) per ordinary share, € — discontinued operations

 

(0.02

)

 

(0.01

)

 

(0.02

)

 

(0.08

)

Diluted earnings (loss) per ordinary share, € — discontinued operations

 

(0.02

)

 

(0.01

)

 

(0.02

)

 

(0.08

)

Basic earnings (loss) per ordinary share, € — net income (loss)

 

4.80

 

 

(0.19

)

 

5.89

 

 

(1.20

)

Diluted earnings (loss) per ordinary share, € — net income (loss)

 

4.65

 

 

(0.19

)

 

5.65

 

 

(1.20

)

Weighted average ordinary shares outstanding (basic) — in millions (1)

 

125.6

 

 

140.4

 

 

96.8

 

 

140.1

 

Weighted average ordinary shares outstanding (diluted) — in millions (1)

 

129.6

 

 

140.4

 

 

100.9

 

 

140.1

 

(1)

In accordance with IAS 33, includes contingently issuable shares that are fully vested and can be converted at any time for no consideration. For further details, refer to notes 12 and 28 in our annual report.

 
 
 
 

LuxExperience B.V.

 

Consolidated Statements of Financial Position

(Amounts in € thousands)

 

(in € thousands)

 

June 30, 2025

 

June 30, 2026

Assets

 

 

 

 

 

Non-current assets

 

 

 

 

 

Intangible assets and goodwill

 

156,731

 

 

155,790

 

Property and equipment

 

55,901

 

 

54,514

 

Right-of-use assets

 

201,131

 

 

154,127

 

Deferred tax assets

 

1,683

 

 

23,222

 

Non-current financial assets

 

 

 

125,000

 

Other non-current assets

 

11,878

 

 

18,739

 

Total non-current assets

 

427,323

 

 

531,392

 

Current assets

 

 

 

 

 

Inventories

 

1,019,539

 

 

990,273

 

Trade and other receivables

 

96,676

 

 

41,655

 

Other assets

 

134,766

 

 

196,214

 

Cash and cash equivalents

 

603,593

 

 

317,702

 

Total current assets

 

1,854,574

 

 

1,545,844

 

Total assets

 

2,281,897

 

 

2,077,236

 

 

 

 

 

 

 

Shareholders’ equity and liabilities

 

 

 

 

 

Subscribed capital

 

2

 

 

2

 

Capital reserve

 

912,039

 

 

926,852

 

Retained earnings

 

457,192

 

 

289,511

 

Accumulated other comprehensive income (losses)

 

(4,469

)

 

4,590

 

Total shareholders’ equity

 

1,364,764

 

 

1,220,955

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Provisions

 

4,484

 

 

4,454

 

Lease liabilities

 

176,718

 

 

145,741

 

Deferred income tax liabilities

 

11

 

 

2,381

 

Other non-current liabilities

 

364

 

 

947

 

Total non-current liabilities

 

181,578

 

 

153,523

 

Current liabilities

 

 

 

 

 

Liabilities to banks

 

10,000

 

 

 

Tax liabilities

 

2,764

 

 

12,457

 

Lease liabilities

 

32,085

 

 

33,315

 

Contract liabilities

 

49,343

 

 

53,968

 

Trade and other payables

 

285,722

 

 

239,491

 

Other current liabilities

 

346,835

 

 

348,932

 

Current provisions

 

8,807

 

 

14,594

 

Total current liabilities

 

735,555

 

 

702,758

 

Total liabilities

 

917,133

 

 

856,281

 

Total shareholders’ equity and liabilities

 

2,281,897

 

 

2,077,236

 
 
 
 
 

LuxExperience B.V. 

 

Consolidated Statements of Changes in Equity

(Amounts in € thousands)
 

 

 

 

 

 

 

 

 

 

 

Foreign

 

 

 

 

 

 

 

 

 

Retained

 

currency

 

Total

 

 

Subscribed

 

Capital

 

earnings

 

translation

 

shareholders’

(in € thousands)

 

capital

 

reserve

 

(losses)

 

reserve

 

equity

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of July 1, 2023

 

1

 

 

529,775

 

 

(87,856

)

 

1,509

 

 

443,429

 

Net loss

 

 

 

 

 

(24,911

)

 

 

 

(24,911

)

Other comprehensive loss

 

 

 

 

 

 

 

(13

)

 

(13

)

Comprehensive loss

 

 

 

 

 

(24,911

)

 

(13

)

 

(24,923

)

Share-based compensation

 

 

 

18,508

 

 

 

 

 

 

18,508

 

Reclassification due to cash-settlement of Share-based compensation

 

 

 

(1,370

)

 

 

 

 

 

(1,370

)

Balance as of June 30, 2024

 

1

 

 

546,913

 

 

(112,767

)

 

1,496

 

 

435,643

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of July 1, 2024

 

1

 

 

546,913

 

 

(112,767

)

 

1,496

 

 

435,643

 

Net income

 

 

 

 

 

569,959

 

 

 

 

569,959

 

Other comprehensive loss

 

 

 

 

 

 

 

(5,965

)

 

(5,965

)

Comprehensive income (loss)

 

 

 

 

 

569,959

 

 

(5,965

)

 

563,994

 

Capital increase

 

1

 

 

345,552

 

 

 

 

 

 

345,553

 

Share-based compensation

 

 

 

14,287

 

 

 

 

 

 

14,287

 

Share options exercised

 

 

 

 

7,133

 

 

 

 

 

 

7,133

 

Reclassification due to cash-settlement of Share-based compensation

 

 

 

(1,846

)

 

 

 

 

 

(1,846

)

Balance as of June 30, 2025

 

2

 

 

912,039

 

 

457,192

 

 

(4,469

)

 

1,364,764

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of July 1, 2025

 

2

 

 

912,039

 

 

457,192

 

 

(4,469

)

 

1,364,764

 

Net loss

 

 

 

 

 

(167,681

)

 

 

 

(167,681

)

Other comprehensive income

 

 

 

 

 

 

 

9,059

 

 

9,059

 

Comprehensive income (loss)

 

 

 

 

 

(167,681

)

 

9,059

 

 

(158,623

)

Share-based compensation

 

 

 

19,690

 

 

 

 

 

 

19,690

 

Share options exercised

 

 

 

3,479

 

 

 

 

 

 

3,479

 

Reclassification due to cash-settlement of Share-based compensation

 

 

 

(8,355

)

 

 

 

 

 

(8,355

)

Balance as of June 30, 2026

 

2

 

 

926,852

 

 

289,511

 

 

4,590

 

 

1,220,955

 

 
 
 
 

LuxExperience B.V. 

 

Consolidated Statements of Cash Flows

(Amounts in € thousands)
 

 

 

 

Year ended June 30,

(in € thousands)

 

2025

 

2026

Net income (loss)

 

569,959

 

 

(167,681

)

Adjustments for

 

 

 

 

Depreciation, amortization, impairment & asset disposals

 

25,552

 

 

64,027

 

Finance costs, net

 

5,072

 

 

4,195

 

Share-based compensation

 

14,287

 

 

19,690

 

Income tax expense (benefit)

 

3,570

 

 

(2,752

)

Gain from bargain purchase

 

(623,531

)

 

 

Change in operating assets and liabilities

 

 

 

 

(Increase) decrease in inventories

 

(6,640

)

 

8,471

 

(Increase) decrease in trade and other receivables

 

(3,473

)

 

59,753

 

Increase in other assets

 

(14,066

)

 

(53,110

)

Increase (decrease) in other liabilities

 

42,967

 

 

(496

)

Increase in contract liabilities

 

1,006

 

 

5,796

 

Increase (decrease) in trade and other payables

 

(38,221

)

 

(42,928

)

Interest received on cash held in bank accounts

 

2,208

 

 

4,514

 

Income taxes paid

 

(9,223

)

 

(7,880

)

Net cash provided by (used in) operating activities

 

(30,533

)

 

(108,402

)

Expenditure for property and equipment and intangible assets

 

(3,996

)

 

(14,730

)

Proceeds from sale of property & equipment and intangible assets

 

140

 

 

786

 

Cash acquired in business combinations

 

621,352

 

 

 

Investment in fixed income securities

 

 

 

(125,000

)

Proceeds from disposal of discontinued operations

 

 

 

10,681

 

Investment income received

 

 

 

2,905

 

Proceeds from leases

 

 

 

446

 

Lease incentive fees paid

 

 

 

(4,322

)

Net cash provided by (used in) investing activities

 

617,496

 

 

(129,234

)

Interest paid

 

(6,987

)

 

(14,519

)

Proceeds (repayment) of bank borrowings

 

10,000

 

 

(10,000

)

Proceeds from exercise of option awards

 

7,133

 

 

3,479

 

Lease payments

 

(10,057

)

 

(35,046

)

Net cash provided by (used in) financing activities

 

89

 

 

(56,086

)

Net increase (decrease) in cash and cash equivalents

 

587,052

 

 

(293,722

)

Cash and cash equivalents at the beginning of the period

 

15,107

 

 

603,593

 

Effects of exchange rate changes on cash and cash equivalents

 

1,432

 

 

7,831

 

Cash and cash equivalents at end of the period

 

603,593

 

 

317,702

 

 
 

 

Media gallery

About The Author