Freshpet, Inc. Reports Third Quarter 2016 Results
Third Quarter 2016 Financial Highlights Compared to Prior Year Period
- Net sales were
$34.5 million , up 13% - Net Income was
$0.6 million - Adjusted EBITDA was
$5.3 million , up 135% - Freshpet Fridges increased 11% to 16,261 from 14,670
“In the third quarter, we generated solid net sales and profit growth largely driven by increased velocity per fridge, increased store count, and very promising early results from a new advertising campaign,” said
Third Quarter 2016
Net sales increased 13.0% to
Gross profit was
Selling, general and administrative expenses (“SG&A”) were
Net Income was
Adjusted EBITDA was
First Nine Months of 2016
Net sales increased 15.1% to $99.0 million compared to $86.0 million during the first nine months of 2015. Net sales for the quarter were driven by velocity gains and the increase of Freshpet Fridge store locations.
Gross profit was
SG&A was
Net loss for the nine months ended September 30, 2016 was $4.4 million compared to $6.5 million in the same period of 2015.
Adjusted EBITDA, which is a Non-GAAP financial measure, was
Cash and Net Debt
During the nine months ended
Outlook
For the full year ended
- Net sales of over
$133 million , an increase of approximately 14%, compared to prior guidance of$137 million - Adjusted EBITDA of over
$17.5 million , an increase of approximately 58%, compared to prior guidance of$18.5 million Freshpet fridges of over 16,600, an increase of approximately 10%
Based on the Company’s year-to-date results and outlook for the remainder of the year, it is updating guidance for net sales and Adjusted EBITDA. This is due to lower than expected baked sales and lower than expected sales in the pet specialty channel while it is reiterating
The Company does not provide guidance for the most directly comparable GAAP measure, net income, and similarly cannot provide a reconciliation between its forecasted Adjusted EBITDA and net income metrics without unreasonable effort due to the unavailability of reliable estimates for certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of warrants. These items are not within the Company’s control and may vary greatly between periods and could significantly impact future financial results.
Conference Call and Webcast
The Company will host a conference call with members of the executive management team to discuss these results with additional comments and details. The conference call is scheduled to begin at
In addition, the call will be broadcast live over the Internet hosted at the "Investor" section of the Company's website at www.freshpet.com and will be archived online. A telephonic playback will be available from
About
Connect with
https://www.facebook.com/Freshpet
https://plus.google.com/+Freshpet
https://en.wikipedia.org/wiki/Freshpet
https://www.youtube.com/user/freshpet400
Forward Looking Statements
Certain statements in this release may constitute “forward-looking” statements. These statements are based on management's current opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future events or future results. These forward-looking statements are only predictions, not historical fact, and involve certain risks and uncertainties, as well as assumptions. Actual results, levels of activity, performance, achievements and events could differ materially from those stated, anticipated or implied by such forward-looking statements. While
Non-GAAP Measures
- Adjusted Gross Profit
- Adjusted Gross Profit as a % of net sales (Adjusted Gross Margin)
- Adjusted SG&A expenses
- Adjusted SG&A expenses as a % of net sales
- EBITDA
- Adjusted EBITDA
Adjusted Gross Profit:
Adjusted SG&A Expenses:
EBITDA and Adjusted EBITDA: EBITDA represents net loss plus depreciation and amortization, interest expense, and income tax expense, and Adjusted EBITDA represents EBITDA plus loss on disposal of equipment, plant startup expense, share-based compensation, warrant fair valuation, secondary fees, leadership transition expenses, and launch expenses.
Management believes that the non-GAAP measures, are meaningful to investors because they provide a view of the Company with respect to ongoing operating results. The non-GAAP financial measures are shown as supplemental disclosures in this release because they are widely used by the investment community for analysis and comparative evaluation and provides additional metrics to evaluate the Company’s operations and, when considered with both the Company’s GAAP results and the reconciliation to the most comparable GAAP measures, provides a more complete understanding of the Company’s business than could be obtained absent this disclosure. The non-GAAP measures are not and should not be considered an alternative to the most comparable GAAP measures or any other figure calculated in accordance with GAAP, or as an indicator of operating performance. The Company’s calculation of the non-GAAP financial measures may differ from methods used by other companies. Management believes that the non-GAAP measures are important to an understanding of the Company's overall operating results in the periods presented. The non-GAAP financial measures are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance.
FRESHPET INC. AND SUBSIDIARIES | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited) | |||||||
September 30, 2016 |
December 31, 2015 |
||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 3,496,313 | $ | 8,029,413 | |||
Short-term investments | — | 3,250,000 | |||||
Accounts receivable, net of allowance for doubtful accounts | 8,669,359 | 7,030,719 | |||||
Inventories, net | 6,320,806 | 6,853,447 | |||||
Prepaid expenses and other current assets | 780,023 | 229,631 | |||||
Total Current Assets | 19,266,501 | 25,393,210 | |||||
Property, plant and equipment, net | 100,006,113 | 82,793,007 | |||||
Deposits on equipment | 3,244,730 | 3,243,519 | |||||
Other assets | 2,085,824 | 1,667,838 | |||||
Total Assets | $ | 124,603,168 | $ | 113,097,574 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable | 5,669,788 | 6,668,643 | |||||
Accrued expenses | 4,720,267 | 2,274,557 | |||||
Accrued warrants | 185,307 | 204,314 | |||||
Borrowings under Credit Facilities | 9,000,000 | — | |||||
Total Current Liabilities | $ | 19,575,362 | $ | 9,147,514 | |||
Total Liabilities | $ | 19,575,362 | $ | 9,147,514 | |||
STOCKHOLDERS' EQUITY: | |||||||
Common stock | 33,839 | 33,537 | |||||
Additional paid-in capital | 297,956,502 | 292,484,986 | |||||
Accumulated deficit | (192,962,535) | (188,568,463) | |||||
Total Stockholders' Equity | 105,027,806 | 103,950,060 | |||||
Total Liabilities and Stockholders' Equity | $ | 124,603,168 | $ | 113,097,574 |
FRESHPET INC. AND SUBSIDIARIES | ||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME/(LOSS) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
NET SALES | $ | 34,536,151 | $ | 30,570,506 | $ | 98,992,060 | $ | 85,984,583 | ||||||||
COST OF GOODS SOLD | 19,185,274 | 16,523,960 | 53,841,492 | 45,024,855 | ||||||||||||
GROSS PROFIT | 15,350,877 | 14,046,546 | 45,150,568 | 40,959,728 | ||||||||||||
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES | 14,542,680 | 16,060,244 | 48,916,509 | 47,476,089 | ||||||||||||
INCOME/(LOSS) FROM OPERATIONS | 808,197 | (2,013,698) | (3,765,941) | (6,516,361) | ||||||||||||
OTHER INCOME/(EXPENSES): | ||||||||||||||||
Other Income/(Expenses), net | 41,601 | 467,168 | (93,036) | 332,325 | ||||||||||||
Interest Expense | (214,067) | (113,820) | (490,097) | (262,038) | ||||||||||||
(172,466) | 353,348 | (583,133) | 70,287 | |||||||||||||
INCOME/(LOSS) BEFORE INCOME TAXES | 635,731 | (1,660,350) | (4,349,074) | (6,446,074) | ||||||||||||
INCOME TAX EXPENSE | 15,000 | 15,000 | 45,000 | 45,000 | ||||||||||||
NET INCOME/(LOSS) | 620,731 | (1,675,350) | (4,394,074) | (6,491,074) | ||||||||||||
NET INCOME/(LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 620,731 | $ | (1,675,350) | $ | (4,394,074 | $ | (6,491,074 | ||||||||
NET INCOME/(LOSS) PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||||||||||||||
-BASIC | $ | 0.02 | $ | (0.05) | $ | (0.13) | $ | (0.19 | ||||||||
-DILUTED | $ | 0.02 | $ | (0.05) | $ | (0.13) | $ | (0.19 | ||||||||
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING USED IN COMPUTING NET INCOME/(LOSS) PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||||||||||||||
-BASIC | 33,717,676 | 33,509,303 | 33,603,535 | 33,488,161 | ||||||||||||
-DILUTED | 34,171,036 | 33,509,303 | 33,603,535 | 33,488,161 |
FRESHPET INC. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||
(Unaudited) | |||||||
For the Nine Months Ended | |||||||
September 30, | |||||||
2016 | 2015 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net loss | $ | (4,394,074) | $ | (6,491,074 | |||
Adjustments to reconcile net loss to net cash flows provided by operating activities: | |||||||
Provision for gains on accounts receivable | (7,147) | (2,784) | |||||
Loss on disposal of equipment and deposits on equipment | 169,797 | 83,322 | |||||
Share based compensation | 3,459,094 | 5,490,090 | |||||
Fair value adjustment for outstanding warrants | (19,007) | (405,083) | |||||
Change in reserve for inventory obsolescence | 113,581 | 32,877 | |||||
Depreciation and amortization | 6,958,113 | 5,543,031 | |||||
Amortization of deferred financing costs and loan discount | 109,678 | 108,961 | |||||
Changes in operating assets and liabilities | |||||||
Accounts receivable | (1,631,493) | (1,666,171) | |||||
Inventories | 419,060 | 479,251 | |||||
Prepaid expenses and other current assets | (550,392) | 995,823 | |||||
Other assets | (324,893) | (164,798) | |||||
Accounts payable | 571,388 | 1,698,144 | |||||
Accrued expenses | 2,445,710 | (732,021) | |||||
Net cash flows provided by operating activities | 7,319,415 | 4,969,568 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of short-term investments | — | (7,499,205) | |||||
Proceeds from maturities of short-term investments | 3,250,000 | 3,750,000 | |||||
Acquisitions of property, plant and equipment, software and deposits on equipment | (26,096,094) | (17,565,512) | |||||
Acquisitions of land and building | — | (4,984,501) | |||||
Proceeds from sale of equipment | 12,513 | 29,400 | |||||
Net cash flows used in investing activities | (22,833,581) | (26,269,818 | |||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Exercise of options to purchase common stock | 1,981,066 | 291,750 | |||||
Proceeds from borrowings under Credit Facilities | 10,000,000 | — | |||||
Repayment of borrowings under Credit Facilities | (1,000,000) | — | |||||
Net cash flows provided by financing activities | 10,981,066 | 291,750 | |||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (4,533,100) | (21,008,500) | |||||
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 8,029,413 | 36,259,252 | |||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 3,496,313 | $ | 15,250,752 |
FRESHPET INC. AND SUBSIDIARIES | ||||||||||||||||
RECONCILIATION BETWEEN GROSS PROFIT AND ADJUSTED GROSS PROFIT | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Amounts in thousands) | ||||||||||||||||
Certain totals may not sum due to rounding | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Gross Profit (as reported) | $ | 15,351 | $ | 14,047 | $ | 45,151 | $ | 40,960 | ||||||||
Depreciation expense (a) | 1,242 | 645 | 2,660 | 1,897 | ||||||||||||
Plant startup expenses and processing (b) | 540 | — | 1,208 | — | ||||||||||||
Adjusted Gross Profit | $ | 17,133 | $ | 14,692 | $ | 49,019 | $ | 42,857 | ||||||||
Adjusted Gross Profit as a % of sales | ||||||||||||||||
Adjusted Gross Profit | $ | 17,133 | $ | 14,692 | $ | 49,019 | $ | 42,857 | ||||||||
Net Sales | $ | 34,536 | $ | 30,571 | $ | 98,992 | $ | 85,985 | ||||||||
Adjusted Gross Profit as a % of sales | 49.6 | 48.1% | 49.5% | 49.8% |
(a) Represents non-cash depreciation expense included in Cost of Goods Sold.
(b) Represents additional operating costs incurred in 2016 in connection with the startup of our new manufacturing lines as part of the Freshpet Kitchens expansion project.
FRESHPET INC. AND SUBSIDIARIES | ||||||||||||||||
RECONCILIATION BETWEEN SG&A EXPENSES AND ADJUSTED SG&A EXPENSES | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Amounts in thousands) | ||||||||||||||||
Certain totals may not sum due to rounding | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
SG&A Expenses (as reported) | $ | 14,543 | $ | 16,060 | $ | 48,917 | $ | 47,476 | ||||||||
Non-cash stock based compensation (a) | 716 | 1,750 | 3,282 | 5,269 | ||||||||||||
Secondary fees (b) | — | — | — | 593 | ||||||||||||
Leadership transition expenses (c) | (253) | — | 1,327 | — | ||||||||||||
Adjusted SG&A Expenses | $ | 14,080 | $ | 14,310 | $ | 44,308 | $ | 41,614 | ||||||||
Adjusted SG&A Expenses as a % of sales | ||||||||||||||||
Adjusted SG&A Expenses | $ | 14,080 | $ | 14,310 | $ | 44,308 | $ | 41,614 | ||||||||
Net Sales | $ | 34,536 | $ | 30,571 | $ | 98,992 | $ | 85,985 | ||||||||
Adjusted SG&A Expense as a % of sales | 40.8% | 46.8% | 44.8% | 48.4% |
(a) Represents non-cash stock based compensation expense.
(b) Represents fees associated with the secondary public offering of our common stock, which was completed on
(c) Represents charges associated within our former Chief Executive Officer’s separation agreement as well as changes in estimates associated with leadership transition costs.
FRESHPET INC. AND SUBSIDIARIES | ||||||||||||||||
RECONCILIATION BETWEEN NET INCOME/(LOSS) AND ADJUSTED EBITDA | ||||||||||||||||
(Unaudited) | ||||||||||||||||
(Amounts in thousands) | ||||||||||||||||
Certain totals may not sum due to rounding | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income (loss) | $ | 621 | $ | (1,675) | $ | (4,394) | $ | (6,491) | ||||||||
Depreciation and amortization | 2,720 | 1,919 | 6,958 | 5,543 | ||||||||||||
Interest expense | 214 | 114 | 490 | 262 | ||||||||||||
Income tax expense | 15 | 15 | 45 | 45 | ||||||||||||
EBITDA | $ | 3,570 | $ | 373 | $ | 3,099 | $ | (641) | ||||||||
Loss on disposal of equipment | 11 | 3 | 170 | 84 | ||||||||||||
Launch expense (a) | 728 | 540 | 2,038 | 1,940 | ||||||||||||
Plant start-up expenses and processing (b) | 540 | — | 1,208 | — | ||||||||||||
Non-cash stock based compensation (c) | 788 | 1,826 | 3,459 | 5,490 | ||||||||||||
Warrant fair valuation (d) | (47) | (475) | (19) | (405) | ||||||||||||
Secondary fees (e) | — | — | — | 593 | ||||||||||||
Leadership transition expenses (f) | (253) | — | 1,327 | — | ||||||||||||
Adjusted EBITDA | $ | 5,337 | $ | 2,267 | $ | 11,281 | $ | 7,061 |
(a) Represents new store marketing allowance of
(b) Represents additional operating costs incurred in 2016 in connection with the startup of our new manufacturing lines as part of the Freshpet Kitchens expansion project.
(c) Represents non-cash stock based compensation expense.
(d) Represents the change of fair value for the outstanding common stock warrants.
(e) Represents fees associated with the secondary public offering of our common stock, which was completed on May 5, 2015.
(f) Represents charges associated within our former Chief Executive Officer’s separation agreement as well as changes in estimates associated with leadership transition costs.
CONTACT ICR Katie Turner 646-277-1228 katie.turner@icrinc.comMichael Fox 203-682-8218 Michael.fox@icrinc.com
Source: Freshpet, Inc.