Freshpet, Inc. Reports Third Quarter Fiscal 2014 Financial Results
Third Quarter Fiscal 2014 Highlights
Freshpet fridges increased 26.3% to 12,970 from 10,269- Net sales were
$22.5 million , up 34.9% year-over-year - Gross margin increased 470 basis points to 48.3%
- Adjusted EBITDA increased
$1.8 million to $1.1 million , or 4.9% of net sales
Year-to-Date Fiscal 2014 Highlights
- Net sales were
$62.3 million , up 37.0% year-over-year - Gross margin increased 290 basis points to 48.6%
- Adjusted EBITDA increased
$4.0 million to $1.5 million , or 2.4% of net sales
(All comparisons above are to the third quarter and first nine months of fiscal year 2013.)
"We are pleased with our successful initial public offering during the month of November and our strong third quarter results that we believe demonstrate our customers' desire for fresh, natural food for their pets," said
Successful Initial Public Offering
On
Third Quarter 2014
Net sales increased 34.9% to
Gross profit was
Selling, general and administrative expenses ("SG&A") decreased as a percentage of net sales to 54.2% compared to 68.6% of net sales in the third quarter of 2013.
Adjusted net loss was
EBITDA improved
Year-to-Date 2014
Net sales for the first nine months of 2014 increased 37.0% to
Gross profit was
SG&A expenses decreased as a percentage of net sales to 59.8% compared to 68.9% of net sales in the first nine months of 2013.
Adjusted net loss was
EBITDA improved
Balance Sheet and Cash Flow
As of
Pro forma cash gives effect to the net proceeds received from the IPO, the pay down of outstanding debt, the redemption of Series B Shares, the payment of accrued interest of outstanding debt, and cash received from the new credit facility.
Amount in millions.
Actual Cash at September 30, 2014 | $ 1.8 |
Net Proceeds Received from IPO (1) | 164.1 |
Redemption of Preferred Series B Shares | (35.0) |
Pay down of $62.5 Million Revolving Note Payable | (62.5) |
Pay down of $22.0 Million Revolver | (22.0) |
Pay down of $1.5 Million 10% Note | (1.5) |
Accrued Interest of Debt (2) | (1.3) |
New Credit Facility (3) | 18.0 |
Pro Forma Cash at September 30, 2014 | $ 61.6 |
(1)
(2) Represents
(3) We entered into senior secured credit facilities with
For the nine months ended
Net cash used in investing activities for the nine months ended
The net cash from financing activities for the nine months ended
Outlook
For full year 2014 the Company expects:
- Freshpet Fridges of approximately 13,350, an increase of approximately 23.2%, compared to 2013,
- Net sales of
$85.7 million to $86.7 million , an increase of 35.7% to 37.8%, compared to 2013, - Adjusted EBITDA of
$4.8 million to $5.2 million , an increase of$5.0 million to $5.4 million compared to a loss of$0.2 million in 2013.
Conference Call and Webcast
The Company will host a conference call with members of the executive management team to discuss these results. The conference call is scheduled to begin at
In addition, the call will be broadcast live over the Internet hosted at the "Investor Relations" section of the Company's website at www.freshpet.com. The call will be archived online through
About
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
Management believes that adjusted net loss, pro forma cash, EBITDA, and Adjusted EBITDA, which are non-GAAP measurements, are meaningful to investors because they provide a view of the Company with respect to ongoing operating results. Adjusted items from net loss represent significant charges that will either no longer be recorded after the consummation of the IPO (such as the guarantee fee), or charges that will not be as significant after the consummation of the IPO (such as interest expense). Pro forma cash takes into account certain significant transactions that occurred in connection with the IPO that have an impact on cash. EBITDA, which represents net loss plus depreciation and amortization, interest expense (including fees on debt guarantee), and income tax expense, and Adjusted EBITDA, which represents EBITDA plus loss on disposal of equipment, new plant startup expenses and processing, share based compensation, launch expenses, and warrant expenses, are shown as supplemental disclosures because these figures are widely used by the investment community for analysis and comparative evaluation and each of these measures provides an additional metric to evaluate the Company's operations and, when considered with both the Company's U.S. GAAP results and the reconciliation to net loss, provides a more complete understanding of the Company's business than could be obtained absent this disclosure. EBITDA and Adjusted EBITDA are not and should not be considered alternatives to net loss or any other figure calculated in accordance with U.S. GAAP, or as an indicator of operating performance. The Company's calculation of EBITDA and Adjusted EBITDA may differ from methods used by other companies. Management believes that these non-GAAP measurements are important to an understanding of the Company's overall operating results in the periods presented. Such non-GAAP measurements are not recognized in accordance with generally accepted accounting principles (GAAP) and should not be viewed as an alternative to GAAP measures of performance. We have not reconciled our expected Adjusted EBITDA to net income under "Outlook" because we have not finalized our calculations of several factors necessary to provide the reconciliation, including net income, interest expense and income tax expense. In addition, certain items that impact net income and other reconciling metrics are out of our control and/or cannot be reasonably predicted at this time.
FRESHPET INC. AND SUBSIDIARY | ||
CONSOLIDATED BALANCE SHEETS | ||
(Unaudited) | ||
September 30, | December 31, | |
ASSETS | 2014 | 2013 |
CURRENT ASSETS: | ||
Cash and equivalents | $ 1,758,202 | $ 2,444,754 |
Accounts receivable, net | 4,230,006 | 3,497,596 |
Inventories, net | 6,865,621 | 5,512,225 |
Deferred offering costs | 1,610,130 | -- |
Prepaid expenses and other current assets | 214,802 | 173,786 |
Total Current Assets | 14,678,761 | 11,628,361 |
Property, plant and equipment, net | 55,850,447 | 48,764,032 |
Deposits on equipment | 3,698,954 | 1,183,209 |
Other assets | 1,028,744 | 1,041,622 |
Total Assets | $ 75,256,906 | $ 62,617,224 |
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | ||
CURRENT LIABILITIES: | ||
Accounts payable | $ 10,658,050 | $ 6,286,720 |
Accrued expenses | 3,624,191 | 1,907,481 |
Total Current Liabilities | 14,282,241 | 8,194,201 |
OTHER LIABILITIES: | ||
Long-term debt | 1,153,850 | 1,112,312 |
Notes payable | 84,500,000 | 75,000,000 |
Accrued fees on debt guarantee | 17,601,407 | 7,140,136 |
Accrued interest on long term debt | 828,448 | 667,110 |
Other Liabilities | 369,564 | 369,564 |
Total Liabilities | $ 118,735,510 | $ 92,483,323 |
COMMITMENTS AND CONTINGENCIES | ||
REDEEMABLE PREFERRED STOCK | ||
Series B | 34,323,206 | 30,728,450 |
Series C | 83,164,421 | 70,463,489 |
STOCKHOLDERS' EQUITY (DEFICIT): | ||
Common stock | 10,421 | 10,421 |
Additional paid-in capital | 7,434,249 | 16,450,175 |
Accumulated deficit | (168,410,901) | (147,518,634) |
Total Stockholders' Deficit | (160,966,231) | (131,058,038) |
Total Liabilities and Stockholders' Deficit | $ 75,256,906 | $ 62,617,224 |
FRESHPET INC. AND SUBSIDIARY | ||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS | ||||
(Unaudited) | ||||
For The Three Months Ended | For The Nine Months Ended | |||
September 30, | September 30, | |||
2014 | 2013 | 2014 | 2013 | |
NET SALES | $ 22,519,672 | $ 16,698,903 | $ 62,255,907 | $ 45,430,454 |
COST OF GOODS SOLD | $ 11,645,685 | 9,421,530 | $ 32,015,950 | 24,655,694 |
GROSS PROFIT | 10,873,987 | 7,277,373 | 30,239,957 | 20,774,760 |
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES | 12,212,406 | 11,459,693 | 37,208,200 | 31,310,296 |
LOSS FROM OPERATIONS | (1,338,419) | (4,182,320) | (6,968,243) | (10,535,536) |
OTHER EXPENSES: | ||||
Other Expenses | (108,872) | (63,764) | (193,948) | (93,099) |
Fees on Debt Guarantee | (6,816,055) | (1,262,857) | (10,461,271) | (3,297,268) |
Interest expense | (1,211,895) | (978,820) | (3,244,805) | (2,518,393) |
$ (8,136,822) | $ (2,305,441) | $ (13,900,024) | $ (5,908,760) | |
LOSS BEFORE INCOME TAXES | (9,475,241) | (6,487,761) | (20,868,267) | (16,444,296) |
INCOME TAX EXPENSE | 8,000 | 7,882 | 24,000 | 23,644 |
NET LOSS | $ (9,483,241) | $ (6,495,643) | $ (20,892,267) | $ (16,467,940) |
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ (12,380,255) | $ (8,647,369) | $ (30,636,971) | $ (22,762,747) |
NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||
-BASIC | $ (1.19) | $ (0.83) | $ (2.94) | $ (2.19) |
-DILUTED | $ (1.19) | $ (0.83) | $ (2.94) | $ (2.19) |
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING USED IN COMPUTING NET LOSS PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||
-BASIC | 10,421,419 | 10,413,467 | 10,421,419 | 10,413,467 |
-DILUTED | 10,421,419 | 10,413,467 | 10,421,419 | 10,413,467 |
FRESHPET INC. AND SUBSIDIARY | ||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||
(Unaudited) | ||
For The Nine Months Ended | ||
September 30, | ||
2014 | 2013 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ||
Net loss | $ (20,892,267) | $ (16,467,940) |
Adjustments to reconcile net loss to net cash flows from operating activities: | ||
Provision for losses on accounts receivable | 220,728 | 90,327 |
Loss on disposal of equipment and deposits on equipment | 146,837 | 42,762 |
Fees on debt guarantee | 10,461,271 | 3,297,268 |
Share-based compensation | 728,778 | 731,467 |
Change in reserve for inventory obsolescence | (95,168) | (7,491) |
Depreciation and amortization | 4,744,857 | 3,290,221 |
Amortization of loan discount and deferred financing costs | 189,071 | 140,845 |
Changes in operating assets and liabilities: | ||
Accounts receivable | (953,138) | 186,617 |
Inventories | (1,258,228) | (1,449,471) |
Prepaid expenses and other current assets | (41,016) | (9,666) |
Other assets and deferred offering costs | (1,683,024) | (50,001) |
Accounts payable | 3,069,084 | 1,183,199 |
Accrued expenses and accrued interest on long-term debt | 1,878,048 | 326,518 |
Net cash flows used in operating activities | (3,484,167) | (8,695,345) |
CASH FLOWS FROM INVESTING ACTIVITIES: | ||
Acquisitions of property, plant and equipment, software and deposits on equipment | (13,415,412) | (22,029,885) |
Proceeds from sale of equipment | 162,043 | -- |
Net cash flows used in investing activities | (13,253,369) | (22,029,885) |
CASH FLOWS FROM FINANCING ACTIVITIES: | ||
Borrowings on notes payable | 9,500,000 | 31,000,000 |
Financing fees paid in connection with note payable | -- | (319,314) |
Proceeds from issuance of preferred stock - Series C | 6,550,984 | -- |
Net cash flows from financing activities | 16,050,984 | 30,680,686 |
NET CHANGE IN CASH AND EQUIVALENTS | (686,552) | (44,544) |
CASH AND EQUIVALENTS, BEGINNING OF YEAR | 2,444,754 | 1,633,249 |
CASH AND EQUIVALENTS, END OF PERIOD | $ 1,758,202 | $ 1,588,705 |
SUPPLEMENTAL CASH FLOW INFORMATION: | ||
Interest paid | $ 2,925,699 | $ 2,367,099 |
NON-CASH FINANCING ACTIVITY: | ||
Preferred stock dividend accretion | $ 9,744,704 | $ 6,294,805 |
FRESHPET INC & SUBSIDIARY RECONCILIATION BETWEEN NET LOSS AND ADJUSTED EBITDA | ||||
(Amounts in millions) | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||
2014 | 2013 | 2014 | 2013 | |
Net Loss | $ (9.5) | $ (6.5) | (20.9) | (16.5) |
Fees on Debt Guarantee | 6.8 | 1.3 | 10.5 | 3.3 |
Depreciation & Amortization | 1.6 | 1.4 | 4.7 | 3.3 |
Interest Expense | 1.2 | 1.0 | 3.2 | 2.5 |
Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 |
EBITDA | 0.2 | (2.9) | (2.4) | (7.3) |
Launch Marketing | 0.6 | 0.8 | 2.9 | 2.5 |
New Plant Start up Expenses and Processing | -- | 1.1 | 0.1 | 1.5 |
Share Based Compensation | 0.2 | 0.2 | 0.7 | 0.7 |
Loss on Disposal of Equipment | 0.1 | 0.0 | 0.2 | 0.0 |
Adjusted EBITDA | $ 1.1 | $ (0.7) | $ 1.5 | $ (2.5) |
RECONCILIATION ON NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS to ADJUSTED NET LOSS | ||||
(Amounts in millions, except per share amounts) | ||||
(Certain subtotals do not sum due to rounding) | ||||
Three Months Ended | Three Months Ended | |||
September 30, 2014 | September 30, 2013 | |||
Net Earnings | EPS | Net Earnings | EPS | |
Net Loss attributable to common shareholders | $ (12.4) | $ (1.19) | $ (8.6) | $ (0.83) |
Preferred Stock Dividends on Series B and Series C | 2.9 | 0.28 | 2.2 | 0.21 |
Net Loss | (9.5) | (0.91) | (6.5) | (0.62) |
Fees on Debt Guarantee | 6.8 | 0.65 | 1.3 | 0.12 |
Interest Expense | 1.2 | 0.12 | 1.0 | 0.09 |
Adjusted Net Loss | $ (1.5) | $ (0.14) | $ (4.3) | $ (0.41) |
Certain subtotals do not sum due to rounding | ||||
Nine Months Ended September 30, | Nine Months Ended September 30, | |||
2014 | 2013 | |||
Net Earnings | EPS | Net Earnings | EPS | |
Net Loss attributable to common shareholders | $ (30.6) | $ (2.94) | $ (22.8) | $ (2.19) |
Preferred Stock Dividends on Series B and Series C | 9.7 | 0.94 | 6.3 | 0.60 |
Net Loss | (20.9) | (2.00) | (16.5) | (1.58) |
Fees on Debt Guarantee | 10.5 | 1.00 | 3.3 | 0.32 |
Interest Expense | 3.2 | 0.31 | 2.5 | 0.24 |
Adjusted Net Loss | $ (7.2) | $ (0.69) | $ (10.7) | $ (1.02) |
Certain subtotals do not sum due to rounding | ||||
CONTACT: ICR Katie Turner 646-277-1228 katie.turner@icrinc.comMichael Fox 203-682-8218 Michael.fox@icrinc.com