Sovos Brands, Inc. (“Sovos Brands” or the “Company”) (Nasdaq:
SOVO), one of the fastest-growing food companies of scale in the
United States, today reported financial results for its first
quarter ended April 1, 2023.
Highlights:
- Net sales of $252.8 million increased 20.4% year-over-year
- Organic net sales growth of 26.7% was driven by 15.6% volume
and 11.1% pricing growth1
- Rao’s net sales of $189.2 million exceeded expectations,
increasing 37.7% year-over-year, continuing its rapid march towards
annual net sales of $1 billion and beyond
- Rao’s sauce dollar consumption increased 21.5% versus the prior
year driven by 21.9% distribution growth and a 120-basis point
increase in household penetration to 12.9%2
- Rao’s sauce achieved #1 dollar share in the food channel in Q1
for the first time2
- Rao’s franchise outside of sauce – frozen, soup, and pasta –
grew combined dollar consumption 46.4% year-over-year2
- Gross margin increased 230-basis points to 28.0%; Adjusted
gross margin increased 210-basis points to 28.1%
- Net income was $7.8 million or $0.08 per diluted share;
adjusted net income3 was $18.1 million or $0.18 per diluted
share
- Adjusted EBITDA3 of $36.0 million grew 30.2%
year-over-year
- Marketing and R&D increased a combined 26.9%
year-over-year
- Raising fiscal 2023 guidance for net sales to $935-$955 million
and adjusted EBITDA to $136-$141 million
“Sovos Brands delivered another exceptional quarter, with 27%
volume-led organic net sales growth and 30% adjusted EBITDA
growth,” commented Todd Lachman, President and Chief Executive
Officer. “We are updating our guidance to reflect the continued
strong momentum we are seeing in the Rao’s Megabrand, which
meaningfully outperformed our expectations in Q1 while achieving
the largest quarterly household penetration gain in three years.
We’re also thrilled to report that Rao’s sauce achieved the #1
share in the food channel in the quarter for the first time ever.
We will continue to invest in brand building, talent and
capabilities to support our sector-leading growth and maximize
long-term shareholder value.”
Summary of Reported (GAAP) and Adjusted3
First Quarter 2023 Results
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
13 Weeks Ended |
|
|
|
|
|
|
April 1, 2023 |
|
March 26, 2022 |
|
|
Change |
|
Net sales ($ millions) |
$ |
252.8 |
|
$ |
209.9 |
|
|
20.4 |
% |
|
Net income ($ millions) |
$ |
7.8 |
|
$ |
4.1 |
|
|
93.4 |
% |
|
Net income margin (%) |
|
3.1 |
% |
|
1.9 |
% |
|
120 |
bps |
|
Adjusted net income3 |
$ |
18.1 |
|
$ |
13.8 |
|
|
31.5 |
% |
|
Diluted EPS |
$ |
0.08 |
|
$ |
0.04 |
|
|
100.0 |
% |
|
Adjusted diluted EPS3 |
$ |
0.18 |
|
$ |
0.14 |
|
|
28.6 |
% |
|
Adjusted EBITDA3($
millions) |
$ |
36.0 |
|
$ |
27.6 |
|
|
30.2 |
% |
|
Adjusted EBITDA
margin3(%) |
|
14.2 |
% |
|
13.2 |
% |
|
100 |
bps |
|
Summary of Reported and Organic1 YoY
Net Sales Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended April 1, 2023 |
|
|
|
ReportedNet Sales |
|
|
M&A |
|
|
OrganicNet Sales |
|
|
Organic Net Sales GrowthKey
Drivers |
|
|
|
% Change |
|
|
Contribution |
|
|
% Change1 |
|
|
Volume |
|
|
Price |
|
Rao’s |
|
37.7 |
|
% |
|
|
% |
|
37.7 |
|
% |
|
|
|
|
|
|
noosa |
|
8.2 |
|
% |
|
|
% |
|
8.2 |
|
% |
|
|
|
|
|
|
Michael Angelo’s |
|
(5.6 |
) |
% |
|
|
% |
|
(5.6 |
) |
% |
|
|
|
|
|
|
Total Net
Sales |
|
20.4 |
|
% |
|
6.3 |
% |
|
26.7 |
|
% |
|
15.6 |
% |
|
11.1 |
% |
First Quarter 2023 Results
Net sales of $252.8 million represented a year-over-year
increase of $42.9 million, or 20.4%. Organic net sales growth1 of
26.7% was driven by 15.6% volume and 11.1% price. Results reflect
better-than-expected performance from the Rao’s Megabrand and a
strong quarter for noosa, which generated 37.7% and 8.2% growth,
respectively. Rao’s net sales growth was primarily attributable to
strong consumption growth, which accelerated throughout the
quarter, benefitting from substantial household penetration gains
as a result of accelerated distribution growth and stepped-up
brand-building investments.
Gross profit of $70.8 million increased by $16.9 million or
31.4% versus the prior year period. Gross margin was 28.0% versus
25.7% in the prior year period. Adjusted gross profit3 of $71.1
million increased by $16.6 million or 30.4% versus the prior year
period supported by volume growth, pricing and productivity.
Adjusted gross margin3 was 28.1%, reflecting a 210-basis point
increase versus the prior year period, benefitting from pricing and
productivity, as well as favorable mix driven by sauce growth.
Total operating expenses of $49.4 million increased by $8.3 million
or 20.1% versus the prior year period. Adjusted operating expenses3
of $38.0 million increased by $8.4 million, or 28.3%, versus the
prior year period, reflecting 26.9% year-over-year growth of
combined marketing and R&D investments along with further
support for our talent and capabilities.
Net interest expense was $8.7 million compared to $6.0 million
in the prior year period due to higher interest rates.
Net income was $7.8 million, 3.1% of net sales, or $0.08 per
diluted share. This compared to net income of $4.1 million, or
$0.04 per diluted share in the prior year period. Adjusted net
income3 was $18.1 million, or $0.18 per diluted share, as compared
to adjusted net income of $13.8 million or $0.14 per diluted share
in the prior year period.
Adjusted EBITDA3 of $36.0 million increased $8.3 million or
30.2% versus the prior year period, inclusive of substantially
higher combined marketing and R&D, up 26.9% year-over-year.
Adjusted EBITDA margin3 was 14.2% versus 13.2% in the prior year
period.
Balance Sheet and Cash Flow Highlights
As of April 1, 2023, cash and cash equivalents were $153.6
million and total debt was $482.7 million, resulting in a net debt
to last twelve months adjusted EBITDA3 ratio of 2.6x.
Cash from operating activities was $17.2 million in the first
quarter, a $6.0 million increase as compared to $11.2 million in
the prior year. Higher cash flow was driven by strong net sales
growth, margin expansion and improved working capital. Capital
expenditures were $2.2 million in the quarter.
Fiscal 2023 Outlook
The Company is raising its previously provided guidance ranges
for net sales and adjusted EBITDA3.
|
|
|
|
|
|
Net sales |
|
$935-$955 million |
Adjusted EBITDA |
|
$136-$141 million |
Guidance reflects 14% to 17% organic net sales growth1 as
compared to fiscal 2022 organic net sales of $818.9 million, set
forth below, and adjusted EBITDA3 growth of 13% to 18%.
|
|
|
|
|
|
|
|
|
Net Sales |
(In
millions) |
|
|
|
Fiscal Year 2022 |
Reported Net
Sales |
|
|
|
$ |
878.4 |
|
Less: |
|
|
|
|
|
53rd Week4 |
|
|
|
|
(18.3 |
) |
Divestiture5 |
|
|
|
|
(41.2 |
) |
Organic Net
Sales |
|
|
|
$ |
818.9 |
|
Sovos Brands cannot provide a reconciliation between its
forecasted adjusted EBITDA3 and a forecasted net income without
unreasonable effort due to the inherent difficulty of forecasting
and providing reliable estimates for certain adjustment items.
These items may reside outside of the Company’s control and vary
greatly between periods and could significantly impact future
financial results. For more information regarding the use of
non-GAAP measures, please see the discussion provided under
Non-GAAP Financial Information in this press release and the
Company’s public filings.
Footnotes: (1) Organic net sales and organic net sales growth
are defined as reported net sales or reported net sales growth
excluding, when they occur, the impact of a 53rd week of shipments,
acquisitions and divestitures. For discussions of fiscal 2023
results and guidance, organic net sales growth excludes the impact
of the Birch Benders divestiture and the 53rd week in the prior
year.
(2) Source: Market performance refers to dollar sales and unit
growth rates as reported by Circana MULO in the 13-week period
ended April 2, 2023. Household penetration refers to data reported
by Circana All Outlet for the 52-week period ended April 2, 2023
compared to the 52-week period ended March 20, 2022.
(3) Adjusted gross profit, adjusted gross margin, adjusted
operating expense, adjusted operating income, EBITDA, adjusted
EBITDA, adjusted EBITDA margin, adjusted net income, and adjusted
diluted EPS are non-GAAP measures. For additional information,
including a reconciliation of adjusted results to the most directly
comparable measures presented in accordance with GAAP, see the
Non-GAAP Financial Information and Reconciliation of Non-GAAP
Financial Measures sections of this release.
(4) Reflects net sales generated by the Rao’s, Michael Angelo’s
and noosa brands in the 53rd week of Fiscal 2022.
(5) Reflects net sales for the Birch Benders brand generated in
the 53 weeks ended December 31, 2022.
Earnings Conference Call Details
The Sovos Brands management team will host a conference call and
webcast at 4:30 p.m. ET today to discuss the results. The webcast
will be available on the Investor Relations section of the
Company’s website at ir.sovosbrands.com. Those interested in
participating in the live call can dial 1-877-704-4453 or
1-201-389-0920. The webcast will be archived and available for
replay.
About Sovos Brands, Inc.Sovos Brands, Inc. is a
consumer-packaged food company focused on acquiring and building
disruptive growth brands that bring today’s consumers great tasting
food that fits the way they live. The Company’s product offerings
include a variety of pasta sauces, dry pasta, soups, frozen
entrées, frozen pizza and yogurts, all of which are sold in North
America under the brand names Rao’s, Michael Angelo’s and noosa.
All Sovos Brands’ products are built with authenticity at their
core, providing consumers with one-of-a-kind food experiences that
are genuine, delicious, and unforgettable. The Company is
headquartered in Louisville, Colorado. For more information on
Sovos Brands and its products, please visit
www.sovosbrands.com.
ContactsInvestors: Joshua
Levine IR@sovosbrands.com
Media:Lauren Armstrong
media@sovosbrands.com
Non-GAAP Financial Information
In addition to the Company’s results which are determined in
accordance with generally accepted accounting principles in the
United States (“GAAP”), the Company believes the following non-GAAP
measures presented in this press release and/or discussed on the
related teleconference call are useful in evaluating its operating
performance: EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted
EBITDA margin, adjusted gross profit, adjusted operating expenses,
adjusted operating income, adjusted income tax (expense), adjusted
effective tax rate, adjusted net income, and diluted earnings per
share from adjusted net income. We define EBITDA as net income
(loss) before net interest expense, income tax (expense) benefit,
depreciation and amortization. We define Adjusted EBITDA as EBITDA
adjusted for non-cash equity-based compensation costs,
non-recurring costs, gain (loss) on foreign currency contracts,
supply chain optimization costs, impairment of goodwill,
transaction and integration costs and IPO readiness costs. EBITDA
margin is determined by calculating the percentage EBITDA is
of net sales. Adjusted EBITDA margin is determined by calculating
the percentage Adjusted EBITDA is of net sales. Adjusted gross
profit, adjusted operating expenses, adjusted operating income,
adjusted income tax (expense) and adjusted effective tax rate, and
adjusted net income consists of gross profit, total operating
expenses, operating income (loss), reported income tax (expense)
benefit, reported effective tax rate and net income (loss) before
non-cash equity-based compensation costs, non-recurring costs, gain
(loss) on foreign currency contracts, supply chain optimization
costs, impairment of goodwill, transaction and integration costs,
IPO readiness costs, acquisition amortization and tax-related
adjustments that we do not consider in our evaluation of our
ongoing operating performance from period to period as discussed
further below. Diluted earnings per share from adjusted net income
is determined by dividing adjusted net income by the weighted
average diluted shares outstanding. Non-GAAP financial measures are
included in this release because they are key metrics used by
management to assess our operating performance. Management believes
that non-GAAP financial measures are helpful in highlighting
performance trends because non-GAAP financial measures eliminate
non-recurring and unusual items and non-cash expenses, which we do
not consider indicative of ongoing operational performance. Our
presentation of non-GAAP financial measures should not be construed
to imply that our future results will be unaffected by these items.
By providing these non-GAAP financial measures, management believes
we are enhancing investors’ understanding of our business and our
results of operations, as well as assisting investors in evaluating
how well we are executing our strategic initiatives.
EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin,
adjusted gross profit, adjusted operating expenses, adjusted
operating income, adjusted income tax (expense), adjusted effective
tax rate, adjusted net income and diluted earnings per share from
adjusted net income are not defined under GAAP. Our use of the
terms EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA
margin, adjusted gross profit, adjusted operating expenses,
adjusted operating income, adjusted income tax (expense), adjusted
effective tax rate, adjusted net income and diluted earnings per
share from adjusted net income may not be comparable to similarly
titled measures of other companies in our industry and are not
measures of performance calculated in accordance with GAAP. Our
presentation of non-GAAP financial measures is intended to provide
supplemental measures of our performance that are not required by,
or presented in accordance with, GAAP. Non-GAAP financial measures
should not be considered as alternatives to operating income
(loss), net income (loss), earnings (loss) per share, net sales or
any other performance measures derived in accordance with GAAP, or
as measures of operating cash flows or liquidity.
Forward-Looking Statements
This press release and the earnings call referencing this press
release contain forward-looking statements within the meaning of
the “safe harbor” provisions of the Private Securities Litigation
Reform Act of 1995, including but not limited to statements
regarding Sovos Brands’ market opportunity, anticipated growth, and
future financial performance, including management’s outlook for
the fiscal year ending December 30, 2023 and longer-term. These
forward-looking statements are based on Sovos Brands’ current
assumptions, expectations and beliefs and are subject to
substantial risks, uncertainties, assumptions, and changes in
circumstances that may cause Sovos Brands’ actual results,
performance, or achievements to differ materially from those
expressed or implied in any forward-looking statement.
The risks and uncertainties referred to above include regional,
national or global political, economic, business, competitive,
market and regulatory conditions and the following: adverse
consequences of the actions of the major retailers, wholesalers,
distributors and mass merchants on which we rely, including if they
give higher priority to other brands or products, take steps to
maintain or improve their margins by, among other things, raising
the on-shelf prices of our products or imposing surcharges on us,
or if they perform poorly or declare bankruptcy; our dependence on
third-party distributors and third-party co-packers, including one
co-packer for the substantial majority of our Rao’s Homemade sauce
products; inflation, including our vulnerability to decreases in
the supply of and increases in the price of raw materials,
packaging, fuel, labor, manufacturing, distribution and other
costs, and our inability to offset increasing costs through cost
savings initiatives or pricing; supply disruptions, including
increased costs and potential adverse impacts on distribution and
consumption; our inability to expand household penetration and
successfully market our products; competition in the packaged food
industry and our product categories; consolidation within the
retail environment may allow our customers to demand lower pricing,
increased promotional programs and increased deductions and
allowances, among other items; our inability to successfully
introduce new products or failure of recently launched products to
meet expectations or remain on-shelf; our inability to accurately
forecast pricing elasticities and the resulting impact on volume
growth and/or distribution gains; failure by us or third-party
co-packers or suppliers of raw materials to comply with labeling,
food safety, environmental or other laws or regulations, or new
laws or regulations; our vulnerability to the impact of severe
weather conditions, natural disasters and other natural events such
as herd, flock and crop diseases on our manufacturing facilities,
co-packers or raw material suppliers; our inability to effectively
manage our growth; geopolitical tensions, including relating to
Ukraine; the COVID-19 pandemic and associated effects; our
inability to maintain our workforce; our inability to identify,
consummate or integrate new acquisitions or realize the projected
benefits of acquisitions; erosion of the reputation of one or more
of our brands; our inability to protect ourselves from
cyberattacks; failure to protect, or litigation involving, our
tradenames or trademarks and other rights; fluctuations in currency
exchange rates could adversely affect our results of operations and
cash flows; our ability to effectively manage interest rate risk,
including through the use of hedges and other strategies or
financial products; the effects of climate change and adherence to
environmental, social and governance demands; a change in
assumptions used to value our goodwill or our intangible assets, or
the impairment of our goodwill or intangible assets; our level of
indebtedness under our First Lien Credit Agreement, which as of
April 1, 2023 was $480.8 million, and our duty to comply with
covenants under our First Lien Credit Agreement; and the interests
of our majority stockholder may differ from those of public
stockholders.
These risks and uncertainties are more fully described in Sovos
Brands’ filings with the Securities and Exchange Commission (the
“SEC”), including in the section entitled “Risk Factors” in its
Annual Report on Form 10-K for the fiscal year ended December 31,
2022, and other filings and reports that Sovos Brands may file from
time to time with the SEC. Moreover, Sovos Brands operates in a
very competitive and rapidly changing environment. New risks emerge
from time to time. It is not possible for management to predict all
risks, nor can Sovos Brands assess the impact of all factors on its
business or the extent to which any factor, or combination of
factors, may cause actual results to differ materially from those
contained in any forward-looking statements Sovos Brands may make.
In light of these risks, uncertainties and assumptions, Sovos
Brands cannot guarantee that future results, levels of activity,
performance, achievements, or events and circumstances reflected in
the forward-looking statements will occur. Forward-looking
statements represent managements’ beliefs and assumptions only as
of the date of this press release. Sovos Brands disclaims any
obligation to update forward-looking statements except as required
by law.
SOVOS BRANDS,
INC.CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS(Amounts in thousands, except for share and per
share data)(Unaudited)
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
13 Weeks Ended |
|
|
April 1, 2023 |
|
March 26, 2022 |
Net sales |
|
$ |
252,791 |
|
|
$ |
209,933 |
|
Cost of sales |
|
|
181,979 |
|
|
|
156,025 |
|
Gross
profit |
|
|
70,812 |
|
|
|
53,908 |
|
Operating expenses: |
|
|
|
|
|
|
Selling, general and administrative |
|
|
43,414 |
|
|
|
33,915 |
|
Depreciation and amortization |
|
|
5,980 |
|
|
|
7,203 |
|
Total operating
expenses |
|
|
49,394 |
|
|
|
41,118 |
|
Operating income |
|
|
21,418 |
|
|
|
12,790 |
|
Interest expense, net |
|
|
8,701 |
|
|
|
6,022 |
|
Income before income
taxes |
|
|
12,717 |
|
|
|
6,768 |
|
Income tax (expense) |
|
|
(4,871 |
) |
|
|
(2,711 |
) |
Net income |
|
$ |
7,846 |
|
|
$ |
4,057 |
|
Earnings per share: |
|
|
|
|
|
|
Basic |
|
$ |
0.08 |
|
|
$ |
0.04 |
|
Diluted |
|
$ |
0.08 |
|
|
$ |
0.04 |
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
Basic |
|
|
101,186,223 |
|
|
|
100,892,547 |
|
Diluted |
|
|
101,507,696 |
|
|
|
101,262,103 |
|
SOVOS BRANDS,
INC.CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)(Unaudited)
|
|
|
|
|
|
|
|
|
April 1, 2023 |
|
December 31, 2022 |
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
153,638 |
|
|
$ |
138,654 |
|
Accounts receivable, net |
|
|
93,447 |
|
|
|
87,695 |
|
Inventories, net |
|
|
86,727 |
|
|
|
92,602 |
|
Prepaid expenses and other current assets |
|
|
12,382 |
|
|
|
11,974 |
|
Total current assets |
|
|
346,194 |
|
|
|
330,925 |
|
Property and equipment,
net |
|
|
63,275 |
|
|
|
64,317 |
|
Operating lease right-of-use
assets |
|
|
12,724 |
|
|
|
13,332 |
|
Goodwill |
|
|
395,399 |
|
|
|
395,399 |
|
Intangible assets, net |
|
|
345,941 |
|
|
|
351,547 |
|
Other long-term assets |
|
|
2,485 |
|
|
|
3,279 |
|
TOTAL
ASSETS |
|
$ |
1,166,018 |
|
|
$ |
1,158,799 |
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
Accounts payable |
|
$ |
55,349 |
|
|
$ |
49,264 |
|
Accrued expenses |
|
|
57,679 |
|
|
|
69,571 |
|
Current portion of long-term debt |
|
|
94 |
|
|
|
99 |
|
Current portion of long-term operating lease liabilities |
|
|
3,365 |
|
|
|
3,308 |
|
Total current liabilities |
|
|
116,487 |
|
|
|
122,242 |
|
Long-term debt, net of debt issuance costs |
|
|
482,580 |
|
|
|
482,344 |
|
Deferred income taxes |
|
|
64,269 |
|
|
|
63,644 |
|
Long-term operating lease liabilities |
|
|
13,204 |
|
|
|
14,063 |
|
Other long-term liabilities |
|
|
517 |
|
|
|
483 |
|
TOTAL LIABILITIES |
|
|
677,057 |
|
|
|
682,776 |
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY: |
|
|
|
|
|
|
Preferred Stock |
|
|
— |
|
|
|
— |
|
Common Stock |
|
|
101 |
|
|
|
101 |
|
Additional paid-in-capital |
|
|
583,172 |
|
|
|
577,664 |
|
Accumulated deficit |
|
|
(95,445 |
) |
|
|
(103,291 |
) |
Accumulated other comprehensive income |
|
|
1,133 |
|
|
|
1,549 |
|
TOTAL STOCKHOLDERS’
EQUITY |
|
|
488,961 |
|
|
|
476,023 |
|
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
$ |
1,166,018 |
|
|
$ |
1,158,799 |
|
SOVOS BRANDS,
INC.CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS (Amounts in thousands)(Unaudited)
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
April 1, 2023 |
|
March 26, 2022 |
Operating activities |
|
|
|
|
|
|
Net income |
|
$ |
7,846 |
|
|
$ |
4,057 |
|
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation and amortization |
|
|
8,469 |
|
|
|
9,555 |
|
Equity-based compensation expense |
|
|
5,508 |
|
|
|
4,087 |
|
Gain on foreign currency contracts |
|
|
(133 |
) |
|
|
— |
|
Non-cash interest expense |
|
|
164 |
|
|
|
— |
|
Deferred income taxes |
|
|
758 |
|
|
|
306 |
|
Amortization of debt issuance costs |
|
|
316 |
|
|
|
316 |
|
Non-cash operating lease expense |
|
|
608 |
|
|
|
603 |
|
Provision for excess and obsolete inventory |
|
|
836 |
|
|
|
484 |
|
Other |
|
|
— |
|
|
|
(6 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable, net |
|
|
(5,752 |
) |
|
|
(12,065 |
) |
Inventories, net |
|
|
5,039 |
|
|
|
1,275 |
|
Prepaid expenses and other current assets |
|
|
(4,209 |
) |
|
|
(1,043 |
) |
Other long-term assets |
|
|
(45 |
) |
|
|
(10 |
) |
Accounts payable |
|
|
6,437 |
|
|
|
4,896 |
|
Accrued expenses |
|
|
(7,897 |
) |
|
|
(538 |
) |
Other long-term liabilities |
|
|
34 |
|
|
|
10 |
|
Operating lease liabilities |
|
|
(802 |
) |
|
|
(728 |
) |
Net cash provided by operating activities |
|
|
17,177 |
|
|
|
11,199 |
|
Investing activities |
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(2,173 |
) |
|
|
(7,180 |
) |
Net cash (used in) investing
activities |
|
|
(2,173 |
) |
|
|
(7,180 |
) |
Financing activities |
|
|
|
|
|
|
Repayments of capital lease obligations |
|
|
(20 |
) |
|
|
(24 |
) |
Net cash (used in) financing
activities |
|
|
(20 |
) |
|
|
(24 |
) |
Net increase in cash and cash equivalents |
|
|
14,984 |
|
|
|
3,995 |
|
Cash and cash equivalents at beginning of period |
|
|
138,654 |
|
|
|
66,154 |
|
Cash and cash
equivalents at end of period |
|
$ |
153,638 |
|
|
$ |
70,149 |
|
SOVOS BRANDS,
INC.RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
13 Weeks Ended |
|
(In thousands) |
|
April 1, 2023 |
|
% of Net sales |
|
March 26, 2022 |
|
% of Net sales |
|
Net income
(1) |
|
$ |
7,846 |
|
|
3.1 |
|
% |
|
$ |
4,057 |
|
|
1.9 |
|
% |
|
Interest expense, net |
|
|
8,701 |
|
|
3.4 |
|
|
|
|
6,022 |
|
|
2.9 |
|
|
|
Income tax (expense) |
|
|
(4,871 |
) |
|
(1.9 |
) |
|
|
|
(2,711 |
) |
|
(1.3 |
) |
|
|
Depreciation and amortization |
|
|
8,469 |
|
|
3.4 |
|
|
|
|
9,555 |
|
|
4.6 |
|
|
|
EBITDA(1) |
|
|
29,887 |
|
|
11.8 |
|
|
|
|
22,345 |
|
|
10.6 |
|
|
|
Non-cash equity-based compensation(2) |
|
|
5,508 |
|
|
2.2 |
|
|
|
|
4,087 |
|
|
1.9 |
|
|
|
Non-recurring costs(3) |
|
|
227 |
|
|
0.1 |
|
|
|
|
377 |
|
|
0.2 |
|
|
|
Gain on foreign currency contracts(4) |
|
|
(133 |
) |
|
(0.1 |
) |
|
|
|
— |
|
|
0.0 |
|
|
|
Supply chain optimization(5) |
|
|
128 |
|
|
0.1 |
|
|
|
|
592 |
|
|
0.3 |
|
|
|
Transaction and integration costs(6) |
|
|
338 |
|
|
0.1 |
|
|
|
|
— |
|
|
0.0 |
|
|
|
Initial public offering readiness(7) |
|
|
— |
|
|
0.0 |
|
|
|
|
220 |
|
|
0.1 |
|
|
|
Adjusted
EBITDA(1) |
|
$ |
35,955 |
|
|
14.2 |
|
% |
|
$ |
27,621 |
|
|
13.2 |
|
% |
|
(1) Net income
as a percentage of net sales is also referred to as net income
margin. EBITDA and Adjusted EBITDA as a percentage of net sales are
also referred to as EBITDA margin and Adjusted EBITDA
margin. (2) Consists
of non-cash equity-based compensation expense associated with the
grant of equity-based compensation provided to officers, directors
and
employees. (3) Consists
of costs for professional fees related to organizational
optimization and capital markets
activities. (4) Consists
of unrealized gain on foreign currency
contracts. (5) Consists
of write-downs associated with packaging optimization and a
strategic initiative to move co-packaging production from an
international supplier to a domestic
supplier. (6) Consists
of costs associated with the divestiture of the Birch Benders brand
and certain related assets, and costs associated with a potential
transaction. (7) Consists
of costs associated with building the organizational infrastructure
to support a public company environment. |
SOVOS BRANDS,
INC.RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
|
(In thousands, except share and per share
data) |
|
April 1, 2023 |
|
|
|
Gross profit |
|
Operating expenses |
|
Operating income |
|
Interest expense, net |
|
Income tax (expense) |
|
Net income |
|
As reported
(GAAP) |
|
$ |
70,812 |
|
$ |
49,394 |
|
|
$ |
21,418 |
|
|
$ |
8,701 |
|
$ |
(4,871 |
) |
|
$ |
7,846 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash equity-based compensation(1) |
|
|
— |
|
|
(5,508 |
) |
|
|
5,508 |
|
|
|
— |
|
|
— |
|
|
|
5,508 |
|
|
Non-recurring costs(2) |
|
|
— |
|
|
(227 |
) |
|
|
227 |
|
|
|
— |
|
|
— |
|
|
|
227 |
|
|
Gain on foreign currency contracts(3) |
|
|
— |
|
|
133 |
|
|
|
(133 |
) |
|
|
— |
|
|
— |
|
|
|
(133 |
) |
|
Supply chain optimization(4) |
|
|
128 |
|
|
— |
|
|
|
128 |
|
|
|
— |
|
|
— |
|
|
|
128 |
|
|
Transaction and integration costs(5) |
|
|
150 |
|
|
(188 |
) |
|
|
338 |
|
|
|
— |
|
|
— |
|
|
|
338 |
|
|
Acquisition amortization(7) |
|
|
— |
|
|
(5,606 |
) |
|
|
5,606 |
|
|
|
— |
|
|
— |
|
|
|
5,606 |
|
|
Tax effect of adjustments(8) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(1,377 |
) |
|
|
(1,377 |
) |
|
One-time tax (expense) items(9) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(21 |
) |
|
|
(21 |
) |
|
As adjusted |
|
$ |
71,090 |
|
$ |
37,998 |
|
|
$ |
33,092 |
|
|
$ |
8,701 |
|
$ |
(6,269 |
) |
|
$ |
18,122 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted (% of net sales) |
|
|
28.1 |
% |
|
15.0 |
|
% |
|
13.1 |
|
% |
|
3.4 |
% |
|
(2.5 |
) |
% |
|
7.2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.08 |
|
|
Adjusted Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.18 |
|
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted for net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,507,696 |
|
|
Diluted for adjusted net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,507,696 |
|
|
SOVOS BRANDS,
INC.RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
|
(In thousands, except share and per share
data) |
|
March 26, 2022 |
|
|
|
Gross profit |
|
Operating expenses |
|
Operating income |
|
Interest expense, net |
|
Income tax (expense) |
|
Net income |
|
As reported
(GAAP) |
|
$ |
53,908 |
|
$ |
41,118 |
|
|
$ |
12,790 |
|
$ |
6,022 |
|
$ |
(2,711 |
) |
|
$ |
4,057 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash equity-based compensation(1) |
|
|
— |
|
|
(4,087 |
) |
|
|
4,087 |
|
|
— |
|
|
— |
|
|
|
4,087 |
|
|
Non-recurring costs(2) |
|
|
— |
|
|
(377 |
) |
|
|
377 |
|
|
— |
|
|
— |
|
|
|
377 |
|
|
Supply chain optimization(4) |
|
|
592 |
|
|
— |
|
|
|
592 |
|
|
— |
|
|
— |
|
|
|
592 |
|
|
Initial public offering readiness(6) |
|
|
— |
|
|
(220 |
) |
|
|
220 |
|
|
— |
|
|
— |
|
|
|
220 |
|
|
Acquisition amortization(7) |
|
|
— |
|
|
(6,809 |
) |
|
|
6,809 |
|
|
— |
|
|
— |
|
|
|
6,809 |
|
|
Tax effect of adjustments(8) |
|
|
— |
|
|
— |
|
|
|
— |
|
|
— |
|
|
(2,360 |
) |
|
|
(2,360 |
) |
|
As adjusted |
|
$ |
54,500 |
|
$ |
29,625 |
|
|
$ |
24,875 |
|
$ |
6,022 |
|
$ |
(5,071 |
) |
|
$ |
13,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As adjusted (% of net sales) |
|
|
26.0 |
% |
|
14.1 |
|
% |
|
11.8 |
% |
|
2.9 |
% |
|
(2.4 |
) |
% |
|
6.6 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.04 |
|
|
Adjusted Diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.14 |
|
|
Weighted average shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted for net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,262,103 |
|
|
Diluted for adjusted net
income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101,262,103 |
|
|
(1) Consists of non-cash equity-based
compensation expense associated with the grant of equity-based
compensation provided to officers, directors and employees.
(2) Consists of costs for professional fees
related to organizational optimization and capital markets
activities.(3) Consists of unrealized gain on
foreign currency contracts.(4) Consists of
write-downs associated with packaging optimization and a strategic
initiative to move co-packaging production from an international
supplier to a domestic supplier.(5) Consists of
costs associated with the divestiture of the Birch Benders brand
and certain related assets and costs associated with a potential
transaction. (6) Consists of costs associated with
building the organizational infrastructure to support a public
company environment. (7) Amortization costs
associated with acquired trade names and customer
lists.(8) Tax effect was calculated using the
Company's adjusted annual effective tax
rate.(9) Represents the removal of the tax effect
of impairment of goodwill, removal for remeasurement of deferred
taxes related to intangibles for changes in deferred rate, the
removal of the tax effect of non-deductible transaction costs and
the removal of the excess tax benefits related to equity-based
compensation vesting.
SOVOS BRANDS,
INC.RECONCILIATION OF NON-GAAP FINANCIAL
MEASURES (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
13 Weeks Ended |
|
|
13 Weeks Ended |
|
|
(In thousands) |
|
April 1, 2023 |
|
|
March 26, 2022 |
|
|
Reported income tax
(expense) |
|
$ |
(4,871 |
) |
|
|
$ |
(2,711 |
) |
|
|
Non-recurring costs(1) |
|
|
(55 |
) |
|
|
|
— |
|
|
|
Supply chain optimization(2) |
|
|
(31 |
) |
|
|
|
— |
|
|
|
Transaction and integration costs(3) |
|
|
— |
|
|
|
|
(416 |
) |
|
|
Initial public offering readiness(4) |
|
|
— |
|
|
|
|
(349 |
) |
|
|
Acquisition amortization(5) |
|
|
(1,312 |
) |
|
|
|
(1,595 |
) |
|
|
Adjusted income tax
(expense) |
|
$ |
(6,269 |
) |
|
|
$ |
(5,071 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Reported effective tax
rate |
|
|
38.3 |
|
% |
|
|
40.0 |
|
% |
|
Non-recurring costs(1) |
|
|
(0.5 |
) |
|
|
|
— |
|
|
|
Supply chain optimization(2) |
|
|
(0.3 |
) |
|
|
|
— |
|
|
|
Transaction and integration costs(3) |
|
|
— |
|
|
|
|
(2.3 |
) |
|
|
Initial public offering readiness(4) |
|
|
— |
|
|
|
|
(1.9 |
) |
|
|
Acquisition amortization(5) |
|
|
(11.8 |
) |
|
|
|
(8.9 |
) |
|
|
Adjusted effective tax
rate |
|
|
25.7 |
|
% |
|
|
26.9 |
|
% |
|
(1) Tax effect adjustment of professional fees
related to organizational optimization and costs for capital
markets activities.(2) Tax effect adjustments of
write-downs associated with packaging optimization and a strategic
initiative to move co-packaging production from an international
supplier to a domestic supplier.(3) Tax effect
adjustment of costs associated with the divestiture of the Birch
Benders brand and certain related assets and costs associated with
a potential transaction. (4) Tax effect adjustment
of costs associated with building the organizational infrastructure
to support a public company environment. (5) Tax
effect adjustment of amortization costs associated with acquired
trade names and customer lists.
Sovos Brands (NASDAQ:SOVO)
Gráfico Histórico do Ativo
De Abr 2024 até Mai 2024
Sovos Brands (NASDAQ:SOVO)
Gráfico Histórico do Ativo
De Mai 2023 até Mai 2024