Biggest changeResults of Operations – Year Ended December 31, 2022 The following table sets forth key statistics for the years ended December 31, 2022, and 2021, in thousands: Year Ended December 31, Pct. 2022 2021 Change Gross billing (A) $ 59,464 $ 54,658 9 % Less: Promotional and other allowances (B) 6,423 5,059 27 % Net sales $ 53,041 $ 49,599 7 % Cost of goods sold 40,929 36,001 14 % % of Gross billing 69 % 66 % % of Net sales 77 % 73 % Gross profit $ 12,112 $ 13,598 -11 % % of Net sales 23 % 27 % Expenses Delivery and handling $ 11,603 $ 11,939 -3 % % of Net sales 22 % 24 % Dollar per case ($) 3.95 3.95 Selling and marketing 7,316 9,665 -24 % % of Net sales 14 % 19 % General and administrative 7,489 7,965 -6 % % of Net sales 14 % 16 % Provision for receivable with former related party 538 - - % of Net sales 1 % 0 % Total Operating expenses 26,946 29,569 -9 % Loss from operations $ (14,834 ) $ (15,971 ) -7 % Interest expense and other expense $ (5,223 ) $ (431 ) 1,112 % Net loss $ (20,057 ) $ (16,402 ) 22 % Loss per share – basic and diluted $ (9.07 ) $ (8.99 ) 1 % Weighted average shares outstanding - basic & diluted 2,211,319 1,824,688 21 % 35 (A) We define gross billing as the total sales for the Company unadjusted for costs related to generating those sales.
Biggest changeResults of Operations – Year Ended December 31, 2023 The following table sets forth key statistics for the years ended December 31, 2023, and 2022, in thousands: Year Ended December 31, Pct. 2023 2022 Change Gross billing (A) $ 50,689 $ 59,464 -15 % Less: Promotional and other allowances (B) 5,978 6,423 -7 % Net sales $ 44,711 $ 53,041 -16 % Cost of goods sold 31,884 40,929 -22 % % of Gross billing 63 % 69 % % of Net sales 71 % 77 % Product quality hold write-down 1,848 - -22 % % of Gross billing 4 % 0 % % of Net sales 4 % 0 % Provision for product hold 1,267 - % of Gross billing 3 % 0 % % of Net sales 3 % 0 % Gross profit $ 9,712 $ 12,112 -20 % % of Net sales 22 % 23 % Expenses Delivery and handling $ 7,561 $ 11,603 -35 % % of Net sales 17 % 22 % Dollar per case ($) 3.07 3.95 Selling and marketing 4,865 7,316 -34 % % of Net sales 11 % 14 % General and administrative 6,118 7,489 -18 % % of Net sales 14 % 14 % Provision for receivable with former related party 585 538 9 % % of Net sales 1 % 1 % Total Operating expenses 19,129 26,946 -29 % Loss from operations $ (9,417 ) $ (14,834 ) -37 % Interest expense and other expense $ (6,106 ) $ (5,223 ) 17 % Net loss $ (15,523 ) $ (20,057 ) -23 % Loss per share – basic and diluted $ (4.39 ) $ (9.07 ) -52 % Weighted average shares outstanding – basic & diluted 3,537,882 2,211,319 60 % 20 (A) We define gross billing as the total sales for the Company unadjusted for costs related to generating those sales.
In addition, we use Modified EBITDA in developing our internal budgets, forecasts and strategic plan; in analyzing the effectiveness of our business strategies in evaluating potential acquisitions; making compensation decisions; and in communications with our board of directors concerning our financial performance.
In addition, we use Modified EBITDA in developing our internal budgets, forecasts and strategic plan; in analyzing the effectiveness of our business strategies in evaluating potential acquisitions; making compensation decisions; and in communications with our board of directors concerning our financial performance.
There were no changes to our critical accounting policies described in the consolidated financial statements included in this Annual Report on Form 10-K for the fiscal year ended December 31, 2021, that impacted our condensed consolidated financial statements and related notes included herein. Recent Accounting Pronouncements See Note 2 of the financial statements for a discussion of recent accounting pronouncements.
There were no changes to our critical accounting policies described in the consolidated financial statements included in this Annual Report on Form 10-K for the fiscal year ended December 31, 2022, that impacted our condensed consolidated financial statements and related notes included herein. Recent Accounting Pronouncements See Note 2 of the financial statements for a discussion of recent accounting pronouncements.
Sales, Cost of Sales, and Gross Margins The following chart sets forth key statistics for the transition of the Company’s top line activity through the years ended December 31, 2022.
Sales, Cost of Sales, and Gross Margins The following chart sets forth key statistics for the transition of the Company’s top line activity through the years ended December 31, 2023.
Additionally, the Company was negatively impacted by supply chain challenges impacting our ability to benefit from strong demand for, and increased sales of our product. The disruption caused by labor shortages, significant raw material cost inflation, logistics issues and increased freight costs, and ongoing port congestion, resulted in suppressed margins and net income.
The Company has been negatively impacted by supply chain challenges impacting our ability to benefit from strong demand for, and increased sales of our product. The disruption caused by labor shortages, significant raw material cost inflation, logistics issues and increased freight costs, and ongoing port congestion, resulted in suppressed margins.
Delivery costs in the year ended December 31, 2022, were 22% of net sales and $3.95 per case, compared to 24% of net sales and $3.95 per case during the same period last year. Selling and Marketing Expenses Marketing expenses consist of direct marketing, marketing labor, and marketing support costs.
Delivery costs in the year ended December 31, 2023, were 17% of net sales and $3.07 per case, compared to 22% of net sales and $3.95 per case during the same period last year. Selling and Marketing Expenses Marketing expenses consist of direct marketing, marketing labor, and marketing support costs.
Modified EBITDA has limitations as an analytical tool, which includes, among others, the following: ● Modified EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; ● Modified EBITDA does not reflect changes in, or cash requirements for, our working capital needs; ● Modified EBITDA does not reflect future interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; and ● Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Modified EBITDA does not reflect any cash requirements for such replacements.
Modified EBITDA has limitations as an analytical tool, which includes, among others, the following: ● Modified EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; ● Modified EBITDA does not reflect changes in, or cash requirements for, our working capital needs; ● Modified EBITDA does not reflect future interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; and ● Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Modified EBITDA does not reflect any cash requirements for such replacements. 24 Liquidity For the year ended December 31, 2023, the Company recorded a net loss of $15,523 and used cash in operations of $4,266.
As a percentage of net sales, selling and marketing costs decreased to 14% during the year ended December 31, 2022, as compared to 19% during the same period last year.
As a percentage of net sales, selling and marketing were 11% of net sales during the year ended December 31, 2023, as compared to 14% of net sales during the same period last year.
Selling expenses consist of all other selling-related expenses including personnel and contractor support. Total selling and marketing expenses decreased $2,349 to $7,316 during the year ended December 31, 2022, compared to $9,665 during the same period last year.
Selling expenses consist of all other selling-related expenses including personnel and contractor support. Total selling and marketing expenses were $4,865 during the year ended December 31, 2023, compared to $7,316 during the same period last year.
Although the U.S. economy continued to grow during the first quarter of 2022, the continuing impact of the COVID-19 pandemic, higher inflation, the actions by the Federal Reserve to address inflation, and rising energy prices create uncertainty about the future economic environment which will continue to evolve and may impact our business in future periods.
Recent Trends – Market Conditions Although the U.S. economy continued to grow throughout 2023, the higher inflation, the actions by the Federal Reserve to address inflation, and rising energy prices create uncertainty about the future economic environment which will continue to evolve and may impact our business in future periods.
Loss from Operations The loss from operations was $14,834 for the year ended December 31, 2022, as compared to a loss of $15,971 in the same period last year driven by decreased gross profit partially offset by decreases in operating expenses discussed above.
Loss from Operations The loss from operations was $9,417 for the year ended December 31, 2023, as compared to a loss of $14,834 in the same period last year driven by decreased gross profit and decreases in operating expenses discussed above. Interest Expense Interest expense for the year ended December 31, 2023, consisted of $6,106 of interest expense.
Results of Operations Overview During the year ended December 31, 2022, the Company continued to strengthen its supply chain, implement gross margin enhancement initiatives, drive efficiencies in transportation and warehouse costs and reduce operating expenses. In addition, it continues to build its innovation pipeline with sustained growth in Reed’s Real Ginger Ale and Reed’s Classic Mule.
Results of Operations Overview During the year ended December 31, 2023, the Company continued to strengthen its supply chain, implement gross margin enhancement initiatives, drive efficiencies in transportation and warehouse costs and reduce operating expenses.
Although we regularly monitor companies in our supply chain, and use alternative suppliers when necessary and available, supply chain constraints could cause a disruption in our ability to obtain raw materials required to manufacture our products and adversely affect our operations. We expect the inflationary trends and supply chain pressures to continue throughout 2023.
Although we regularly monitor companies in our supply chain, and use alternative suppliers when necessary and available, supply chain constraints could cause a disruption in our ability to obtain raw materials required to manufacture our products and adversely affect our operations. During the year ended December 31, 2023, the Company experienced moderation from the elevated freight costs experienced in 2022.
We define Modified EBITDA as net income (loss), plus interest expense, depreciation and amortization, stock-based compensation, changes in fair value of warrant expense, legal settlement, and one-time restructuring-related costs including employee severance and asset impairment.
We define Modified EBITDA as net income (loss), plus interest expense, tax expense, depreciation and amortization, stock-based compensation, changes in fair value of warrant expense, legal and insurance settlements, inventory write-offs associated with exited categories and major packaging and formula changes, one-time changes in policy, impact of changes to accounting methodology and one-time restructuring-related costs including employee severance and asset impairment.
Core brand gross billing increased by 3% to $54,613 compared to the same period last year, driven by Reed’s volume decline of 1% and Virgil’s volume decline of 13%. The result is an increase in total gross billing of 9%, to $59,464 in the year ended December 31, 2022, from $54,658 during the year ended December 31, 2021.
Core brand gross billing decreased by 11% to $48,778 compared to $54,613 during the same period last year, driven by a Reed’s volume decline of 3% and Virgil’s volume decline of 28%. The result is a decrease in total gross billing of 15%, to $50,689 during the year ended December 31, 2023, from $59,464 in the same period last year.
Our ability to obtain additional financing in the debt and equity capital markets is subject to several factors, including market and economic conditions, our performance and investor sentiment with respect to us and our industry.
Our ability to obtain additional financing in the debt and equity capital markets is subject to several factors, including market and economic conditions, our performance and investor sentiment with respect to us and our industry. Critical Accounting Policies and Estimates The preparation of the Company’s financial statements in conformity with generally accepted accounting principles in the United States (“U.S.
Management believes that the presentation of gross billing provides a useful measure of Reed’s operating performance. 33 Amounts presented in the discussion below are in thousands, except share and per share amounts.
Management utilizes gross billing to monitor operating performance of products and salespersons, which performance can be masked by the effect of promotional or other allowances. Management believes that the presentation of gross billing provides a useful measure of Reed’s operating performance. Amounts presented in the discussion below are in thousands, except share and per share amounts.
The cost of goods sold per case on core brands was $13.59 during the year ended December 31, 2022, compared to $11.63 for the same period last year. Gross Margin Gross margin was 23% for the year ended December 31, 2022, compared to 27% for the same period last year.
The total cost of goods per case decreased to $14.22 per case for the year ended December 31, 2023, from $13.92 per case for the same period last year. The cost of goods sold per case on core brands was $12.82 during the year ended December 31, 2023, compared to $13.59 for the same period last year.
Modified EBITDA In addition to our GAAP results, we present Modified EBITDA as a supplemental measure of our performance.
During the same period last year, interest expense consisted of $5,223 of interest expense. Modified EBITDA In addition to our GAAP results, we present Modified EBITDA as a supplemental measure of our performance.
The decrease was driven by lower employee related costs, stock compensation, distributor buyouts and reduced sampling and marketing spend partially offset by higher broker fees. 37 General and Administrative Expenses General and administrative expenses consist primarily of the cost of executive, administrative, operations and finance personnel, as well as professional fees.
The decrease was driven by lower marketing related expenditures, headcount, broker commissions, information technology charges, travel and entertainment expenses partially offset by stock compensation and trade show expenses. General and Administrative Expenses General and administrative expenses consist primarily of the cost of executive, administrative, and finance personnel, as well as professional fees.
Gross billing represents invoiced amounts to distributors and retailers, excluding sales adjustments. Gross billing may include deductions from MSRP or “list price”, where applicable, and excludes promotional costs of generating such sales. Management utilizes gross billing to monitor operating performance of products and salespersons, which performance can be masked by the effect of promotional or other allowances.
The following discussion also includes the use of gross billing, a key performance indicator and metric. Gross billing represents invoiced amounts to distributors and retailers, excluding sales adjustments. Gross billing may include deductions from MSRP or “list price”, where applicable, and excludes promotional costs of generating such sales.
Our presentation of Modified EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. 38 Set forth below is a reconciliation of net loss to Modified EBITDA for the year ended December 31, 2022, and 2021 (in thousands): Year Ended December 31, 2022 2021 Net loss $ (20,057 ) $ (16,402 ) Modified EBITDA adjustments: Depreciation and amortization 225 243 Interest expense 5,223 1,201 Stock option and other noncash compensation 859 1,927 Provision for receivable with former related party 538 - Gain on extinguishment of debt - (770 ) Legal settlement - 292 Severance costs 66 - Total EBITDA adjustments $ 6,911 $ 2,893 Modified EBITDA $ (13,146 ) $ (13,509 ) We present Modified EBITDA because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
Set forth below is a reconciliation of net loss to Modified EBITDA for the year ended December 31, 2023, and 2022 (in thousands): Year Ended December 31, 2023 2022 Net loss $ (15,523 ) $ (20,057 ) Modified EBITDA adjustments: Depreciation and amortization 281 225 Interest expense 6,106 5,223 Tax expense 251 - Stock option and other noncash compensation 493 859 Provision for receivable with former related party 585 538 Product quality hold write-down 1,267 - Inventory write-offs associated with exited categories and major packaging and formula changes 1,848 One-time change in policy for discounts 756 - Legal settlement 12 - Severance costs 256 66 Total EBITDA adjustments $ 11,855 $ 6,911 Modified EBITDA $ (3,668 ) $ (13,146 ) We present Modified EBITDA because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance.
As a percentage of net sales, cost of goods sold for the year ended December 31, 2022, was 77% as compared to 73% for the same period last year. The total cost of goods per case increased to $13.92 per case in the year ended December 31, 2022, from $11.91 per case for the same period last year.
Cost of Goods Sold Cost of goods sold decreased $9,045 during the year ended December 31, 2023, as compared to the same period last year. As a percentage of net sales, cost of goods sold for the year ended December 31, 2023, was 71% as compared to 77% for the same period last year.
You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating Modified EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation.
In evaluating Modified EBITDA, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of Modified EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
Total Total Per Case Per Case 2022 2021 vs PY 2022 2021 vs PY Cases: Reed’s 1,582 1,605 -1 % Virgil’s 1,209 1,388 -13 % Total Core 2,791 2,993 -7 % Non-Core 131 2 6432 % Candy 18 28 -36 % Total 2,940 3,023 -3 % Gross Billing: Core $ 54,613 $ 53,263 3 % $ 19.6 $ 17.8 10 % Non-Core 4,032 362 1014 % 30.9 181.0 -83 % Candy 819 1,033 -21 % 45.3 36.9 23 % Total $ 59,464 $ 54,658 9 % 20.2 18.1 12 % Discounts: Total $ (6,423 ) $ (5,059 ) 27 % $ (2.2 ) $ (1.7 ) 31 % COGS: Core $ (37,931 ) $ (34,804 ) 9 % $ (13.6 ) $ (11.6 ) 17 % Non-Core (2,568 ) (304 ) 745 % (19.7 ) $ (152.0 ) -87 % Candy (430 ) (893 ) -52 % (23.8 ) $ (31.9 ) -25 % Total $ (40,929 ) $ (36,001 ) 14 % $ (13.9 ) $ (11.9 ) 17 % Gross Margin: $ 12,112 $ 13,598 -11 % $ 4.1 $ 4.5 -8 % as % Net Sales 23 % 27 % 36 Sales, Cost of Sales, and Gross Margins As part of the Company’s ongoing initiative to simplify and streamline operations the Company has identified core products on which to place its strategic focus.
Total Total Per Case Per Case 2023 2022 vs PY 2023 2022 vs PY Cases: Reed’s 1,530 1,582 -3 % Virgil’s 870 1,209 -28 % Total Core 2,400 2,791 -14 % Non-Core 60 149 -60 % Total 2,460 2,940 -16 % Gross Billing: Core $ 48,778 $ 54,613 -11 % $ 20.32 $ 19.57 4 % Non-Core 1,911 4,851 -61 % 31.85 32.56 -2 % Total $ 50,689 $ 59,464 -15 % 20.61 20.23 2 % Discounts: Total $ (5,978 ) $ (6,423 ) -7 % $ (2.4 3) $ (2.18 ) 11 % COGS: Core $ (30,777 ) $ (37,931 ) -19 % $ (12.82 ) $ (13.59 ) -6 % Non-Core (4,222 ) (2,998 ) -41 % (70.46 ) $ (20.12 ) 250 % Total $ (34,999 ) $ (40,929 ) -14 % $ (14.22 ) $ (13.92 ) 2 % Gross Margin: $ 9,712 $ 12,112 -1 9 % $ 3.95 $ 4.1 2 -4 % as % Net Sales 22 % 23 % 21 Sales, Cost of Sales, and Gross Margins Sales As part of the Company’s ongoing initiative to simplify and streamline operations the Company has identified core products on which to place its strategic focus.
While the average cost of shipping and handling for the year ended December 31, 2022, was $3.95 per case, which is the same as the $3.95 per case for the year ended December 31, 2021, it was significantly higher during the first half of the year, however, was significantly reduced during the second half of the year.
The average cost of shipping and handling for year ended December 31, 2023, was $3.07 per case, as compared to $3.95 per case for the year ended December 31, 2022.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes appearing elsewhere in this Annual Report. This discussion and analysis may contain forward-looking statements based on assumptions about our future business.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes appearing elsewhere in this report. 18 In addition to our GAAP results, the following discussion includes Modified EBITDA as a supplemental measure of our performance.
As a result, net sales revenue grew 7% in the year ended December 31, 2022, to $53,041, compared to $49,599 in the same period last year. Cost of Goods Sold Cost of goods sold increased $4,928 during the year ended December 31, 2022, as compared to the same period last year.
Discounts as a percentage of gross sales were 12% compared to 11% in the same period last year. As a result, net sales revenue decreased 16% for the year ended December 31, 2023, to $44,711, compared to $53,041 in the same period last year.
Delivery and handling expense decreased by $336 in the years ended December 31, 2022, to $11,603 from $11,939 in the same period last year, driven by decreased volumes, ecommerce fulfilment costs, and decreasing freight rates due to market conditions.
Delivery and handling expenses decreased by $4,042 in the year ended December 31, 2023, to $7,561 from $11,603 in the same period last year, driven by our efforts to mitigate inflationary costs.
At the end of the first quarter, the Company shipped its rebranded Virgil’s zero sugar line in 12 oz. sleek cans and produced its new line of Reed’s Hard Ginger Ale. The Company remains focused on driving sales growth, improving gross margin, and reducing freight costs.
In addition, it continues to build its innovation pipeline with sustained growth in Reed’s Real Ginger Ale, Virgil’s Zero Sugar handcrafted sodas, Reed’s Classic and Stormy Mule, and Reed’s Hard Ginger Ale. The Company remains focused on driving sales growth, improving gross margin, and reducing freight costs.
Historically, we have financed our operations through public and private sales of common stock, issuance of preferred and common stock, convertible debt instruments, term loans and credit lines from financial institutions, and cash generated from operations.
These assumptions include, among other factors, management’s ability to raise additional capital, and the expected timing and nature of the Company’s forecasted cash expenditures. Historically, the Company has financed its operations through public and private sales of common stock, convertible debt instruments, credit lines from financial institutions, and cash generated from operations.
We define Modified EBITDA as net income (loss), plus interest expense, depreciation and amortization, stock-based compensation, changes in fair value of warrant expense, legal settlement, and one-time restructuring-related costs including employee severance and asset impairment. The following discussion also includes the use of gross billing, a key performance indicator and metric.
We define Modified EBITDA as net income (loss), plus interest expense, tax expense, depreciation and amortization, stock-based compensation, changes in fair value of warrant expense, legal and insurance settlements, inventory write-offs associated with exited categories and major packaging and formula changes, one-time changes in policy, impact of changes to accounting methodology and one-time restructuring-related costs including employee severance and asset impairment. 23 Management considers our core operating performance to be that which our managers can affect in any particular period through their management of the resources that affect our underlying revenue and profit generating operations during that period.
Operating Expenses Delivery and Handling Expenses Delivery and handling expenses consist of delivery costs to customers and warehousing costs incurred for handling our finished goods after production.
Excluding the one-time adjustments related to discounts, inventory write-offs, and provision for product quality hold write-down. discussed above, gross margin would have been 30% for the year ended December 31, 2023. 22 Operating Expenses Delivery and Handling Expenses Delivery and handling expenses consist of delivery costs to customers and warehousing costs incurred for handling our finished goods after production.
These core products consist of Reed’s and Virgil’s branded beverages. Non-core products consist primarily of Wellness Shots, candy and slower selling discontinued Reed’s and Virgil’s SKUs. Core beverage volume for the year ended December 31, 2022, represents 95% of all beverage volume.
These core products consist of Reed’s and Virgil’s branded beverages. Non-core products consist primarily of Private Label, Wellness Shots, candy and slower selling discontinued Reed’s and Virgil’s SKUs. During 2023, the Company licensed its candy business to Rootstock Trading, a company founded and owned by our former Chief Sales Officer, Neal Cohane.