Biggest changeKey Factors Affecting Our Results of Operations We consider the following to be the key factors affecting our results of operations: • Our ability to further penetrate markets with our existing products; • Our ability to introduce new products and product lines that complement our core business; • Decreasing interest in some tobacco products among consumers; • Price sensitivity in our end-markets; • Marketing and promotional initiatives, which cause variability in our results; • Cost related to increasing regulation of promotional and advertising activities; • General economic conditions, including consumer access to disposable income and other conditions affecting purchasing power such as inflation and the interest rate environment; • Labor and production costs; • Cost of complying with regulation, including the “deeming regulation”, as well as the unpredictable nature of the regulatory regimes; • Changes to U.S. trade policies; • Counterfeit and other illegal products in our end-markets; • Currency fluctuations; • Our ability to identify attractive acquisition opportunities; and • Our ability to successfully integrate acquisitions. 40 Table of Contents Results of Operations Summary The table and discussion set forth below relates to our consolidated results of continuing operations for the years ended: (in thousands) For the years ended December 31, 2024 2023 % Change 2022 % Change Consolidated Results of Operations Data: Net sales Zig-Zag products $ 192,394 $ 180,455 6.6 % $ 190,403 -5.2 % Stoker’s products 168,266 144,609 16.4 % 130,826 10.5 % Total net sales 360,660 325,064 11.0 % 321,229 1.2 % Cost of sales 159,095 142,122 11.9 % 143,399 -0.9 % Gross profit Zig-Zag products 106,585 101,055 5.5 % 106,576 -5.2 % Stoker’s products 94,980 81,887 16.0 % 71,254 14.9 % Total gross profit 201,565 182,942 10.2 % 177,830 2.9 % Selling, general, and administrative expenses 122,407 104,327 17.3 % 103,822 0.5 % Other operating income (1,674 ) (4,345 ) -61.5 % - NM Operating income Zig-Zag products 66,697 68,280 -2.3 % 73,342 -6.9 % Stoker's products 68,272 62,208 9.7 % 53,331 16.6 % Total segment operating income 134,969 130,488 3.4 % 126,673 3.0 % Corporate unallocated (54,137 ) (47,528 ) 13.9 % (52,665 ) -9.8 % Total operating income 80,832 82,960 -2.6 % 74,008 12.1 % Interest expense, net 13,983 14,645 -4.5 % 19,524 -25.0 % Investment loss 1,893 11,914 -84.1 % 13,303 -10.4 % Other income - (4,000 ) -100.0 % - NM Gain on extinguishment of debt - (1,664 ) -100.0 % (885 ) 88.0 % Income from continuing operations before income taxes 64,956 62,065 4.7 % 42,066 47.5 % Income tax expense 16,929 23,999 -29.5 % 10,980 118.6 % Consolidated net income from continuing operations 48,027 38,066 26.2 % 31,086 22.5 % Net income (loss) attributable to non-controlling interest 701 (681 ) -202.9 % (484 ) 40.7 % Net income from continuing operations attributable to Turning Point Brands, Inc. $ 47,326 $ 38,747 22.1 % $ 31,570 22.7 % Comparison of Year Ended December 31, 2024, to Year Ended December 31, 2023 Net Sales : For the year ended December 31, 2024, consolidated net sales increased $35.6 million, or 11.0%, compared to the prior year period, driven by increases in net sales across both segments.
Biggest changeKey Factors Affecting Our Results of Operations We consider the following to be the key factors affecting our results of operations: • Our ability to further penetrate markets with our existing products; • Our ability to introduce new products and product lines that complement our core business; • Decreasing interest in some tobacco products among consumers; • Competition; • Price sensitivity in our end-markets; • Marketing and promotional initiatives, which cause variability in our results; • Cost related to increasing regulation of promotional and advertising activities; • General economic conditions, including consumer access to disposable income and other conditions affecting purchasing power such as inflation and the interest rate environment; • Labor and production costs; • Cost of complying with regulation as well as the unpredictable nature of the regulatory regimes; • Changes to U.S. trade policies, especially related to import tariffs; • Counterfeit and other illegal products in our end-markets; • Currency fluctuations; • Our ability to identify attractive acquisition opportunities; and • Our ability to successfully integrate acquisitions. 39 Table of Contents Results of Operations Summary The table and discussion set forth below relates to our consolidated results of continuing operations for the years ended: (in thousands) For the years ended December 31, 2025 2024 % Change Consolidated Results of Operations Data: Net sales Zig-Zag products $ 178,478 $ 192,394 -7.2 % Stoker’s products 284,584 168,266 69.1 % Total net sales 463,062 360,660 28.4 % Cost of sales 198,748 159,095 24.9 % Gross profit Zig-Zag products 95,901 106,585 -10.0 % Stoker’s products 168,413 94,980 77.3 % Total gross profit 264,314 201,565 31.1 % Selling, general, and administrative expenses 168,987 122,407 38.1 % Other operating income - (1,674 ) -100.0 % Operating income Zig-Zag products $ 58,941 $ 66,697 -11.6 % Stoker's products 109,105 68,272 59.8 % Total segment operating income $ 168,046 $ 134,969 24.5 % Corporate unallocated (72,719 ) (54,137 ) 34.3 % Total operating income $ 95,327 $ 80,832 17.9 % Other income (6,616 ) - 100.0 % Interest expense, net 17,466 13,983 24.9 % Investment (gain) loss (1,060 ) 1,968 -153.9 % (Income) losses from equity method investment 1,159 (75 ) -1645.3 % Loss on extinguishment of debt 1,235 - 100.0 % Income from continuing operations before income taxes 83,143 64,956 28.0 % Income tax expense 14,991 16,929 -11.4 % Consolidated net income from continuing operations 68,152 48,027 41.9 % Net income attributable to non-controlling interest 9,987 701 1324.7 % Net income from continuing operations attributable to Turning Point Brands, Inc. $ 58,165 $ 47,326 22.9 % Comparison of Year Ended December 31, 2025, to Year Ended December 31, 2024 Net Sales : For the year ended December 31, 2025, consolidated net sales increased $102.4 million, or 28.4%, compared to the prior year period, primarily driven by an increase in net sales in the Stoker's segment mainly relating to modern oral growth.
After giving effect to the issuance of the 2032 Notes and redemption of the 2026 Notes in February 2025, our cash on hand would have been $90.2 million as of December 31, 2024 and borrowing availability under the ABL would have remained the same. We have no borrowings outstanding under our ABL as of December 31, 2024.
After giving effect to the issuance of the 2032 Notes and redemption of the 2026 Notes in February 2025, our cash on hand would have been $90.2 million as of December 31, 2024, and borrowing availability under the ABL would have remained the same. We have no borrowings outstanding under our ABL as of December 31, 2025.
For instance, the Company is generally permitted to make restricted payments, including the payment of dividends to shareholders, provided that, at the time of payment, or as a result of payment, the Company is not in default on its debt covenants; however, there are earnings and market capitalization requirements that if not met could limit the aggregate amount of quarterly dividends payable during a fiscal year.
For instance, the Company is generally permitted to make restricted payments, including the payment of dividends to shareholders, provided that, at the time of payment, or as a result of payment, the Company is not in default on its covenants; however, there are earnings and market capitalization requirements that if not met could limit the aggregate amount of quarterly dividends payable during a fiscal year.
Our core Zig-Zag products and Stoker’s products segments primarily generate revenues from the sale of our products to wholesale distributors who, in turn, resell the products to retail operations. Our net sales, which include federal excise taxes, consist of gross sales net of cash discounts, returns, and selling and marketing allowances.
Our Zig-Zag products and Stoker’s products segments primarily generate revenues from the sale of our products to wholesale distributors who, in turn, resell the products to retail operations. Our net sales, which include federal excise taxes, consist of gross sales net of cash discounts, returns, and selling and marketing allowances.
For information regarding our long-term debt obligations and cash payment obligations thereunder, please see Note 14, “Notes Payable and Long-Term Debt” in Notes to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K.
For information regarding our long-term debt obligations and cash payment obligations thereunder, please see above and Note 14, “Notes Payable and Long-Term Debt” in Notes to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K.
Applicable Margin Applicable Margin Level Historical Excess Availability for SOFR Loans or Base Rate Loans I Greater than or equal to 66.66% 1.75 % 0.75 % II Less than 66.66%, but greater than or equal to 33.33% 2.00 % 1.00 % III Less than 33.33% 2.25 % 1.25 % The 2023 ABL Facility also requires the Company and its restricted subsidiaries to maintain a fixed charge coverage ratio of at least 1.00 to 1.00 as of the end of any four consecutive fiscal quarters if excess availability is less than the greater of (a) 12.5% of the line cap and (b) $9.4 million, at any time and continuing until excess availability is equal to or exceeds the greater of (i) 12.5% of the line and (ii) $9.4 million for thirty (30) consecutive calendar days with the $9.4 million level automatically increased in proportion to the amount of any increase in the aggregate revolving credit commitments thereunder in connection with any incremental facility. 48 Table of Contents The 2023 ABL Facility will mature on the earlier of (x) November 7, 2027 and (y) the date that is 91 days prior to the maturity date of any material debt of the ABL Borrower or the Company or any of its restricted subsidiaries (subject to customary extensions agreed by the lenders thereunder); provided that clause (y) will not apply to the extent that on any applicable date of determination (on any date prior to the date set forth in clause (y)), (A) the sum of (x) cash that is held in escrow for the repayment of such material debt pursuant to arrangements satisfactory to the Administrative Agent, (y) cash that is held in accounts with the Administrative Agent and/or the Additional Collateral Agent, plus (z) excess availability, is sufficient to repay such material debt and (B) the ABL Borrower has excess availability of at least $15.0 million after giving effect to such repayment of material debt, including any borrowings under the commitments in connection therewith.
Applicable Margin Applicable Margin Level Historical Excess Availability for SOFR Loans or Base Rate Loans I Greater than or equal to 66.66% 1.75 % 0.75 % II Less than 66.66%, but greater than or equal to 33.33% 2.00 % 1.00 % III Less than 33.33% 2.25 % 1.25 % The 2023 ABL Facility also requires the Company and its restricted subsidiaries to maintain a fixed charge coverage ratio of at least 1.00 to 1.00 as of the end of any four consecutive fiscal quarters if excess availability is less than the greater of (a) 12.5% of the line cap and (b) $9.4 million, at any time and continuing until excess availability is equal to or exceeds the greater of (i) 12.5% of the line and (ii) $9.4 million for thirty (30) consecutive calendar days with the $9.4 million level automatically increased in proportion to the amount of any increase in the aggregate revolving credit commitments thereunder in connection with any accordion facility. 45 Table of Contents The 2023 ABL Facility will mature on the earlier of (x) November 7, 2027 and (y) the date that is 91 days prior to the maturity date of any material debt of the ABL Borrower or the Company or any of its restricted subsidiaries (subject to customary extensions agreed by the lenders thereunder); provided that clause (y) will not apply to the extent that on any applicable date of determination (on any date prior to the date set forth in clause (y)), (A) the sum of (x) cash that is held in escrow for the repayment of such material debt pursuant to arrangements satisfactory to the Administrative Agent, (y) cash that is held in accounts with the Administrative Agent and/or the Additional Collateral Agent, plus (z) excess availability, is sufficient to repay such material debt and (B) the ABL Borrower has excess availability of at least $15.0 million after giving effect to such repayment of material debt, including any borrowings under the commitments in connection therewith.
Any future increases in federal excise taxes on the Company’s products could have a material adverse effect on the results of operations or financial condition of the Company. The Company is unable to predict the likelihood of passage of future increases in federal excise taxes.
Any future increases in federal excise taxes on the Company’s products could have a material adverse effect on the results of operations or financial condition of the Company. The Company is unable to predict the likelihood of future increases in federal excise taxes.
In our Stoker’s products segment, we (i) manufacture and market moist snuff tobacco (“MST”) and (ii) contract for and market FRE ®, our modern oral product; and (iii) contract for and market loose-leaf chewing tobacco products. 39 Table of Contents Our portfolio of brands includes some of the most widely recognized names in the alternative smoking accessories and OTP industries such as Zig-Zag ® and Stoker ’ s ® .
In our Stoker’s products segment, we (i) manufacture and market moist snuff tobacco (“MST”) and (ii) contract for and market FRE ®, our modern oral product; and (iii) contract for and market loose-leaf chewing tobacco products. 38 Table of Contents Our portfolio of brands includes some of the most widely recognized names in the alternative smoking accessories and OTP industries such as Zig-Zag ® and Stoker ’ s ® .
This system enables us to understand individual product share and volume trends across multiple categories down to the individual retail store level, allowing us to allocate field salesforce coverage to the highest opportunity stores. Our sales and marketing group of approximately 200 professionals utilize the MSAi system to efficiently target markets and sales channels with the highest sales potential.
This system enables us to understand individual product share and volume trends across multiple categories down to the individual retail store level, allowing us to allocate field salesforce coverage to the highest opportunity stores. Our sales and marketing group of approximately 257 professionals utilize the MSAi system to efficiently target markets and sales channels with the highest sales potential.
We rely on long-standing relationships with high-quality, established manufacturers to provide the majority of our produced products. Approximately 70% of our production, as measured by net sales, is outsourced to suppliers. The remaining production consists primarily of our moist snuff tobacco operations located in Dresden, Tennessee and Louisville, Kentucky.
We rely on long-standing relationships with high-quality, established manufacturers to provide the majority of our produced products. Approximately 75% of our production, as measured by net sales, is outsourced to suppliers. The remaining production consists primarily of our moist snuff tobacco operations located in Dresden, Tennessee, and Louisville, Kentucky.
As a result, Company’s management believes it is most appropriate to assess the performance of the Company’s business – the sale of our various products - without regard to these costs and believes that adjusting for these costs provides investors and the public markets with the most meaningful metrics to assess performance of the business. Non-U.S.
As a result, Company’s management believes it is most appropriate to assess the performance of the Company’s business – the sale of its various products - without regard to these costs and believes that adjusting for these costs provides investors and the public markets with the most meaningful metrics to assess performance of the business. Non-U.S.
These regulations are required to go through the formal rulemaking process where we have had the opportunity to provide comments with regard to the impact such standards would have on our products. As of January 2025, these proposed rules were withdrawn or otherwise delayed.
These regulations are required to go through the formal rulemaking process where we have had the opportunity to provide comments with regard to the impact such standards would have on our products. As of February 2025, these proposed rules were withdrawn or otherwise delayed.
Customs and Border Protection. 52 Table of Contents On May 4, 2022, the FDA proposed two tobacco product standards related to combusted tobacco products: (1) a ban on menthol as a characterizing flavor in cigarettes; and (2) a ban on all characterizing flavors (including menthol) in cigars.
Customs and Border Protection. 49 Table of Contents On May 4, 2022, the FDA proposed two tobacco product standards related to combusted tobacco products: (1) a ban on menthol as a characterizing flavor in cigarettes; and (2) a ban on all characterizing flavors (including menthol) in cigars.
“Business - Distribution and Supply Agreements.” Master Settlement Agreement On November 23, 1998, the major U.S. cigarette manufacturers, Philip Morris USA, Inc., Brown & Williamson Tobacco Corporation, Lorillard Tobacco Company and R.J. Reynolds Tobacco Company, entered into the MSA with attorneys general representing states that agreed to settle certain recovery actions (the “Settling States”).
“Business - Distribution and Supply Agreements.” 47 Table of Contents Master Settlement Agreement On November 23, 1998, the major U.S. cigarette manufacturers, Philip Morris USA, Inc., Brown & Williamson Tobacco Corporation, Lorillard Tobacco Company and R.J. Reynolds Tobacco Company, entered into the MSA with attorneys general representing states that agreed to settle certain recovery actions (the “Settling States”).
The Company believes it is appropriate to adjust for this spend as the costs are incurred in connection with what we view as a non-traditional regulatory process that requires applications be submitted for covered products that are already on the market.
The Company believes it is appropriate to adjust for this spend as the costs are incurred in connection with what it views as a non-traditional regulatory process that requires applications be submitted for covered products that are already on the market.
The Company is required under the terms of the indentures governing the Notes to present additional information that reflects the financial condition and results of operations of the Company and its Restricted Subsidiaries separate from the financial condition and results of operations of the Company’s Unrestricted Subsidiaries as of and for the periods presented.
The Company is required under the terms of the indenture governing the 2032 Notes to present additional information that reflects the financial condition and results of operations of the Company and its Restricted Subsidiaries separate from the financial condition and results of operations of the Company’s Unrestricted Subsidiaries as of and for the periods presented.
The following table sets forth the market share and category rank of our core products and demonstrates their industry positions within measured distribution channels: Brand Product TPB Segment Market Share (1) Category Rank (1) Zig-Zag ® Cigarette Papers Zig-Zag Products 32.8 % #1 premium, #1 overall Zig-Zag ® MYO Cigar Wraps Zig-Zag Products 47.8 % #1 overall Stoker’s ® Moist Snuff Stoker’s Products 7.4 % #2 discount, #5 overall Stoker’s ® Chewing Tobacco Stoker’s Products 32.3 % #1 discount, #1 overall (1) Market share and category rank data for all products are derived from MSAi data for the 52 week period ended December 28, 2024.
The following table sets forth the market share and category rank of our core products and demonstrates their industry positions within measured distribution channels: Brand Product TPB Segment Market Share (1) Category Rank (1) Zig-Zag ® Cigarette Papers Zig-Zag Products 32.7 % #1 premium, #1 overall Zig-Zag ® MYO Cigar Wraps Zig-Zag Products 34.3 % #1 overall Stoker’s ® Moist Snuff Stoker’s Products 8.1 % #2 discount, #5 overall Stoker’s ® Chewing Tobacco Stoker’s Products 34.1 % #1 discount, #1 overall (1) Market share and category rank data for all products are derived from MSAi data for the 52 week period ended December 27, 2025.
Net Income (Loss) Attributable to Non-Controlling Interest: Net income attributable to non-controlling interest was $0.7 million for the year ended December 31, 2024, compared to a net loss of $0.7 million for the year ended December 31, 2023.
Net Income Attributable to Non-Controlling Interest: Net income attributable to non-controlling interest was $10.0 million for the year ended December 31, 2025, compared to a net loss of $0.7 million for the year ended December 31, 2024.
Products We operate in two segments: Zig-Zag products and Stoker’s products segments. In our Zig-Zag products segment, we principally market and distribute (i) rolling papers, tubes, and related products; (ii) finished cigars and make-your-own (“MYO”) cigar wraps; and (iii) lighters and other accessories.
In our Zig-Zag products segment, we principally market and distribute (i) rolling papers, tubes, and related products; (ii) finished cigars and make-your-own (“MYO”) cigar wraps; and (iii) lighters and other accessories.
The fair value of the foreign currency contracts was based on quoted market prices and resulted in an asset of $0.3 million included in Other current assets and a liability of $0.1 million included in Accrued liabilities at December 31, 2023.
The fair value of the foreign currency contracts were based on quoted market prices and resulted in an asset of $0.0 million included in Other current assets and a liability of $0.1 million included in Accrued liabilities at December 31, 2024.
Income Tax Expense: The Company’s income tax expense was $16.9 million, or 26.1% of income from continuing operations before income taxes for the year ended December 31, 2024.
Income Tax Expense: The Company’s income tax expense was $15.0 million, or 18.0% of income from continuing operations before income taxes for the year ended December 31, 2025. The Company's income tax expense was $16.9 million, or 26.1% of income from continuing operations before income taxes for the year ended December 31, 2024.
These covenants are subject to a number of several limitations and exceptions set forth in the 2032 Notes Indenture.
These covenants are subject to several limitations and exceptions set forth in the 2032 Notes Indenture.
For information regarding our lease obligations and cash payment obligations thereunder, please see Note 17, “Lease Commitments” in the Notes to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K.
For information regarding our lease obligations and cash payment obligations thereunder, please see Note 17, “Lease Commitments” in the Notes to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K. In 2025, we made no repurchases of our common stock.
Our Convertible Senior Notes matured on July 15, 2024 and were retired with cash. Our adjusted working capital, excluding CDS segment assets and liabilities held for sale, which we define as current assets less cash and current liabilities, increased $57.3 million compared to the prior year end.
Our Convertible Senior Notes matured on July 15, 2024, and were retired with cash. Our adjusted working capital which we define as current assets less cash and current liabilities, increased $21.6 million compared to the prior year end. This amount excludes CDS segment assets and liabilities held for sale in 2024.
If actual results are not consistent with the Company’s estimates and/or other assumptions change, the Company may be exposed to future allowance for credit losses that could materially and adversely impact its financial position and results of operations.
If actual results are not consistent with the Company’s estimates and/or other assumptions change, the Company may be exposed to future impairment charges that could materially and adversely impact its financial position and results of operations. 50 Table of Contents
The PMTA regime requires the Company to submit an application to the FDA to receive marketing authorization to continue to sell certain of its product lines with continued sales permitted during the pendency of the applications.
(g) Represents costs associated with applications related to FDA premarket tobacco production application ("PMTA").The PMTA regime requires the Company to submit an application to the FDA to receive marketing authorization to continue to sell certain of its product lines with continued sales permitted during the pendency of the applications.
The Company has not drawn any borrowings under the 2023 ABL Facility but has letters of credit of approximately $2.3 million outstanding under the facility and has an available balance of $57.4 million based on the borrowing base as of December 31, 2024.
We have not drawn any borrowings under the 2023 ABL Facility but has letters of credit of approximately $2.3 million outstanding under the facility and has an available balance of $65.8 million based on the borrowing base as of December 31, 2025.
Indefinite-lived intangible assets are tested for impairment annually on December 31, or more frequently if certain indicators are present, in accordance with ASC 350-20-35 and ASC 350-30-35, respectively.
Indefinite-lived Intangible Assets We follow the provisions of ASC 350, Intangibles – Goodwill and Other in accounting for indefinite-lived intangible assets. Indefinite-lived intangible assets are tested for impairment annually on December 31, or more frequently if certain indicators are present, in accordance with ASC 350-20-35 and ASC 350-30-35, respectively.
At December 31, 2024, we had foreign currency contracts outstanding for the purchase of €2.1 million and sale of €2.1 million.
During 2024, we executed various foreign exchange contracts for the purchase and sale of €3.6 million. At December 31, 2024, we had foreign currency contracts outstanding for the purchase and sale of €2.1 million.
As of December 31, 2024, federal excise taxes are not assessed on certain novel nicotine products, including nicotine pouches, e-cigarettes and related products. State and Local Regulation As of December 31, 2024, the states require excise tax payments on most of our products.
As of December 31, 2025, federal excise taxes are not assessed on certain novel nicotine products, including nicotine pouches, e-cigarettes and related products. Changes to these requirements could affect our results of operations. State and Local Regulation As of December 31, 2025, the states require excise tax payments on most of our products.
The Company currently has only two product lines currently subject to the PMTA process, having utilized other regulatory pathway options available for our other product lines. The Company does not expect to submit additional PMTA applications for any new product lines after the submission for the remaining two are complete. (f) Represents impairment of goodwill, intangible and investment assets.
The Company currently has only two product lines currently subject to the PMTA process, having utilized other regulatory pathway options available for our other product lines. The Company does not expect to submit additional PMTA applications for any new product lines after the submission for the pending two are complete.
As of December 31, 2024, we had $46.2 million cash on hand, excluding CDS segment cash of $2.8 million, ($116.7 million, excluding CDS segment cash of $1.2 million, as of December 31, 2023) and have up to $57.4 million of availability under the 2023 ABL Facility.
As of December 31, 2025, we had $222.8 million cash on hand and as of December 31, 2024 we had $46.2 million (excluding CDS segment cash of $2.8 million). As of December 31, 2025, we had up to $65.8 million of availability under the 2023 ABL Facility.
For the year ended December 31, 2023, operating income in the Stoker’s products segment increased $8.9 million, or 16.6%, compared to the prior year period.
For the year ended December 31, 2025, operating income in the Stoker’s products segment increased $40.8 million, or 59.8%, compared to the prior year period.
For the year ended December 31, 2024, operating income in the Zig-Zag products segment decreased $1.6 million, or 2.3%, compared to the prior year period.
For the year ended December 31, 2025, operating income in the Zig-Zag products segment decreased $7.8 million, or 11.6%, compared to the prior year period.
We incurred debt issuance costs attributable to the issuance of the 2026 Notes of $6.4 million which are amortized to interest expense using the straight-line method over the expected life of the 2026 Notes. 2032 Notes In February 2025, the Company closed a private offering of $300.0 million aggregate principal amount of 7.625% senior secured notes due to mature on March 15, 2032 (the “2032 Notes”).
We incurred debt issuance costs attributable to the 2032 Notes of $7.3 million which are amortized to interest expense using the straight-line method over the expected life of the 2032 Notes. 2026 Notes On February 11, 2021, we closed a private offering of $250.0 million aggregate principal amount of our 5.625% senior secured notes due 2026 (the “2026 Notes”).
Additional Information with Respect to our Unrestricted Subsidiaries Under the terms of the 2026 Notes that were recently redeemed with proceeds from the February 2025 issuance of the 2032 Notes, the Company designated certain of its subsidiaries as “Unrestricted Subsidiaries” as of December 31, 2024, including Interchange Partners LLC and Intrepid Brands, LLC.
Additional Information with Respect to our Unrestricted Subsidiaries Under the terms of the 2032 Notes, the Company designated certain of its subsidiaries as “Unrestricted Subsidiaries”, including Interchange Partners LLC and Intrepid Brands, LLC.
Operating income as a percentage of net sales decreased to 40.6% of net sales for the year December 31, 2024 from 43.0% of net sales for the year ended December 31, 2023, primarily due to increased sales and marketing costs to support the sales growth in modern oral.
Operating income as a percentage of net sales decreased to 38.3% of net sales for the year December 31, 2025 from 40.6% of net sales for the year ended December 31, 2024, primarily from increased sales and marketing expenses for the segment relating to modern oral growth.
(in thousands) Years ended December 31, 2024 2023 2022 Net income attributable to Turning Point Brands, Inc. $ 39,809 $ 38,462 $ 11,641 Loss from discontinued operations, net of tax 7,517 285 19,929 Add: Interest expense, net 13,983 14,645 19,524 Gain on extinguishment of debt - (1,664 ) (885 ) Income tax expense 16,929 23,999 10,980 Depreciation expense 3,329 2,780 2,859 Amortization expense 2,333 1,338 525 EBITDA $ 83,900 $ 79,845 $ 64,573 Components of Adjusted EBITDA Corporate restructuring (a) 4,634 199 3,329 ERP/CRM (b) 993 552 1,962 Stock based compensation (c) 7,243 6,561 5,273 Transactional expenses and strategic initiatives (d) 2,107 165 801 FDA PMTA (e) 3,592 2,098 4,554 Non-cash asset impairment (f) 2,722 12,177 13,570 FET Refund (g) (1,674 ) (4,345 ) - Legal settlement (h) - (4,000 ) - Mark-to-market loss on Canadian inter-company note (i) 942 - - Adjusted EBITDA $ 104,459 $ 93,252 $ 94,062 (a) Represents costs associated with corporate restructuring, including severance and early retirement.
(in thousands) Years ended December 31, 2025 2024 2023 Net income attributable to Turning Point Brands, Inc. $ 58,165 $ 39,809 $ 38,462 Loss from discontinued operations, net of tax - 7,517 285 Add: Interest expense, net 17,767 13,983 14,645 Loss (Gain) on extinguishment of debt 1,235 - (1,664 ) Income tax expense 15,456 16,929 23,999 Depreciation expense 3,298 3,329 2,780 Amortization expense 4,225 2,333 1,338 EBITDA $ 100,146 $ 83,900 $ 79,845 Components of Adjusted EBITDA Corporate restructuring (a) 1,260 4,634 199 ERP/CRM implementation (b) 211 993 552 Stock based compensation (c) 6,974 7,243 6,561 Transactional expenses and strategic initiatives (d) 2,004 2,107 165 Non-recurring freight (e) 837 - - Non-recurring legal (f) 941 - - FDA PMTA (g) 4,816 3,592 2,098 Mark-to-market gain on Canadian inter-company note (h) (513 ) 942 - Non-cash asset impairment (i) 6,738 2,722 12,177 Gain on investment (j) (1,392 ) - - ERC refund (k) (5,451 ) - - Honorarium (l) 318 - - Manufacturing start-up costs (m) 642 - - Tariff adjustment (n) 1,991 - - FET refund (o) - (1,674 ) (4,345 ) Legal settlement (p) - - (4,000 ) Adjusted EBITDA $ 119,522 $ 104,459 $ 93,252 (a) Represents costs associated with corporate restructuring, including severance and early retirement.
(b) Represents cost associated with scoping and mobilization of new ERP and CRM systems and cost of duplicative ERP licenses. (c) Represents non-cash stock options, restricted stock, PSRUs, etc. (d) Represents the fees incurred for transaction expenses. (e) Represents costs associated with applications related to FDA premarket tobacco product application (“PMTA”).
(b) Represents cost associated with scoping and mobilization of new ERP and CRM systems and temporary cost of duplicative ERP licenses. (c) Represents non-cash stock options, restricted stock, PSRUs, etc. (d) Represents fees incurred for transaction expenses. (e) Represents elevated non-recurring outbound freight costs due to ERP transition.
The 2032 Notes Indenture provides for customary events of default. 47 Table of Contents 2023 ABL Facility On November 7, 2023, TPB Specialty Finance, LLC, a wholly-owned subsidiary of the Company (the “ABL Borrower”), entered into a new $75.0 million asset-backed revolving credit facility (the “2023 ABL Facility”), with the several lenders thereunder, and Barclays Bank PLC, as administrative agent (the “Administrative Agent”) and as collateral agent (the “Collateral Agent”) and First-Citizens Bank & Trust Company as additional collateral agent (the “Additional Collateral Agent”).
We incurred debt issuance costs attributable to the issuance of the 2026 Notes of $6.4 million, with the remaining $1.2 million written off to loss on debt extinguishment upon termination. 44 Table of Contents 2023 ABL Facility On November 7, 2023, TPB Specialty Finance, LLC, a wholly-owned subsidiary of the Company (the “ABL Borrower”), entered into a new $75.0 million asset-backed revolving credit facility (the “2023 ABL Facility”), with the several lenders thereunder, and Barclays Bank PLC, as administrative agent (the “Administrative Agent”) and as collateral agent (the “Collateral Agent”) and First-Citizens Bank & Trust Company as additional collateral agent (the “Additional Collateral Agent”).
For the year ended December 31, 2024, gross profit in the Stoker’s products segment increased $13.1 million, or 16.0%, compared to the prior year period.
For the year ended December 31, 2025, gross profit in the Stoker’s products segment increased $73.4 million, or 77.3%, compared to the prior year period.
The OTP industry, which consists of non-cigarette tobacco products, exhibited low-single-digit consumer unit annualized growth over the four-year period ended 2024 as reported by Management Science Associates, Inc. a third-party analytics and information company.
The OTP industry, which consists of non-cigarette tobacco products, exhibited flat consumer unit annualized growth during the full year period ended 2025 as reported by MSAi a third-party analytics and information company.
Loss from discontinued operations, net of tax for the years ended December 31 are as follows: (in thousands) For the years ended December 31, 2024 2023 2022 Loss from discontinued operations, net of tax $ (7,517 ) $ (285 ) $ (19,929 ) Comparison of Year Ended December 31, 2024, to Year Ended December 31, 2023 For the year ended December 31, 2024, net loss from discontinued operations, net of tax, increased $7.2 million compared to the prior year period.
Loss from discontinued operations, net of tax for the years ended December 31 are as follows: (in thousands) For the years ended December 31, 2025 2024 Loss from discontinued operations, net of tax $ - $ (7,517 ) Comparison of Year Ended December 31, 2025, to Year Ended December 31, 2024 For the year ended December 31, 2025, net loss from discontinued operations was $0, compared to a loss of $7.5 million for the year ended December 31, 2024.
Other Operating Income: For the year ended December 31, 2024, other operating income decreased $2.7 million compared to the prior year period due to a federal excise tax refund of $1.7 million received in 2024 compared to a $4.3 million federal excise tax refund received in 2023.
Other Operating Income: For the year ended December 31, 2025, other operating income decreased $1.7 million compared to the prior year period due to a federal excise tax refund of $1.7 million received in 2024. 40 Table of Contents Operating Income: For the year ended December 31, 2025, consolidated operating income increased $14.5 million, or 17.9%, compared to the prior year period.
Operating income as a percentage of net sales decreased to 34.7% of net sales for the year ended December 31, 2024 from 37.8% of net sales for the year ended December 31, 2023, primarily due to a federal excise tax refund of $1.7 million received in 2024 which increased operating income, compared to a $4.3 million federal excise tax refund received in 2023, along with increased selling and marketing costs in 2024.
Operating income as a percentage of net sales decreased to 33.0% of net sales for the year ended December 31, 2025 from 34.7% of net sales for the year ended December 31, 2024, primarily due to a federal excise tax refund of $1.7 million received in 2024 which increased operating income which did not recur in 2025.
GWO is a joint venture between the Company and Standard General, LP entered into in December 2018. The assets and liabilities associated with the CDS business have been classified as held for sale as of December 31, 2024, and its financial results are classified as discontinued operations and reported separately for all periods presented herein.
The assets and liabilities associated with the CDS business were classified as held for sale as of December 31, 2024, and its financial results are classified as discontinued operations and reported separately for all periods presented herein.
The increase in net sales was driven primarily by $19.0 million of growth in modern oral products while the remaining growth is attributable to MST and loose-leaf chewing tobacco. 41 Table of Contents Gross Profit: For the year ended December 31, 2024, consolidated gross profit increased $18.6 million, or 10.2%, compared to the prior year period.
For the year ended December 31, 2025, net sales in the Stoker’s products segment increased $116.3 million, or 69.1%, compared to the prior year period. The increase in net sales was driven primarily by $107.7 million of growth in modern oral products while the remaining growth is attributable to MST and loose-leaf chewing tobacco.
For the year ended December 31, 2023, operating income in the Zig-Zag products segment decreased $5.1 million, or 6.9%, compared to the prior year period.
For the year ended December 31, 2025, net sales in the Zig-Zag products segment decreased $13.9 million, or 7.2%, compared to the prior year period.
Gross profit as a percentage of net sales decreased to 56.4% of net sales for the year ended December 31, 2024 from 56.6% of net sales for the year ended December 31, 2023, driven primarily by the growth in net sales of modern oral products which generate lower margins than other products in the segment.
Gross profit as a percentage of net sales increased to 59.2% of net sales for the year ended December 31, 2025 from 56.4% of net sales for the year ended December 31, 2024, driven primarily by the growth in net sales of modern oral products generating higher margin contributions than the previous year.
The Company incurred debt issuance costs attributable to the 2023 ABL Facility of $2.6 million which are amortized to interest expense using the straight-line method over the expected life of the 2023 ABL Facility. Convertible Senior Notes The Company's 2.5% convertible senior notes matured and were retired with cash on July 1, 2024.
We incurred debt issuance costs attributable to the 2023 ABL Facility of $2.6 million which are amortized to interest expense using the straight-line method over the expected life of the 2023 ABL Facility.
The change is primarily the result of impairment charges recognized on our investments in Bomani for $1.8 million and Old Pal for $0.8 million for the year ended December 31, 2024, compared to impairment charges recognized on our investments in Docklight for $8.7 million, Wild Hempettes for $2.2 million and Old Pal for $1.3 million for the year ended December 31, 2023.
The change is primarily the result of impairment charges recognized on our investment in Old Pal for $0.9 million for the year ended December 31, 2025 that were offset by gains on marketable available-for-sale securities of $1.4 million, compared to impairment charges recognized on our investments in Bomani for $1.8 million and Old Pal for $0.8 million for the year ended December 31, 2024.
Investment Loss : For the year ended December 31, 2024, investment loss decreased to $1.9 million compared to $11.9 million for the year ended December 31, 2023.
Investment (Income) Loss : For the year ended December 31, 2025, investment (income) loss increased to $1.1 million income compared to $2.0 million loss for the year ended December 31, 2024.
Pending a change in MSA legislation, we have no remaining product lines covered by the MSA and will not be required to make future escrow deposits and, therefore, do not expect to accrue any loss contingencies subject to the MSA in the future. 50 Table of Contents The following table summarizes our escrow deposit balances (in thousands) by sales year as of: Deposits as of December 31, Sales Year 2024 2023 1999 $ 211 $ 211 2000 1,017 1,017 2001 1,673 1,673 2002 2,271 2,271 2003 4,249 4,249 2004 3,714 3,714 2005 4,553 4,553 2006 3,847 3,847 2007 4,167 4,167 2008 3,364 3,364 2009 1,619 1,619 2010 406 406 2011 193 193 2012 199 199 2013 173 173 2014 143 143 2015 101 101 2016 91 91 2017 82 82 Total $ 32,073 $ 32,073 Off-Balance Sheet Arrangements During 2024, we executed various foreign exchange contracts for the purchase of €3.6 million and sale of €3.6 million with maturity dates ranging from October 2024 to June 2025.
The following table summarizes our escrow deposit balances (in thousands) by sales year as of: Deposits as of December 31, Sales Year 2025 2024 1999 $ 130 $ 211 2000 1,017 1,017 2001 1,673 1,673 2002 2,271 2,271 2003 4,249 4,249 2004 3,714 3,714 2005 4,553 4,553 2006 3,847 3,847 2007 4,167 4,167 2008 3,364 3,364 2009 1,619 1,619 2010 406 406 2011 193 193 2012 199 199 2013 173 173 2014 143 143 2015 101 101 2016 91 91 2017 82 82 Total $ 31,992 $ 32,073 Off-Balance Sheet Arrangements At December 31, 2025, we had no foreign currency contracts outstanding.
Selling, general and administrative expenses for the year ended December 31, 2023, included $6.6 million of stock options, restricted stock and incentives expense, $2.1 million of expense related to PMTA, $0.6 million of expense related to the implementation of the new ERP and CRM systems, $0.2 million of expense related to corporate restructuring and $0.2 million related to transaction costs.
Selling, general and administrative expenses for the year ended December 31, 2025, included $6.9 million of stock options, restricted stock and incentives expense, $1.2 million of expense related to corporate restructuring, $4.8 million of expense related to PMTA, a $0.8 million increase in non-recurring outbound freight costs related to our ERP transition, $0.9 million of legal expenses incurred in connection with litigation related to an insurance claim for the tobacco damaged in a tornado, $2.0 million related to transaction costs and $0.2 million of expense related to the implementation of the new ERP and CRM systems.
Operating income as a percentage of net sales decreased to 22.4% of net sales for the year ended December 31, 2024 from 25.5% of net sales for the year ended December 31, 2023, primarily due to an increase in unallocated corporate expenses, as discussed below, driven by increases in restructuring costs related to a voluntary early retirement program, stock compensation and transaction costs.
Operating income as a percentage of net sales decreased to 20.6% of net sales for the year ended December 31, 2025 from 22.4% of net sales for the year ended December 31, 2024, primarily due to an increase in unallocated corporate expenses.
Gross profit as a percentage of net sales decreased to 55.4% of net sales for the year ended December 31, 2024, from 56.0% of net sales for the year ended December 31, 2023, driven primarily by growth in net sales of cigar products which generate lower margins than other products in the segment.
Gross profit as a percentage of net sales decreased to 53.7% of net sales for the year ended December 31, 2025, from 55.4% of net sales for the year ended December 31, 2024, driven primarily by Zig-Zag cigar wraps margins due to imposed tariffs and a shift in product mix with an increase in products with lower margins in the segment.
Gross profit as a percentage of net sales decreased to 55.9% of net sales for the year ended December 31, 2024, from 56.3% of net sales for the year ended December 31, 2023.
Gross Profit: For the year ended December 31, 2025, consolidated gross profit increased $62.7 million, or 31.1%, compared to the prior year period. Gross profit as a percentage of net sales increased to 57.1% of net sales for the year ended December 31, 2025, from 55.9% of net sales for the year ended December 31, 2024.
For the year ended December 31, 2024, unallocated costs were $54.1 million compared to $47.5 million in the prior year period, an increase of $6.6 million or 13.9%, primarily driven by increases of $4.4 million in restructuring expense, $1.9 million in transaction costs, $1.5 million related to PMTA and $0.7 million in stock compensation expense.
For the year ended December 31, 2025, unallocated costs were $72.7 million compared to $54.1 million in the prior year period, an increase of $18.6 million or 34.3%, primarily driven by joint venture related expenses.
Our significant accounting policies are discussed in Note 2 of the Notes to Consolidated Financial Statements in Item 8 of Part II of this Annual Report on Form 10-K. 53 Table of Contents Indefinite-lived Intangible Assets We follow the provisions of ASC 350, Intangibles – Goodwill and Other in accounting for indefinite-lived intangible assets.
In preparing these consolidated financial statements, we have made our best estimates and judgments of the amounts and disclosures included in the consolidated financial statements. Our significant accounting policies are discussed in Note 2 of the Notes to Consolidated Financial Statements in Item 8 of Part II of this Annual Report on Form 10-K.
We believe there are meaningful opportunities to expand through investing in organic growth via acquisitions and joint ventures across all product categories. Our products are currently available in approximately 200,000 U.S. retail locations, which, with the addition of retail stores in Canada, bring our total North American retail presence to an estimated 220,000 points of distribution.
We believe there are meaningful opportunities to expand through investing in organic growth via acquisitions and joint ventures across all product categories. Our products are currently available in approximately 220,000 retail locations in North America. Our sales team targets widespread distribution to all traditional retail channels, including convenience stores, and we have a growing e-commerce business.
Cash Flows from Continuing Operations Our cash flows from continuing operations as reflected in the Consolidated Statements of Cash Flows are summarized as follows: (in thousands) For the years ended December 31, 2024 2023 2022 Cash provided by (used in) Operating activities $ 60,958 $ 56,240 $ 21,298 Investing activities $ (10,509 ) $ (5,906 ) $ (18,969 ) Financing activities $ (128,284 ) $ (49,505 ) $ (43,303 ) Cash Flows from Operating Activities For the year ended December 31, 2024, net cash provided by operating activities was $61.0 million, an increase of $4.7 million compared to the prior year period, primarily due to an increase in net income, net of non-cash items of $12.6 million and a favorable change in other assets of $3.1 million, partially offset by a $11.0 million unfavorable change in working capital.
Cash Flows from Continuing Operations Our cash flows from continuing operations as reflected in the Consolidated Statements of Cash Flows are summarized as follows: (in thousands) For the years ended December 31, 2025 2024 Cash provided by (used in) Operating activities $ 57,374 $ 60,958 Investing activities $ (31,671 ) $ (10,509 ) Financing activities $ 148,274 $ (128,284 ) Cash Flows from Operating Activities For the year ended December 31, 2025, net cash provided by operating activities was $57.4 million, a decrease of $3.6 million compared to the prior year period.
In 2024, we repurchased 154,945 shares of our common stock for a total cost of $5.1 million at an average price per share of $32.60, and have $100 million of authorization remaining under our Board approved repurchase program at December 31, 2024.
In 2024, we repurchased 154,945 shares of our common stock for a total cost of $5.1 million at an average price per share of $32.60, and have $200 million of authorization remaining under our Board approved repurchase program at December 31, 2025. 48 Table of Contents Regulation and Legislation While we are subject to several regulatory regimes and requirements, the following may meaningfully impact operations or resources: Federal Regulation Certain tobacco and nicotine products, cigarette papers, and cigarette tubes are subject to federal excise taxes.
Selling, General and Administrative Expenses : For the year ended December 31, 2024, selling, general and administrative expenses increased $18.1 million, or 17.3%, compared to the prior year period.
Selling, General and Administrative Expenses : For the year ended December 31, 2025, selling, general and administrative expenses increased $46.6 million, or 38.1%, compared to the prior year period primarily due to increased shipping and selling costs related to the increase in modern oral sales in the period compared to prior period.
Net Income from Continuing Operations Attributable to Turning Point Brands, Inc.: Due to the factors described above, net income attributable to Turning Point Brands, Inc. for the years ended December 31, 2023 and 2022, was $38.7 million and $31.6 million, respectively. 43 Table of Contents Loss from Discontinued Operations, net of tax On January 2, 2025, the Company contributed 100% of its interest in SBB, the subsidiary that owns and operates the Company’s CDS segment, to GWO in exchange for 49% of the issued and outstanding GWO common stock on a fully-diluted basis.
Loss from Discontinued Operations, net of tax On January 2, 2025, the Company contributed 100% of its interest in SBB, the subsidiary that owned and operated the Company’s CDS segment, to GWO in exchange for 49% of the issued and outstanding GWO common stock on a fully-diluted basis. GWO is majority owned by Standard General, LP.
Net Income from Continuing Operations Attributable to Turning Point Brands, Inc.: Due to the factors described above, net income from continuing operations attributable to Turning Point Brands, Inc. for the years ended December 31, 2024 and 2023, was $47.3 million and $38.7 million, respectively. 42 Table of Contents Comparison of Year Ended December 31, 2023, to Year Ended December 31, 2022 Net Sales : For the year ended December 31, 2023, consolidated net sales increased $3.8 million, or 1.2%, compared to the prior year period, driven by an increase in the Stoker’s products segment.
Net Income from Continuing Operations Attributable to Turning Point Brands, Inc.: Due to the factors described above, net income from continuing operations attributable to Turning Point Brands, Inc. for the years ended December 31, 2025 and 2024, was $58.2 million and $47.3 million, respectively.
The 2026 Notes and the related guarantees are secured by first-priority liens on substantially all of the assets of the Company and the Guarantors, subject to certain exceptions. We were in compliance with all covenants under the 2026 Notes as of December 31, 2024.
The 2032 Notes and the related guarantees are secured by first-priority liens on substantially all of the existing and future assets of the Company and the Guarantors that do not secure the 2023 ABL Facility (as defined below), subject to certain exceptions.
(g) Represents a federal excise tax refund included in other operating income. (h) Represents other income from litigation settlement. (i) Represents a mark-to-market loss attributable to foreign exchange fluctuation. 45 Table of Contents Liquidity and Capital Resources Our principal uses for cash are working capital, debt service and capital expenditures.
(p) Represents other income from litigation settlement. 42 Table of Contents Liquidity and Capital Resources Our principal uses for cash are working capital, debt service and capital expenditures and other growth initiatives.
The primary drivers of non-cash items were a $9.5 million decrease in loss on investments compared to the prior year period and a $6.5 million decrease in deferred tax expense, partially offset by increases of $1.6 million in depreciation and other amortization expense and a $1.7 million decrease in gains on extinguishment of debt compared to the prior year period.
The primary drivers of non-cash items were $8.4 million increase in deferred tax expenses. $1.7 million increase in depreciation and amortization and $1.2 million increase in losses from equity method investments, partially offset by $1.2 million increase in noncash lease income and $3.2 million decrease in loss on investments.
We had restricted assets of $30.7 million and $33.6 million as of December 31, 2024 and 2023, respectively. Restricted assets consist of escrow deposits under the MSA and insurance deposits. On the 25 th anniversary of each annual deposit, we are entitled to receive reimbursement of the principal amount of escrow remaining for that year.
On the 25 th anniversary of each annual deposit, we are entitled to receive reimbursement of the principal amount of escrow remaining for that year. See “Master Settlement Agreement” below for details.
For the year ended December 31, 2024, gross profit in the Zig-Zag products segment increased $5.5 million, or 5.5%, compared to the prior year period.
The overall increase in gross profit margin was driven primarily by improved margin contribution from modern oral products and MST in the Stoker’s products segment. For the year ended December 31, 2025, gross profit in the Zig-Zag products segment decreased $10.7 million, or 10.0%, compared to the prior year period.
Long-Term Debt Notes payable and long-term debt consisted of the following at December 31, 2024 and 2023, in order of preference: December 31, December 31, 2024 2023 2026 Notes $ 250,000 $ 250,000 Convertible Senior Notes - 118,541 Gross notes payable and long-term debt 250,000 368,541 Less deferred financing costs (1,396 ) (3,183 ) Less current maturities - (58,294 ) Notes payable and long-term debt $ 248,604 $ 307,064 Senior Secured Notes On February 11, 2021, we closed a private offering of $250.0 million aggregate principal amount of our 5.625% senior secured notes due 2026 (the “2026 Notes”).
Long-Term Debt Notes payable and long-term debt consisted of the following at December 31, 2025 and 2024, in order of preference: December 31, December 31, 2025 2024 2032 Notes $ 300,000 $ - 2026 Notes - 250,000 Gross notes payable and long-term debt 300,000 250,000 Less deferred financing costs (6,375 ) (1,396 ) Notes payable and long-term debt $ 293,625 $ 248,604 2032 Notes On February 19, 2025, we entered into an indenture relating to the issuance and sale of $300.0 million aggregate principal amount of its 7.625% Senior Secured Notes due 2032 (the “2032 Notes”), by and among the Company, the guarantors party thereto and GLAS Trust Company LLC, as trustee and notes collateral agent.
As of (in thousands) December 31, December 31, 2024 2023 Current assets $ 140,577 $ 138,637 Current liabilities 42,771 98,140 Adjusted working capital $ 97,806 $ 40,497 For the years ended December 31, 2024 and 2023, we invested $4.6 million and $5.7 million, respectively, in capital expenditures.
For the years ended December 31, 2025 and 2024, we invested $13.5 million and $4.6 million, respectively, in capital expenditures. We had restricted assets of $29.9 million and $28.7 million as of December 31, 2025 and 2024, respectively. Restricted assets consist of escrow deposits under the MSA and insurance deposits.
Gain on Extinguishment of Debt: For the year ended December 31, 2024, gain on extinguishment of debt was zero compared to $1.7 million for the year ended December 31, 2023, as a result of the repurchase of $44.0 million in aggregate principal amount of our Convertible Senior Notes at a discount in 2023.
Loss on Extinguishment of Debt: For the year ended December 31, 2025, loss on extinguishment of debt was $1.2 million as a result of the redemption of the 2026 Notes in February 2025. We had no loss on extinguishment of debt in 2024.
The decreased in loss for the year ended December 31, 2023 is primarily due to a goodwill impairment charge of $27.6 million recognized for the year ended December 31, 2022 to reduce the carrying value of the CDS segment goodwill balance to zero. 44 Table of Contents EBITDA and Adjusted EBITDA To supplement our financial information presented in accordance with generally accepted accounting principles in the United States, or U.S.
Comparison of Year Ended December 31, 2024, to Year Ended December 31, 2023 For a discussion of the comparison of the year ended December 31, 2024 to the year ended December 31, 2023, refer to Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024. 41 Table of Contents EBITDA and Adjusted EBITDA To supplement our financial information presented in accordance with generally accepted accounting principles in the United States, or U.S.
For the year ended December 31, 2023, net cash provided by operating activities was $10.6 million, an increase of $1.7 million compared to the prior year period, primarily due to a $9.2 million favorable change in working capital, reduced by a $7.5 million decrease in net loss, net of non-cash items.
The decrease is primarily due to unfavorable changes of $27.9 million in working capital partially offset by an increase of $27.6 million in net income, net of non-cash items of $5.8 million.
Stockholders’ Equity/Net parent investment in unrestricted subsidiaries 177,481 12,087 (1,587 ) 187,981 Non-controlling interest 558 1,841 - 2,399 Total stockholders’ equity 178,039 13,928 (1,587 ) 190,380 Total liabilities and stockholders’ equity $ 476,201 $ 17,902 $ (750 ) $ 493,353 Distribution Agreements For a description of our material distribution agreements, see Item 1.
Stockholders’ Equity/Net parent investment in unrestricted subsidiaries 351,576 13,797 (11,069 ) 354,304 Non-controlling interest 1,361 16,318 - 17,679 Total stockholders’ equity 352,937 30,115 (11,069 ) 371,983 Total liabilities and stockholders’ equity $ 692,205 $ 82,614 $ (11,069 ) $ 763,750 Distribution Agreements For a description of our material distribution agreements, see Item 1.
The 2032 Notes are fully and unconditionally guaranteed on a senior secured basis, jointly and severally, by each current wholly-owned domestic restricted subsidiary of the Company that guaranteed the 2026 Notes. The 2032 Notes and the related guarantees are secured by first-priority liens on substantially all of the assets of the Company and the guarantors, subject to certain exceptions.
Proceeds from the offering were approximately $293.0 million and were used to redeem the 2026 Notes and for general corporate purposes The 2032 Notes are fully and unconditionally guaranteed on a senior secured basis, jointly and severally, by certain existing and future wholly-owned domestic restricted subsidiary of the Company (collectively, the “Guarantors” as defined in the indenture governing the 2032 Notes or the “2032 Notes Indenture”).
Other Income: For the year ended December 31, 2023, other income was $4.0 million compared to zero in the prior year period as a result of a $4.0 million gain related to a legal settlement.
(Income) Losses from Equity Method Investment: For the year ended December 31, 2025, (income) losses from investments in equity method investments decreased $1.2 million compared to the prior year period as a result of a $5.5 million loss from GWO partially offset by $4.2 million of net income from its distribution business.
For the year ended December 31, 2023, net cash used in investing activities was $5.9 million, a decrease of $13.1 million compared to the prior year period, primarily due to a $10.2 million decrease in purchases of investments in our MSA escrow account. 46 Table of Contents Cash Flows from Financing Activities For the year ended December 31, 2024, net cash used in financing activities was $128.3 million, an increase of $78.8 million compared to the prior year period, primarily due to a $118.5 million cash payment for retirement of the Convertible Senior Notes and $5.1 million of cash used for the repurchase of common stock during the period in 2024, partially offset by $41.8 million in repurchases of Convertible Senior Notes that occurred during the same period in 2023.
Cash Flows from Investing Activities For the year ended December 31, 2025, net cash used in investing activities was $31.7 million, an increase of $21.2 million compared to 2024, primarily due to $13.5 million in capital expenditures, including to build U.S. manufacturing for our modern oral brands, the net purchases of an additional $7.4 million in investments by our captive insurance subsidiary, the purchases of non-marketable equity securities of $2.8 million, and $8.0 million paid by TPB Canada for the option to purchase the distribution business. 43 Table of Contents Cash Flows from Financing Activities For the year ended December 31, 2025, net cash provided by financing activities was $148.3 million, an increase of $276.6 million compared to the prior year period, primarily due to a net increase in cash of $42.8 million related to the February 2025 issuance of the 2032 Notes, an increase of $11.0 million from Interchange subscription agreement proceeds, $97.5 million increase related to ATM Program proceeds, and $2.2 million related to stock compensation activity, as well as $5.1 million of common stock repurchases in the prior year period that did not repeat in 2025.
Interest Expense, net: For the year ended December 31, 2024, interest expense, net decreased $0.7 million compared to the prior year period as a result of the maturity of the Convertible Senior Notes in 2024 and increased interest income on cash as a result of higher interest rates on cash deposits.
Interest Expense, net: For the year ended December 31, 2025, interest expense, net increased $3.5 million compared to the prior year period as a result of the issuance of the 2032 Notes in February 2025 which bear interest at a higher rate and have a higher outstanding principal amount than the 2026 Notes which were repaid with proceeds from the issuance of the 2032 Notes partially offset by interest income generated by the employee retention credit received in the current year.