Biggest changeWe expect shipping and distribution expenses to increase in absolute dollars in the medium-to-long term as we continue to scale our business. 51 Results of Operations The following table sets forth our results of operations for the periods presented (in thousands): Fiscal Year Ended December 25, 2022 December 26, 2021 (in thousands) Net revenue $ 362,050 $ 260,901 Cost of goods sold (1) 252,606 178,002 Gross profit 109,444 82,899 Operating expenses: Selling, general and administrative (1) 77,236 57,868 Shipping and distribution 30,104 24,979 Total operating expenses 107,340 82,847 Income from operations 2,104 52 Other income (expense), net: Interest expense (114 ) (52 ) Interest income 992 381 Other income (expense), net (151 ) (27 ) Total other income (expense), net 727 302 Net income before income taxes 2,831 354 Income tax provision (benefit) 1,601 (2,028 ) Net income 1,230 2,382 Less: Net (loss) income attributable to noncontrolling interests (21 ) (47 ) Net income attributable to Vital Farms, Inc. stockholders $ 1,251 $ 2,429 (1) Includes stock-based compensation expense of $5,852 and $4,307 in selling, general and administrative for the fiscal years ended 2022 and 2021, respectively, and $188 and $133 in cost of goods sold for the fiscal years then ended, respectively. 52 The following table sets forth our consolidated statements of operations data expressed as a percentage of net revenue for the periods presented: Fiscal Year Ended December 25, 2022 December 26, 2021 Amount % of Revenue Amount % of Revenue (dollars in thousands) Net revenue $ 362,050 100 % $ 260,901 100 % Cost of goods sold (1) 252,606 70 % 178,002 68 % Gross profit 109,444 30 % 82,899 32 % Operating expenses: Selling, general and administrative (1) 77,236 21 % 57,868 22 % Shipping and distribution 30,104 8 % 24,979 10 % Total operating expenses 107,340 30 % 82,847 32 % Income from operations 2,104 1 % 52 — Other income (expense), net: Interest expense (114 ) — (52 ) — Interest income 992 — 381 — Other income (expense), net (151 ) — (27 ) — Total other income (expense), net 727 — 302 — Net income before income taxes 2,831 1 % 354 — Income tax provision (benefit) 1,601 — (2,028 ) (1 )% Net income 1,230 — 2,382 1 % Less: Net (loss) income attributable to noncontrolling interests (21 ) — (47 ) — Net income attributable to Vital Farms, Inc. stockholders $ 1,251 — $ 2,429 1 % Fiscal Year Ended December 25, 2022 Compared to Fiscal Year Ended December 26, 2021 Net Revenue Fiscal Year Ended December 25, 2022 December 26, 2021 $ Change % Change (in thousands) Net revenue $ 362,050 $ 260,901 $ 101,149 39 % The increase in net revenue of $101.1 million, or 39%, was primarily driven by volume-related increases of $74.4 million and price increases of $26.8 million.
Biggest changeComparison of Fiscal Years Ended December 31, 2023 and December 25, 2022 The following table sets forth our consolidated statements of income data expressed as a percentage of net revenue for the periods presented: Fiscal Year Ended² December 31, 2023 December 25, 2022 Amount % of Revenue Amount % of Revenue (dollars in thousands) Net revenue $ 471,857 100 % $ 362,050 100 % Cost of goods sold (1) 309,531 66 % 252,606 70 % Gross profit 162,326 34 % 109,444 30 % Operating expenses: Selling, general and administrative (1) 101,728 22 % 77,236 21 % Shipping and distribution 27,344 6 % 30,104 8 % Total operating expenses 129,072 27 % 107,340 30 % Income from operations 33,254 7 % 2,104 1 % Other income (expense), net: Interest expense (782 ) — (114 ) — Interest income 2,542 1 % 992 — Other expense, net (2,813 ) (1 )% (151 ) — Total other income (expense), net (1,053 ) — 727 — Net income before income taxes 32,201 7 % 2,831 1 % Income tax provision 6,635 1 % 1,601 — Net income 25,566 5 % 1,230 — Less: Net loss attributable to noncontrolling interests — — (21 ) — Net income attributable to Vital Farms, Inc. stockholders $ 25,566 5 % $ 1,251 — (1) Includes stock-based compensation expense of $7,157 and $5,852 in selling, general and administrative for the fiscal years ended 2023 and 2022, respectively, and $260 and $188 in cost of goods sold for the fiscal years then ended, respectively.
Known Trends, Events and Uncertainties Highly Pathogenic Avian Influenza Since the initial outbreaks of HPAI in early 2022, we have been closely following the progression of the virus and working with our farmers, veterinarians, government health officials and animal welfare auditors to ensure that our flocks are kept as safe as possible.
Known Trends, Events and Uncertainties Highly Pathogenic Avian Influenza (HPAI) Since the initial outbreaks of HPAI in early 2022, we have been closely following the progression of the virus and working with our farmers, veterinarians, government health officials and animal welfare auditors to ensure that our flocks are kept as safe as possible.
Some of the limitations of Adjusted EBITDA include the following: • It does not properly reflect capital commitments to be paid in the future; • Although depreciation and amortization are non-cash charges, the underlying assets may need to be replaced, and Adjusted EBITDA does not reflect these capital expenditures; • It does not consider the impact of stock-based compensation expense, as such expenses in any specific period may not directly correlate to the underlying performance of our business operations and can vary significantly between periods as a result of the timing of grants of new stock-based awards; 55 • It does not include the costs related to the discontinuation of our convenient breakfast product line as these costs are infrequent, unusual and we do not anticipate that we will incur similar significant costs for product exits in the foreseeable future; • It does not reflect the dissolution of the Ovabrite, Inc. variable interest entity due to the infrequent nature of this transaction and we do not expect to experience similar dissolutions in the foreseeable future; • It does not reflect other non-operating expenses, including interest expense; • It does not consider the impact of any contingent consideration liability valuation adjustments; and • It does not reflect tax payments that may represent a reduction in cash available to us.
Some of the limitations of Adjusted EBITDA include the following: • It does not properly reflect capital commitments to be paid in the future; • Although depreciation and amortization are non-cash charges, the underlying assets may need to be replaced and Adjusted EBITDA does not reflect these capital expenditures; • It does not consider the impact of stock-based compensation expense, as such expenses in any specific period may not directly correlate to the underlying performance of our business operations and can vary significantly between periods as a result of the timing of grants of new stock-based awards; • It does not include the costs related to the discontinuation of our convenient breakfast product line as these costs are infrequent, unusual and we do not anticipate that we will incur similar significant costs for product exits in the foreseeable future; • It does not reflect the dissolution of the Ovabrite, Inc. variable interest entity due to the infrequent nature of this transaction and we do not expect to experience similar dissolutions in the foreseeable future; • It does not reflect other non-operating expenses, including interest expense; • It does not consider the impact of any contingent consideration liability valuation adjustments; and • It does not reflect tax payments that may represent a reduction in cash available to us.
Expand Footprint Across Foodservice We believe there is significant demand for our products in the foodservice channel since we offer versatile ingredients with high menu penetrations across all commercial and non-commercial operator segments. We see considerable opportunity to continue to grow the channel in the medium- to long-term with our two-pronged sales approach to values-aligned foodservice operators and their distributors.
Expand Footprint Across Foodservice We believe there is significant demand for our products in the foodservice channel since we offer versatile ingredients with high menu penetrations across commercial and non-commercial operator segments. We see considerable opportunity to continue to grow the channel in the medium- to long-term with our two-pronged sales approach to values-aligned foodservice operators and their distributors.
A multi-unit example from our successful foodservice program is True Food Kitchen, an award-winning restaurant brand and a pioneer of wellness-driven dining with 43 locations across the United States, that shares our values for improving the lives of people, animals, and the planet through ethically produced food.
A multi-unit example from our successful foodservice program is True Food Kitchen, an award-winning restaurant brand and a pioneer of wellness-driven dining with locations across the United States that shares our values for improving the lives of people, animals, and the planet through ethically produced food.
Our ability to execute on this strategy will increase our opportunities for incremental sales to consumers, and we also believe this growth will allow for margin expansion. To accomplish these objectives, we intend to continue leveraging consumer awareness of and demand for our brand, offering targeted sales incentives to our customers and utilizing customer-specific marketing tactics.
Our ability to execute this strategy will increase our opportunities for incremental sales to consumers, and we also believe this growth will allow for margin expansion. To accomplish these objectives, we intend to continue leveraging consumer awareness of and demand for our brand, offering targeted sales incentives to our customers and utilizing customer-specific marketing tactics.
To the extent we prevail in matters for which unrecognized tax benefit liabilities have been established or are required to pay amounts in excess of our recorded liability, our effective tax rate in a given financial statement period could be materially affected. 58 Contingencies We recognize the costs of legal defense for the legal proceedings to which we are a party during the periods in which the costs are incurred.
To the extent we prevail in matters for which unrecognized tax benefit liabilities have been established or are required to pay amounts in excess of our recorded liability, our effective tax rate in a given financial statement period could be materially affected. 60 Contingencies We recognize the costs of legal defense for the legal proceedings to which we are a party during the periods in which the costs are incurred.
We serve the majority of our natural channel customers and certain independent grocers and other customers through food distributors, which purchase, store, sell and deliver our products to these customers. We periodically offer sales incentives to our customers, including rebates, temporary price reductions, off-invoice discounts, retailer advertisements, product coupons and other trade activities.
We serve the majority of our natural channel customers and certain independent grocers and other customers through food distributors, which purchase, store, sell and deliver our products to these customers. We periodically offer promotional incentives to our customers, including rebates, temporary price reductions, off-invoice discounts, retailer advertisements, product coupons and other trade activities.
Our purpose is rooted in a commitment to Conscious Capitalism, which prioritizes the long-term benefits of each of our stakeholders (farmers and suppliers, customers and consumers, communities and the environment, crew members and stockholders). We make decisions based on what’s sustainable for all our stakeholders.
Our purpose is rooted in a commitment to Conscious Capitalism, which prioritizes the long-term benefits of each of our stakeholders (farmers and suppliers, customers and consumers, communities and the environment, crew members and stockholders). We make decisions based on what is sustainable for all our stakeholders.
Funding Requirements We expect that our cash and cash equivalents, together with cash provided by our operating activities and available borrowings under our existing Credit Facility, will be sufficient to fund our operating expenses for at least the next 12 months.
Funding Requirements We expect that our cash, cash equivalents and marketable securities, together with cash provided by our operating activities and available borrowings under our existing Credit Facility, will be sufficient to fund our operating expenses for at least the next 12 months.
We are contractually obligated to purchase all of the eggs produced by the farmer during the term of the contract at an agreed-upon price that depends upon pallet weight and is indexed quarterly in arrears for changes in feed cost. We believe we are a strategic and valuable partner to retailers.
We are contractually obligated to purchase all of the eggs produced by the farmer during the term of the contract at an agreed-upon price that depends upon pallet weight and is adjusted quarterly for changes in feed cost. We believe we are a strategic and valuable partner to retailers.
The Credit Facility initially included a $4.7 million term loan, a $10.0 million revolving line of credit and an equipment loan with a maximum borrowing capacity of $1.5 million. Subsequently, terms of the Credit Facility were modified at various times between fiscal 2018 and fiscal 2022.
The Credit Facility initially included a $4.7 million term loan, a $10.0 million revolving line of credit and an equipment loan with a maximum borrowing capacity of $1.5 million. 58 Subsequently, terms of the Credit Facility were modified at various times between fiscal 2018 and fiscal 2023.
See “Long-Term Debt” in Note 11 to our consolidated financial statements included elsewhere in this Annual Report for additional details related to our Credit Facility.
See “Long-Term Debt” in Note 13 to our consolidated financial statements included elsewhere in this Annual Report for additional details related to our Credit Facility.
If we are unable to raise additional capital or generate cash flows necessary to expand our operations and invest in continued innovation and product expansion, we may not be able to compete successfully, which would harm our business, operations and results of operations. For additional information, see the section titled "Liquidity and Capital Resources" below.
If we are unable to raise additional capital or generate cash flows necessary to expand our operations and invest in continued innovation and product expansion, we may not be able to compete successfully, which would harm our business, operations and results of operations. For additional information, see the section titled “Liquidity and Capital Resources” below.
Our future capital requirements will depend on many factors, including our pace of new and existing customer growth, our investments in innovation, our investments in acquisitions, partnerships and unexplored channels and the potential costs associated with further expansion of our processing capacity.
Our future capital requirements will depend on many factors, including our pace of new and existing customer growth, our investments in innovation, our investments in acquisitions, partnerships and unexplored channels and the potential costs associated with future expansion of our production capacity.
Our approach has been validated by our financial performance and recertification as a Certified B Corporation in January 2022, a certification reserved for businesses that balance profit and purpose to meet the highest verified standards of social and environmental performance, public transparency and legal accountability. We source our products from a network of over 300 family farms.
Our approach has been validated by our financial performance and our January 2022 recertification as a Certified B Corporation, a designation reserved for businesses that balance profit and purpose to meet the highest verified standards of social and environmental performance, public transparency and legal accountability. We source our eggs from a network of over 300 family farms.
U.S. household penetration for the shell egg category is approximately 98%, while the household penetration for our shell eggs is approximately 7.0%. We intend to increase household penetration by continuing to invest significantly in sales and marketing to educate consumers about our brand, our values and the premium quality of our products.
U.S. household penetration for the shell egg category is approximately 96.5%, while the household penetration for our shell eggs is approximately 7.5%. We intend to increase household penetration by continuing to invest significantly in sales and marketing to educate consumers about our brand, our values and the premium quality of our products.
The Credit Facility also contains various covenants relating to limitations on indebtedness, acquisitions, mergers, consolidations, the sale of properties and liens. As a result of the limitations contained in the Credit Facility, certain of the net assets on our consolidated balance sheet as of December 25, 2022 are restricted in use.
The Credit Facility also contains various covenants relating to limitations on indebtedness, acquisitions, mergers, consolidations, the sale of properties and liens. As a result of the limitations contained in the Credit Facility, certain of the net assets on our consolidated balance sheet as of December 31, 2023 are restricted in use.
Variable consideration related to these programs is recorded as a reduction to revenue, at the time of sale, based on the amount we expect to incur. The transaction price contains estimates of known or expected variable consideration. We base these estimates on current performance and historical utilization or experience.
Variable consideration related to these programs is recorded as a reduction to revenue, at the time of sale, based on the amount we expect to incur. The transaction price contains estimates of known or expected variable consideration. We base these estimates on current forecasted activity and historical experience.
The Credit Facility contains other customary covenants, representations and events of default. As of December 25, 2022, there was no outstanding balance under the Credit Facility. As of December 25, 2022, we were in compliance with all covenants under the Credit Facility.
The Credit Facility contains other customary covenants, representations and events of default. As of December 31, 2023, there was no outstanding balance under the Credit Facility, and we were in compliance with all covenants under the Credit Facility.
However, a significant disruption of global financial markets (including a disruption due to public health pandemics, geopolitical tensions and wars, inflation or other factors) may result in our inability to access additional capital, which could in the future negatively affect our operations.
We may be required to seek additional equity or debt financing. However, a significant disruption of global financial markets (including a disruption due to public health pandemics, geopolitical tensions and wars, inflation or other factors) may result in our inability to access additional capital, which could in the future negatively affect our operations.
Our Fiscal Year We report on a 52-53-week fiscal year, ending on the last Sunday in December, effective beginning with the first quarter of fiscal 2018. In a 52-53-week fiscal year, each fiscal quarter consists of 13 weeks. The additional week in a 53-week fiscal year is added to the fourth quarter, making such quarter consist of 14 weeks.
Our Fiscal Year We report on a 52-week or 53-week fiscal year, ending on the last Sunday in December. In a 52-week fiscal year, each fiscal quarter consists of 13 weeks. The additional week in a 53-week fiscal year is added to the fourth quarter, making such quarter consist of 14 weeks.
We define our customers as the entities that sell our products to consumers. With certain of our retail customers, like Whole Foods, we sell our products through distributors. We are not able to precisely attribute our net revenue to a specific retailer for products sold through such channels.
With certain of our retail customers, like Whole Foods, we sell our products through distributors. We are not able to precisely attribute our net revenue to a specific retailer for products sold through such channels.
Additionally, the general consensus among economists suggests that we should expect a higher recession risk to continue over the next year, which, together with the foregoing, could result in further economic uncertainty and volatility in the capital markets in the near term, and could negatively affect our operations. Furthermore, such economic conditions have produced downward pressure on share prices.
Additionally, some economic observers suggest that we should expect a higher recession risk to continue over the next year, which, together with the foregoing, could result in further economic uncertainty and volatility in the capital markets in the near term, and could negatively affect our operations. Furthermore, such economic conditions have at times produced downward pressure on share prices.
Non-GAAP Financial Measures Adjusted EBITDA We report our financial results in accordance with GAAP. However, management believes that Adjusted EBITDA, a non-GAAP financial measure, provides investors with additional useful information in evaluating our performance.
However, management believes that Adjusted EBITDA, a non-GAAP financial measure, provides investors with additional useful information in evaluating our performance.
We further believe that we will be able to fund potential operating expenses and cash obligations beyond the next 12 months, through a combination of existing cash and cash equivalents, cash provided by our operating activities and access to additional funds held as investment securities as well as available borrowing under our Credit Facility.
We further believe that we will be able to fund potential operating expenses and cash obligations beyond the next 12 months, through a combination of existing cash, cash equivalents and marketable securities, cash provided by our operating activities and available borrowings under our Credit Facility.
As a result, low commodity shell egg prices may adversely affect our net revenue. For example, we increased prices on certain of our products in January 2022, May 2022 and January 2023.
As a result, low commodity shell egg prices may adversely affect our net revenue. We increased prices on certain of our products in each of fiscal year 2022, fiscal year 2023 and fiscal year 2024.
As noted above, estimates are made based on historical experience and other factors. Typically, programs that are offered have a short duration and historical differences between actual experience compared to estimated volumes, performance and redemptions have not been significant to the quarterly or annual financial statements.
Typically, programs that are offered have a short duration and historical differences between actual experience compared to estimated volumes, performance and redemptions have not been significant to the quarterly or annual financial statements.
Our first 53-week fiscal year will be this year, fiscal 2023, which we expect to begin on December 26, 2022 and end on December 31, 2023. See “Nature of the Business and Basis of Presentation” in Note 1 to our audited consolidated financial statements included elsewhere in this Annual Report for additional details related to our fiscal calendar.
Our first 53-week fiscal year as a public company occurred in fiscal 2023, which began on December 26, 2022 and ended on December 31, 2023. See “Nature of the Business and Basis of Presentation” in Note 1 to our audited consolidated financial statements included elsewhere in this Annual Report for additional details related to our fiscal calendar.
We calculate Adjusted EBITDA as net income (loss), adjusted to exclude: • Depreciation and amortization; • Stock-based compensation expense; • Costs related to the discontinuation of our convenient breakfast product line; • Costs related to the dissolution of the Ovabrite, Inc. variable interest entity; • Benefit or provision for income taxes, as applicable; • Interest expense; • Change in fair value of contingent consideration; and • Interest income.
We calculate Adjusted EBITDA as net income, adjusted to exclude: • Depreciation and amortization; • Stock-based compensation expense; • Costs related to the discontinuation of our convenient breakfast product line (see Note 12 “Product Exit Costs” to our audited consolidated financial statements included elsewhere in this report); • Costs related to the dissolution of the Ovabrite, Inc. variable interest entity; • Benefit or provision for income taxes, as applicable; • Interest expense; • Change in fair value of contingent consideration; and • Interest income.
We have a strong presence at Kroger, Sprouts, Target and Whole Foods, and we also sell our products at Albertsons, Publix and Walmart. We offer 25 retail stock keeping units, or SKUs through a multi-channel retail distribution network.
We have a strong presence at The Kroger Co., or Kroger, Sprouts Farmers Market, or Sprouts, Target Corporation and Whole Foods Market, Inc., or Whole Foods, and we also sell our products at Albertsons Companies, Inc., Publix Super Markets, Inc. and Walmart, Inc. We offer 23 retail stock keeping units, or SKUs, through a multi-channel retail distribution network.
We had net revenue of $362.1 million and $260.9 million, net income of $1.2 million and $2.4 million, and Adjusted EBITDA of $16.2 million and $8.0 million in the fiscal years ended December 25, 2022 and December 26, 2021, respectively. Adjusted EBITDA is a non-GAAP financial measure.
We had net revenue of $471.9 million and $362.1 million, net income of $25.6 million and $1.2 million, and Adjusted EBITDA of $48.3 million and $16.2 million in the fiscal years ended December 31, 2023 and December 25, 2022, respectively. Adjusted EBITDA is a non-GAAP financial measure.
Fiscal Year Ended December 26, 2021 Compared to Fiscal Year Ended December 27, 2020 For the discussion of the financial condition and results of operations for the fiscal year ended December 26, 2021 compared to the fiscal year ended December 27, 2020, refer to “Management's Discussion and Analysis of Financial Condition and Results of Operations—Components of Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 26, 2021, filed with the Securities and Exchange Commission on March 10, 2022.
Comparison of Fiscal Years Ended December 25, 2022 and December 26, 2021 For the discussion of the financial condition and results of operations for the fiscal year ended December 25, 2022 compared to the fiscal year ended December 26, 2021, refer to “Management's Discussion and Analysis of Financial Condition and Results of Operations—Components of Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 25, 2022, filed with the Securities and Exchange Commission on March 9, 2023. 56 Non-GAAP Financial Measures Adjusted EBITDA We report our financial results in accordance with GAAP.
We work closely with our farmers, suppliers and third-party manufacturers to manage our supply chain activities and mitigate potential disruptions to our product supplies as a result of supply chain disruptions associated with such uncertainties.
We work closely with our farmers, suppliers and third-party manufacturers to manage our supply chain activities and mitigate potential disruptions to our product supplies as a result of supply chain disruptions associated with such uncertainties. We currently expect to have an adequate supply of our products, packaging, and freight through fiscal year 2024.
We believe that investments in innovation will contribute to our long-term growth, including by reinforcing our efforts to increase household penetration. Our ability to successfully develop, market and sell new products will depend on a variety of factors, including the availability of capital to invest in innovation, as well as changing consumer preferences and demand for food products.
Our ability to successfully develop, market and sell new products will depend on a variety of factors, including the availability of capital to invest in innovation, as well as changing consumer preferences and demand for food products.
To date, we have experienced outbreaks at two of our farms, one located in Missouri and one in Tennessee. While we have not experienced material disruptions to our egg supply due to HPAI outbreaks, if a substantial portion of our farms or production facilities were affected, this could materially and negatively affect our supply chain and operating results.
While we have not experienced material disruptions to our egg supply due to HPAI outbreaks, if a substantial portion of our farms or production facilities were affected, this could materially and negatively affect our supply chain and operating results. Additionally, HPAI has at times resulted in supply shortages and price increases across the egg market.
We have experienced and may continue to experience increases in our operating costs, including our labor costs and research and development costs, due to supply chain constraints, consequences associated with COVID-19 and the ongoing war between Russia and Ukraine, and employee availability and wage increases, which may result in additional stress on the Company’s working capital resources.
We have experienced and may continue to experience increases in our operating costs, including our labor costs and research and development costs, due to supply chain constraints, consequences associated with global health pandemics, geopolitical tensions, and employee availability and wage increases, all of which may result in additional stress on our working capital resources.
We believe co-branding is mutually beneficial to us and foodservice operators as we believe it helps to differentiate their brands, enhance their perceived customer value and drive repeat traffic.
We believe co-branding is mutually beneficial to foodservice operators because it helps to differentiate their brands, enhances their perceived customer value and drives loyalty.
We are working with Waypoint, a foodservice sales and marketing agency in the consumer-packaged goods industry, to increase our category share in broad-line distribution and to get on national and regional restaurant chain menus.
We are working with Acxion Foodservice, a foodservice sales and marketing agency in the consumer packaged goods industry, to increase our category share in broad-line distribution and to get on national and regional restaurant menus. We are also leveraging foodservice as a critical consumer touchpoint to drive brand awareness, and we are investing in co-marketing to reach new households.
Our shell eggs are sold to consumers at a premium price point, and when prices for commodity shell eggs fall relative to the price of our shell eggs (including due to any price increases we may implement), price-sensitive consumers may choose to purchase commodity shell eggs offered by our competitors instead of our eggs.
We anticipate that these promotional activities, credits and discounts could materially impact our net revenue and that changes in such activities could impact period-over-period results. 52 Our shell eggs are sold to consumers at a premium price point, and when prices for commodity shell eggs fall relative to the price of our shell eggs (including due to any price increases we may implement), price-sensitive consumers may choose to purchase commodity shell eggs offered by our competitors instead of our eggs.
Based on this third-party data and internal analysis, Whole Foods accounted for approximately 23% and 29% of our retail sales for the fiscal years ended December 25, 2022 and December 26, 2021, respectively.
Based on this third-party data and internal analysis, Whole Foods accounted for approximately 23% of our retail sales for each of the fiscal years ended December 31, 2023 and December 25, 2022, respectively. 51 As of December 2023, there were approximately 24,000 stores selling our products.
Gross Profit and Gross Margin Fiscal Year Ended December 25, 2022 December 26, 2021 $ Change % Change (in thousands) Gross profit $ 109,444 $ 82,899 $ 26,545 32 % Gross margin 30 % 32 % 53 The increase in gross profit of $26.5 million, or 32%, was driven by higher net revenue generated during the fiscal year ended December 25, 2022.
Gross Profit and Gross Margin Fiscal Year Ended December 31, 2023 December 25, 2022 $ Change % Change (in thousands) Gross profit $ 162,326 $ 109,444 $ 52,882 48 % Gross margin 34 % 30 % The increase in gross profit of $52.9 million, or 48%, was driven by higher net revenue generated during the fiscal year ended December 31, 2023.
Inflationary factors, such as increases in the cost of materials and supplies, interest rates and overhead costs, may adversely affect our operating results. Rising interest rates also present a recent challenge impacting the U.S. economy and could make it more difficult for us to obtain traditional financing on acceptable terms, if at all, in the future.
Elevated interest rates also present a recent challenge impacting the U.S. economy and could make it more difficult for us to obtain traditional financing on acceptable terms, if at all, in the future.
Our performance depends significantly on factors that may affect the level and pattern of consumer spending in the U.S. natural food market in which we operate.
Our performance depends significantly on factors that may affect the level and pattern of consumer spending in the U.S. natural food market in which we operate. Such factors include consumer preference, consumer confidence, consumer income, consumer perception of the safety and quality of our products and shifts in the perceived value for our products relative to alternatives.
The following table presents a reconciliation of Adjusted EBITDA to net income, the most directly comparable financial measure stated in accordance with GAAP, for the periods presented: Fiscal Year Ended December 25, 2022 December 26, 2021 (in thousands) Net income $ 1,230 $ 2,382 Depreciation and amortization (1) 5,761 3,540 Stock-based compensation expense 6,040 4,440 Costs related to our exit of the convenient breakfast product line 2,341 — Dissolution of Ovabrite, Inc. 122 — Income tax provision (benefit) 1,601 (2,028 ) Interest expense 114 52 Change in fair value of contingent consideration (2) 19 44 Interest income (992 ) (381 ) Adjusted EBITDA $ 16,236 $ 8,049 (1) Amount also includes finance lease amortization.
Because of these limitations, when evaluating our performance, you should consider Adjusted EBITDA alongside other financial measures, including our net income and other results stated in accordance with GAAP. 57 The following table presents a reconciliation of Adjusted EBITDA to net income, the most directly comparable financial measure stated in accordance with GAAP, for the periods presented: Fiscal Year Ended December 31, 2023 December 25, 2022 (in thousands) Net income $ 25,566 $ 1,230 Depreciation and amortization 1 10,490 5,761 Stock-based compensation expense 7,417 6,040 Costs related to our exit of the convenient breakfast product line — 2,341 Dissolution of Ovabrite, Inc. — 122 Income tax provision 6,635 1,601 Interest expense 782 114 Change in fair value of contingent consideration 2 — 19 Interest income (2,542 ) (992 ) Adjusted EBITDA $ 48,348 $ 16,236 1 Amount also includes finance lease amortization. 2 Amount reflects the change in fair value of a contingent consideration liability in connection with our 2014 acquisition of certain assets of Heartland Eggs.
We expect that our cash and cash equivalents as of December 25, 2022, together with cash provided by our operating activities and availability of borrowings under our existing Credit Facility, will be sufficient to fund our operating expenses for at least the next 12 months and to make investments in our business in support of our long-term growth strategy.
We expect that our cash, cash equivalents and marketable securities as of December 31, 2023, together with cash provided by our operating activities and availability of borrowings under our Credit Facility, will be sufficient to fund our operating expenses for at least the next 12 months and to make investments in our business in support of our long-term growth strategy. 50 Our future capital requirements will depend on many factors, including our pace of new and existing customer growth, our investments in innovation, our investments in acquisitions or other growth opportunities, our investments in partnerships and unexplored channels and ongoing costs associated with expansions of our production capacity.
We serve the majority of natural channel customers through food distributors, such as UNFI, US Foods and KeHE, which purchase, store, sell and deliver our products to Whole Foods (UNFI and US Foods) and Sprouts (KeHE). We serve mainstream retailers by arranging for delivery of our products directly through their distribution centers.
We serve the majority of natural channel customers through food distributors, which purchase, store, sell and deliver our products to our customers. We serve mainstream retailers by arranging for delivery of our products directly through their distribution centers. We also leverage distributor relationships to fulfill orders for certain independent grocers and other customers. We have experienced consistent sales growth.
Such factors include consumer preference, consumer confidence, consumer income, consumer perception of the safety and quality of our products and shifts in the perceived value for our products relative to alternatives. 49 Grow Within the Retail Channel We believe that our ability to increase the number of customers that sell our products to consumers is an indicator of our market penetration and our future business opportunities.
Grow Within the Retail Channel We believe that our ability to increase the number of customers that sell our products to consumers is an indicator of our market penetration and our future business opportunities. We define our customers as the entities that sell our products to consumers.
We record unrecognized tax benefit liabilities for known or anticipated tax issues based on our analysis of whether, and the extent to which, additional taxes will be due. However, due to the complexity of some of these uncertainties, the ultimate resolution may result in a payment that is materially different from the current estimate of the tax liabilities.
We record unrecognized tax benefit liabilities for known or anticipated tax issues for which the benefit is more likely than not based on our analysis of whether, and the extent to which, additional taxes will be due.
We have a history of product introductions and intend to continue to innovate by introducing new products from time to time. Eggs and egg-related products generated $339.2 million, or approximately 94%, of net revenue in fiscal 2022. We expect eggs and egg-related products will be our largest source of net revenue for the foreseeable future.
Expand Our Product Offerings We intend to continue to strengthen our product offerings by investing in innovation in new and existing categories. We have a history of product introductions and intend to continue to innovate by introducing new products from time to time. Eggs and egg-related products generated $449.0 million, or approximately 95%, of net revenue in fiscal 2023.
As a result of these seasonal and quarterly fluctuations, comparisons of our sales and results of operations between different quarters within a single fiscal year are not necessarily meaningful comparisons.
Demand tends to increase with the start of the school year and is highest prior to holiday periods, particularly Thanksgiving, Christmas and Easter, and is lowest during the summer months. As a result of these seasonal and quarterly fluctuations, comparisons of our sales and results of operations between different quarters within a single fiscal year are not necessarily meaningful comparisons.
We periodically provide credits or discounts to our customers in the event that products do not conform to customer expectations upon delivery or expire at a customer’s site. We treat these credits and discounts as a reduction of the sales price of the related transaction at the time of sale.
At the end of each accounting period, we recognize a liability for an estimated promotional allowance reserve. We periodically provide credits or discounts to our customers in the event that products do not conform to customer expectations upon delivery or expire at a customer’s site.
We currently expect to have an adequate supply of eggs, butter, packaging, and freight to meet anticipated demand through mid-2023, as well as adequate capacity for packaging and processing our eggs. 48 Liquidity and Capital Resources Overview With cash and cash equivalents of $12.9 million as of December 25, 2022 and access to additional funds held as investment securities and available borrowing under our credit facility agreement with PNC Bank, National Association, or the Credit Facility, we anticipate having sufficient liquidity to make investments in our business to support our long-term growth strategy.
Liquidity and Capital Resources Overview With cash, cash equivalents and marketable securities of $116.8 million as of December 31, 2023 and $20.0 million available under our credit facility agreement with PNC Bank, National Association, or the Credit Facility, we anticipate having sufficient liquidity to make investments in our business to support our long-term growth strategy.
The Tenth Amendment to the Credit Agreement in December 2022 modified certain covenants related to commodity hedging, consented to the dissolution of immaterial subsidiaries and implemented changes related to the discontinuation of LIBOR. The revolving line of credit matures in April 2024. The maximum borrowing capacity under the revolving line of credit is $20.0 million.
The Tenth Amendment to the Credit Agreement in December 2022 modified certain covenants related to commodity hedging, consented to the dissolution of immaterial subsidiaries and implemented changes related to the discontinuation of LIBOR. The Eleventh Amendment to the Credit Facility, effective July 26, 2023, extended the maturity date by one year, from April 2, 2024 to April 2, 2025.
We review and update these estimates regularly until the incentives or product returns are realized and the impact of any adjustments are recognized in the period the adjustments are identified. We do not believe it is reasonably likely that there will be a material change in the estimates or assumptions used to recognize revenue.
We do not believe it is reasonably likely that there will be a material change in the estimates or assumptions used to recognize revenue. As noted above, estimates are made based on historical experience and other factors.
Additionally, HPAI has resulted in supply shortages and price increases across the egg market. We are confident in the measures we have taken to reduce the risk of HPAI on our farms and production facilities, as well as our ability to mitigate impacts on supply.
We are confident in the measures we have taken to reduce the risk of HPAI on our farms and production facilities, as well as our ability to mitigate impacts on supply. However, given continued uncertainty about future outbreaks and governmental responses to such outbreaks, we cannot predict the ultimate impact that HPAI will have on our business.
Cash Flows The following table summarizes our cash flows for the periods indicated: Fiscal Year Ended December 25, 2022 December 26, 2021 (in thousands) Net cash (used in) provided by operating activities $ (8,098 ) $ 17,682 Net cash used in investing activities (10,037 ) (18,440 ) Net cash provided by financing activities 83 2,180 Net (decrease) increase in cash and cash equivalents $ (18,052 ) $ 1,422 Operating Activities Cash flows related to operating activities are dependent on net income, non-cash adjustments to net income, and changes in working capital.
Cash Flows The following table summarizes our cash flows for the periods indicated: Fiscal Year Ended December 31, 2023 December 25, 2022 (in thousands) Net cash provided by (used in) operating activities $ 50,906 $ (8,098 ) Net cash provided by (used in) investing activities 22,383 (10,037 ) Net cash (used in) provided by financing activities (2,054 ) 83 Net increase (decrease) in cash and cash equivalents $ 71,235 $ (18,052 ) Operating Activities The increase in net cash provided by operating activities during the fiscal year ended December 31, 2023 compared to the fiscal year ended December 25, 2022 was due primarily to higher net income in the current fiscal year due to gross margin improvements and improving leverage our of selling, general and administrative costs.
Egg Central Station is capable of packing approximately six million eggs per day and has achieved Safe Quality Food, or SQF Good rating, the highest level of such certification from the Global Food Safety Initiative.
Egg Central Station is capable of packing approximately six million eggs per day and has an SQF Excellent rating, the highest level of such certification from the Global Food Safety Initiative. 49 Our products are distributed through a broker-distributor-retailer network whereby brokers represent our products to distributors and retailers who will in turn sell our products to consumers.
The decrease in gross margin during the fiscal year ended December 25, 2022 as compared to the fiscal year ended December 26, 2021 was primarily driven by an increase in input costs (including costs of organic feed and increased farmer pay) across our shell egg and butter businesses, increases in packaging costs and increases in transportation costs.
The increase in gross margin during the fiscal year ended December 31, 2023 compared to the fiscal year ended December 25, 2022 was primarily driven by volume increases, in addition to pricing increases across the entire shell egg portfolio in January 2023.
Interest Income Fiscal Year Ended December 25, 2022 December 26, 2021 $ Change % Change (in thousands) Interest income $ 992 $ 381 $ 611 160 % The increase of $611,000 in interest income, or 160%, was primarily driven by higher interest income in the fiscal year ended December 25, 2022 on our available-for-sale securities portfolio. 54 Provision (Benefit) for Income Taxes Fiscal Year Ended December 25, 2022 December 26, 2021 $ Change % Change (in thousands) Income tax provision (benefit) $ 1,601 $ (2,028 ) $ 3,629 179 % Percentage of net revenue 0 % (1 )% The change in income tax provision (benefit) of $3.6 million, or 179%, was primarily driven by higher pre-tax income in 2022 and favorable tax benefits from stock option exercises in the prior year which have not recurred at the same levels during the fiscal year ended December 25, 2022.
Interest Income Fiscal Year Ended December 31, 2023 December 25, 2022 $ Change % Change (in thousands) Interest income $ 2,542 $ 992 $ 1,550 156 % The increase in interest income of $1.6 million, or 156%, was primarily driven by higher interest income on our available-for-sale securities portfolio.
As of December 25, 2022, future minimum lease payments under non-cancelable operating leases totaled $2.2 million and future minimum lease payments under non-cancelable finance leases totaled $9.9 million. 56 Credit Facility We originally entered into our Credit Facility with PNC Bank, National Association, or PNC Bank, in October 2017.
Credit Facility We originally entered into our Credit Facility with PNC Bank, National Association, or PNC Bank, in October 2017.
Net revenue from sales through our retail channel was $348.9 million and $256.5 million for fiscal 2022 and 2021, respectively.
Net revenue from sales through our retail channel was $445.8 million and $348.9 million for fiscal years ended 2023 and 2022, respectively. 54 The extra week in fiscal year 2023, which was 53 weeks compared to 52 weeks in fiscal year 2022, contributed $8.5 million in net revenue, or 2.3%, to growth.
Shipping and Distribution Fiscal Year Ended December 25, 2022 December 26, 2021 $ Change % Change (in thousands) Shipping and distribution $ 30,104 $ 24,979 $ 5,125 21 % Percentage of net revenue 8 % 10 % The increase in shipping and distribution expenses of $5.1 million, or 21%, was driven by higher sales volumes and freight rates.
Net Revenue Fiscal Year Ended December 31, 2023 December 25, 2022 $ Change % Change (in thousands) Net revenue $ 471,857 $ 362,050 $ 109,807 30 % The increase in net revenue of $109.8 million, or 30%, was primarily driven by price-related increases of $59.4 million and volume-related increases of $50.5 million.
Net cash used in operating activities during the fiscal year ended December 25, 2022 is primarily due to an increase in cash used for working capital.
Financing Activities The change in cash used in financing activities during the fiscal year ended December 31, 2023 compared to the fiscal year ended December 25, 2022 was primarily due to an increase of principal payments on our finance lease obligations. 59 Seasonality Demand for our products fluctuates in response to seasonal factors.
(2) Amount reflects the change in fair value of a contingent consideration liability in connection with our 2014 acquisition of certain assets of Heartland Eggs. Liquidity and Capital Resources Since inception, we have funded our operations with proceeds from sales of our capital stock, proceeds from borrowings and cash flows from the sale of our products.
Liquidity and Capital Resources Since inception, we have funded our operations with proceeds from sales of our capital stock, proceeds from borrowings and cash flows from the sale of our products. We had net income of $25.6 million for the fiscal year ended December 31, 2023 and retained earnings of $29.7 million as of December 31, 2023.
The net cash used in investing activities for purchases, sales and maturities of our available-for-sale debt securities during the fiscal year ended December 25, 2022 compared to the prior fiscal year is immaterial. 57 Financing Activities Net cash provided by financing activities during the fiscal year ended December 25, 2022 is primarily comprised of proceeds from the exercise of stock options in the current fiscal year, partially offset by principal payments on finance lease obligations.
Investing Activities The increase in cash provided by investing activities during the fiscal year ended December 31, 2023 is primarily due to the continuing maturities of our available for sale securities and the reinvestment of these amounts into cash equivalents during the year ended December 31, 2023.
The dollar growth in selling, general and administrative expenses was primarily driven by: • an increase of $13.0 million in employee-related costs, including stock-based compensation, driven by an overall increase in employee headcount to support our operations and public company status; • an increase of $3.5 million in brokerage-related and selling-related expenses due to expansion of the business; • an increase of $1.8 million in marketing-related expenses related to continued investment in brand and product marketing; and • an increase of $1.0 million in technology and software related expenses to support increased operations and employee headcount.
Operating Expenses Selling, General and Administrative Fiscal Year Ended December 31, 2023 December 25, 2022 $ Change % Change (in thousands) Selling, general and administrative $ 101,728 $ 77,236 $ 24,492 32 % Percentage of net revenue 22 % 21 % The increase in selling, general and administrative expenses of $24.5 million, or 32%, was primarily driven by: • an increase of $10.3 million in marketing-related expenses related to continued investment in brand and product marketing; • an increase of $10.2 million in employee-related costs, including stock-based compensation, driven by an overall increase in employee headcount to support our continued growth; • an increase of $2.4 million in legal and professional service expense to support increased operations and expansion of the business; • an increase of $900,000 in brokerage-related and selling-related expenses due to expansion of the business; • an increase of $600,000 in technology and software-related expenses to support increased operations and employee headcount Shipping and Distribution Fiscal Year Ended December 31, 2023 December 25, 2022 $ Change % Change (in thousands) Shipping and distribution $ 27,344 $ 30,104 $ (2,760 ) (9 )% Percentage of net revenue 6 % 8 % The decrease in shipping and distribution costs of $2.8 million, or 9%, was driven by favorable freight rates and internal operational efficiency, partially offset by higher sales volumes. 55 Interest Expense Fiscal Year Ended December 31, 2023 December 25, 2022 $ Change % Change Interest expense $ (782 ) $ (114 ) $ (668 ) 586 % The increase in interest expense of $0.7 million, or 586%, was primarily driven by an increase in finance leases which generated an increase in interest expense related to those leases.