Biggest changeConsolidated Statements of Operations and Comprehensive Income (Loss) Year Ended December 31, 2024 2023 2022 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Net sales $ 975,177 100 % $ 766,895 100 % $ 595,344 100 % Cost of goods sold 579,221 59 % 516,023 67 % 409,311 69 % Gross profit 395,956 41 % 250,872 33 % 186,033 31 % Selling, general, and administrative expenses 357,957 37 % 281,318 37 % 238,016 40 % Income (loss) from operations 37,999 4 % (30,446) (4) % (51,983) (9) % Interest and other income, net 11,868 1 % 13,029 2 % 1,710 — % Interest expense (12,262) (1) % (14,097) (2) % (5,208) (1) % Gain on equity investment 9,918 1 % — — % — — % Income (loss) before income taxes 47,523 5 % (31,514) (4) % (55,481) (10) % Income tax expense 598 — % 210 — % 282 — % Loss on equity method investment — — % 1,890 — % 3,731 1 % Net income (loss) $ 46,925 5 % $ (33,614) (4) % $ (59,494) (10) % 31 Table of Contents Year Ended December 31, 2024 Compared To Year Ended December 31, 2023 Net Sales The following table sets forth net sales by class of retailer: Year Ended December 31, 2024 2023 2022 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Grocery, Mass, International and Digital $ 800,775 82 % $ 642,306 84 % $ 503,753 85 % Pet Specialty and Club 174,402 18 % 124,589 16 % 91,591 15 % Net Sales $ 975,177 100 % $ 766,895 100 % $ 595,344 100 % Effective March 31, 2024, the Company is providing a more meaningful breakout of its sales, which now combines pet specialty and club, as both classes of retailers service a specific consumer through specialized offerings, which include value focused and or premium products.
Biggest changeAs a result, we recognized a deferred income tax benefit of $68.8 million for the year ended December 31, 2025. 31 Table of Contents Consolidated Statements of Income (Loss) Year Ended December 31, 2025 2024 2023 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Net sales $ 1,102,015 100 % $ 975,177 100 % $ 766,895 100 % Cost of goods sold 652,389 59 % 579,221 59 % 516,023 67 % Gross profit 449,626 41 % 395,956 41 % 250,872 33 % Selling, general, and administrative expenses 373,954 34 % 357,957 37 % 281,318 37 % Income (loss) from operations 75,672 7 % 37,999 4 % (30,446) (4) % Interest and other income, net 9,221 1 % 11,868 1 % 13,029 2 % Interest expense (14,120) (1) % (12,262) (1) % (14,097) (2) % Gain on equity investment — — % 9,918 1 % — — % Income (loss) before income taxes 70,773 6 % 47,523 5 % (31,514) (4) % Income tax (benefit) expense (68,364) (6) % 598 — % 210 — % Loss on equity method investment — — % — — % 1,890 — % Net income (loss) $ 139,137 13 % $ 46,925 5 % $ (33,614) (4) % Year Ended December 31, 2025 Compared To Year Ended December 31, 2024 Net Sales The following table sets forth net sales by class of retailer: Year Ended December 31, 2025 2024 2023 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Grocery, Mass, International and Digital $ 892,941 81 % $ 800,775 82 % $ 642,306 84 % Pet Specialty and Club 209,074 19 % 174,402 18 % 124,589 16 % Net Sales $ 1,102,015 100 % $ 975,177 100 % $ 766,895 100 % Net sales increased $126.8 million, or 13.0%, to $1,102.0 million for the year ended December 31, 2025 as compared to $975.2 million for the year ended December 31, 2024.
The Company recognizes share-based compensation based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. The Company estimates grant date fair value of its options using the Black-Scholes Merton option-pricing model.
Share-based Compensation —The Company recognizes share-based compensation based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. The Company estimates grant date fair value of its options using the Black-Scholes Merton option-pricing model.
GAAP measures and may not be comparable to similarly named measures used by other companies. • Adjusted Gross Profit • Adjusted Gross Profit as a percentage of net sales (Adjusted Gross Margin) • Adjusted SG&A Expenses • Adjusted SG&A Expenses as a percentage of net sales • EBITDA • Adjusted EBITDA • Adjusted EBITDA as a percentage of net sales Such financial measures are not financial measures prepared in accordance with U.S.
GAAP measures and may not be comparable to similarly named measures used by other companies. • Adjusted Gross Profit • Adjusted Gross Profit as a percentage of net sales (Adjusted Gross Margin) • Adjusted SG&A Expenses • Adjusted SG&A Expenses as a percentage of net sales • EBITDA • Adjusted EBITDA • Adjusted EBITDA as a percentage of net sales (Adjusted EBITDA Margin) Such financial measures are not financial measures prepared in accordance with U.S.
Components of our Results of Operations Net Sales Our net sales are derived from the sale of fresh pet food products to retailers, through direct sales and distributor arrangements. Our products are sold to consumers through a fast-growing network of company-owned branded refrigerators, known as Freshpet Fridges, located in our customers’ stores.
Components of our Results of Operations Net Sales Our net sales are derived from the sale of fresh pet food products to retailers, through direct sales and distributor arrangements. Our products are primarily sold to consumers through a fast-growing network of company-owned branded refrigerators, known as Freshpet Fridges, located in our customers’ stores.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA margins, Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA margins, Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
Sales are recorded net of discounts, returns and promotional allowances. Our net sales growth is driven by the following key factors: • Increasing sales velocity from the average Freshpet Fridge due to increasing awareness, trial and adoption of Freshpet products and innovation.
Sales are recorded net of discounts, returns and promotional allowances. Our net sales growth strategy is driven by the following key factors: • Increasing sales velocity from the average Freshpet Fridge due to increasing awareness, trial and adoption of Freshpet products and innovation.
Other companies in our industry may calculate the non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. 34 Table of Contents The following table provides a reconciliation of EBITDA and Adjusted EBITDA to net income (loss), the most directly comparable financial measure presented in accordance with U.S.
Other companies in our industry may calculate the non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. The following table provides a reconciliation of EBITDA and Adjusted EBITDA to net income (loss), the most directly comparable financial measure presented in accordance with U.S.
For example, the non-GAAP financial measures do not reflect: • our capital expenditures or future requirements for capital expenditures; • the interest expense, or the cash requirements necessary to service interest expense or principal payments, associated with indebtedness; • depreciation and amortization, which are non-cash charges, although the assets being depreciated and amortized will likely have to be replaced in the future, nor any cash requirements for such replacements; and • changes in our cash requirements for our working capital needs.
For example, the non-GAAP financial measures do not reflect: • our capital expenditures or future requirements for capital expenditures; • the interest expense, or the cash requirements necessary to service interest expense or principal payments, associated with indebtedness; • depreciation and amortization, which are non-cash charges, although the assets being depreciated and amortized will likely have to be replaced in the future, nor any cash requirements for such replacements; and 34 Table of Contents • changes in our cash requirements for our working capital needs.
For more information regarding our consolidated results and liquidity and capital resources for the year ended December 31, 2023 as compared to the year ended December 31, 2022, refer to "Part II, Item 7.
For more information regarding our consolidated results and liquidity and capital resources for the year ended December 31, 2024 as compared to the year ended December 31, 2023, refer to "Part II, Item 7.
Changes in estimates and policies are reflected in reported results for the period in which they become known. Actual results may differ from these estimates under different assumptions or conditions.
Changes in estimates are reflected in reported results for the period in which they become known. Actual results may differ from these estimates under different assumptions or conditions.
The following critical accounting policies reflect significant judgments and estimates used in preparation of our consolidated financial statements: Revenue Recognition and Incentives —Revenue is recognized when performance obligations under the terms of the contract with the customer are satisfied, which occurs once control is transferred upon delivery to the customer. 40 Table of Contents Revenue is reported net of applicable trade incentives and allowances.
The following critical accounting policies reflect significant judgments and estimates used in preparation of our consolidated financial statements: 40 Table of Contents Revenue Recognition and Incentives —Revenue is recognized when performance obligations under the terms of the contract with the customer are satisfied, which occurs once control is transferred upon delivery to the customer.
Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2023 Annual Report on Form 10-K, which information is incorporated herein by reference. 29 Table of Contents Overview Freshpet's mission is to elevate the way we feed our pets with fresh food that nourishes all.
Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2024 Annual Report on Form 10-K, which information is incorporated herein by reference. Overview Freshpet's mission is to elevate the way we feed our pets with fresh food that nourishes all.
Our investments in marketing and advertising help to drive awareness and trial at each point of sale. • Increasing penetration of Freshpet Fridge locations in major classes of retail, including Grocery, Mass, International, Digital, Pet Specialty, and Club.
Our investments in marketing and advertising help to drive awareness and trial at each point of sale. • Increasing distribution and penetration of Freshpet products in major classes of retail, including Grocery, Mass, International, Digital, Pet Specialty, and Club.
We continue to roll out Freshpet Fridges at leading retailers across North America and parts of Europe and have installed Freshpet Fridges in approximately 28,141 retail stores as of December 31, 2024. Our products are sold under the Freshpet brand name with ingredients, packaging and labeling customized by class of retail.
We continue to roll out Freshpet Fridges at leading retailers across North America and parts of Europe and have installed Freshpet Fridges in approximately 30,235 retail stores as of December 31, 2025. Our products are sold under the Freshpet brand name with ingredients, packaging and labeling customized by class of retail.
The increase in gross profit as a percentage of net sales was primarily due to lower input costs, reduced quality costs and improved leverage on plant expenses.
The increase in gross profit as a percentage of net sales was primarily due to lower input costs and reduced quality costs, partially offset by reduced leverage on plant expenses.
We normally carry three to five weeks of finished goods inventory and less than 30 days of accounts receivable. As of December 31, 2024, our capital resources consisted primarily of $268.6 million of cash and cash equivalents on hand. As of December 31, 2023, our capital resources consisted primarily of $296.9 million of cash and cash equivalents on hand.
We normally carry three to five weeks of finished goods inventory and less than 30 days of accounts receivable. As of December 31, 2025, our capital resources consisted primarily of $278.0 million of cash and cash equivalents on hand. As of December 31, 2024, our capital resources consisted primarily of $268.6 million of cash and cash equivalents on hand.
We expect to make future capital expenditures in connection with the completion of our planned development of Freshpet Kitchens Ennis Phase 2 and 3. During fiscal year 2024, we spent approximately $187.1 million of capital to meet our capacity needs as well as recurring capital expenditures. In fiscal year 2025, we expect to spend approximately $250.0 million.
We expect to make future capital expenditures in connection with the completion of our planned development of Freshpet Kitchens Ennis Phase 2 and 3. During fiscal year 2025, we spent approximately $148.2 million of capital to meet our capacity needs as well as recurring capital expenditures. In fiscal year 2026, we expect to spend approximately $150.0 million.
Recent Accounting Pronouncements For a discussion of recent accounting pronouncements, see Note 1 (Summary of Significant Accounting Policies) to our audited consolidated financial statements included in this report. Segment We have determined we operate in one segment: the manufacturing, marketing and distribution of fresh dog food, cat food, and dog treats. 41 Table of Contents
Recent Accounting Pronouncements For a discussion of recent accounting pronouncements, see Note 1 (Summary of Significant Accounting Policies) to our audited consolidated financial statements included in this report. Segment The Company operates in one consolidated operating and reportable segment: the manufacturing, marketing and distribution of fresh dog food, cat food, and dog treats. 41 Table of Contents
This was partially offset by: • $13.7 million decrease due to changes in operating assets and liabilities.
This was partially offset by: • $32.2 million decrease due to changes in operating assets and liabilities.
GAAP: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Gross profit $ 395,956 $ 250,872 $ 186,033 Depreciation expense 49,056 41,209 20,774 Non-cash share-based compensation 7,761 10,995 7,293 Loss on disposal of manufacturing equipment 696 3,547 — Adjusted Gross Profit $ 453,469 $ 306,623 $ 214,100 Adjusted Gross Profit as a % of Net Sales 46.5 % 40.0 % 36.0 % The following table provides a reconciliation of Adjusted SG&A Expenses to SG&A Expenses, the most directly comparable financial measure presented in accordance with U.S.
GAAP: Year Ended December 31, 2025 2024 2023 (Dollars in thousands) Gross profit $ 449,626 $ 395,956 $ 250,872 Depreciation expense 61,426 49,056 41,209 Non-cash share-based compensation 3,078 7,761 10,995 Loss on disposal of manufacturing equipment 1,020 696 3,547 Adjusted Gross Profit $ 515,150 $ 453,469 $ 306,623 Adjusted Gross Profit as a % of Net Sales 46.7 % 46.5 % 40.0 % The following table provides a reconciliation of Adjusted SG&A Expenses to SG&A Expenses, the most directly comparable financial measure presented in accordance with U.S.
For the year ended December 31, 2024, Adjusted Gross Profit was $453.5 million, or 46.5% as a percentage of net sales, compared to $306.6 million, or 40.0% as a percentage of net sales, in the prior year. See "—Non-GAAP Financial Measures" below.
Adjusted Gross Profit for the year ended December 31, 2025 was $515.2 million, or 46.7% as a percentage of net sales, compared to $453.5 million, or 46.5% as a percentage of net sales, in the prior year. See "—Non-GAAP Financial Measures" below.
If we issue additional equity or if the Convertible Notes are converted to common shares, existing stockholders may experience dilution, and such new securities could have rights senior to those of our common stock. These factors may make the timing, amount, terms and conditions of additional financing unattractive.
If we issue additional equity or if the Convertible Notes are converted to common shares, existing stockholders may experience dilution, and such new securities could have rights senior to those of our common stock.
Adjusted SG&A for the year ended December 31, 2024, was $291.6 million, or 29.9% as a percentage of net sales, compared to $240.1 million, or 31.3% as a percentage of net sales, for the prior year. See "—Non-GAAP Financial Measures" below.
Adjusted SG&A for the year ended December 31, 2025, was $319.4 million, or 29.0% as a percentage of net sales, compared to $291.6 million, or 29.9% as a percentage of net sales, in the prior year. See "—Non-GAAP Financial Measures" below.
GAAP results and the reconciliation to the closest comparable U.S. GAAP measures, provides a more complete understanding of our business than could be obtained absent this disclosure. We use the non-GAAP financial measures, together with U.S.
We believe that each of these non-GAAP financial measures provide additional metrics to evaluate our operations and, when considered with both our U.S. GAAP results and the reconciliation to the closest comparable U.S. GAAP measures, provides a more complete understanding of our business than could be obtained absent this disclosure. We use the non-GAAP financial measures, together with U.S.
When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. (b) Represents costs associated with the implementation of an ERP system.
When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed.
When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. (b) Represents costs associated with the implementation of an ERP system.
When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed.
The increase was primarily due to the change in accounts receivable, accounts payable and accrued expenses, primarily offset by the change in inventories, prepaid expenses and other current assets, other assets and operating lease liability.
This was partially offset by: • $13.7 million decrease due to changes in operating assets and liabilities. The decrease was primarily due to the change in accounts receivable, inventories, other assets, and operating lease liability, partially offset by the change in accounts payable, accrued expenses, and prepaid expenses and other current assets.
Selling, General and Administrative Expenses Our selling, general and administrative expenses consist of the following: Outbound freight. We use a third-party logistics provider for outbound freight that ships directly to retailers as well as third-party distributors. Marketing & advertising.
We use a third-party logistics provider for outbound freight that ships directly to retailers as well as third-party distributors. Marketing & advertising. Our marketing and advertising expenses primarily consist of television advertising, digital, and social media channels.
Gain on Equity Investment The $9.9 million gain on equity investment for the year ended December 31, 2024, resulted from the change in fair value of the Company's equity interest in a privately held company.
Gain on Equity Investment The $9.9 million gain on equity investment for the year ended December 31, 2024 resulted from the change in fair value of the Company's equity interest in a privately held company, as discussed in Note 1 - Summary of Significant Accounting Policies of our consolidated financial statements.
The decrease was primarily due to the change in accounts receivable, inventories, other assets, and operating lease liability, partially offset by the change in accounts payable, accrued expenses, and prepaid expenses and other current assets. 2023 Net cash provided by operating activities of $75.9 million in 2023 was primarily attributed to: • $61.7 million of net income adjusted for reconciling non-cash items, which excludes $95.3 million of non-cash items primarily related to $58.5 million of depreciation and amortization, $24.9 million of share-based compensation including amortization of warrants, $4.3 million of loss on disposal of property, plant and equipment, $4.1 million of write-off and amortization of deferred financing costs and loan discount, $1.9 million of loss on equity method investment, and $1.5 million of change in operating lease right of use asset. • $14.3 million increase due to changes in operating assets and liabilities.
The decrease was primarily due to the change in accounts receivable, prepaid expenses and other current assets, other assets, accrued expenses, and operating lease liability, partially offset by the change in inventories and accounts payable. 2024 Net cash provided by operating activities of $154.3 million in 2024 was primarily attributed to: • $168.0 million of net income, adjusted for reconciling non-cash items, which excludes $121.0 million of non-cash items related to $73.6 million of depreciation and amortization, $51.8 million of share-based compensation including amortization of warrants, $2.1 million of amortization of deferred financing costs, $1.4 million of change in operating lease right of use asset, $1.3 million of loss on disposal of property, plant and equipment, $0.3 million of a reserve for inventory obsolescence, $0.5 million of provision for loss on accounts receivable, partially offset by $9.9 million of gain on equity investment.
Year Ended December 31, 2024 2023 (Dollars in thousands) Cash at the beginning of period $ 296,871 $ 132,735 Net cash provided by operating activities 154,288 75,940 Net cash used in investing activities (187,092) (239,093) Net cash provided by financing activities 4,566 327,289 Cash at the end of period $ 268,633 $ 296,871 Net Cash Provided by Operating Activities Net cash provided by operating activities consists primarily of net income (loss) adjusted for certain non-cash items (i.e., provision for loss (gains) on accounts receivable, loss on disposal of property, plant and equipment, share-based compensation, change in reserve for inventory obsolescence, depreciation and amortization, write-off and amortization of deferred financing costs and loan discount, change in operating lease right of use asset, loss on equity method investment, and gain on equity investment). 38 Table of Contents 2024 Net cash provided by operating activities of $154.3 million in 2024 was primarily attributed to: • $168.0 million of net income, adjusted for reconciling non-cash items, which excludes $121.0 million of non-cash items related to $73.6 million of depreciation and amortization, $51.8 million of share-based compensation including amortization of warrants, $2.1 million of write-off and amortization of deferred financing costs and loan discount, $1.4 million of change in operating lease right of use asset, $1.3 million of loss on disposal of property, plant and equipment, $0.3 million of a reserve for inventory obsolescence, $0.5 million of provision for loss on accounts receivable, partially offset by $9.9 million of gain on equity investment.
Year Ended December 31, 2025 2024 (Dollars in thousands) Cash at the beginning of period $ 268,633 $ 296,871 Net cash provided by operating activities 160,561 154,288 Net cash used in investing activities (148,184) (187,092) Net cash (used in) provided by financing activities (3,035) 4,566 Cash at the end of period $ 277,975 $ 268,633 38 Table of Contents Net Cash Provided by Operating Activities Net cash provided by operating activities consists primarily of net income adjusted for certain non-cash items (i.e., provision for loss on accounts receivable, loss on disposal of property, plant and equipment, share-based compensation, change in reserve for inventory obsolescence, depreciation and amortization, amortization of deferred financing costs, change in operating lease right of use asset, change in deferred income taxes, and gain on equity investment). 2025 Net cash provided by operating activities of $160.6 million in 2025 was primarily attributed to: • $192.8 million of net income, adjusted for reconciling non-cash items, which excludes $53.7 million of non-cash items related to $68.8 million of deferred income tax benefit, $89.7 million of depreciation and amortization, $12.1 million of provision for loss on accounts receivable, $13.9 million of share-based compensation, $2.2 million of amortization of deferred financing costs, $2.2 million of loss on disposal of property, plant and equipment, and $2.3 million of change in operating lease right of use asset.
GAAP: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) SG&A expenses $ 357,957 $ 281,318 $ 238,016 Depreciation and amortization expense 21,747 15,849 13,781 Non-cash share-based compensation (a) 44,046 13,941 18,799 Loss on disposal of equipment 588 774 396 Enterprise Resource Planning (b) — 2,457 8,558 Capped Call Transactions fees (c) — 113 — Shareholder activism defense engagement (d) — 8,177 — Organization changes (e) — (67) 734 Adjusted SG&A Expenses $ 291,576 $ 240,074 $ 195,748 Adjusted SG&A Expenses as a % of Net Sales 29.9 % 31.3 % 32.9 % (a) Includes true-ups to share-based compensation expense compared to prior periods.
GAAP: Year Ended December 31, 2025 2024 2023 (Dollars in thousands) SG&A expenses $ 373,954 $ 357,957 $ 281,318 Depreciation and amortization expense 25,446 21,747 15,849 Non-cash share-based compensation (a) 10,805 44,046 13,941 Loss on disposal of equipment 610 588 774 Distributor transition costs (b) 10,680 — — Legal obligation (c) 5,703 — — International business charges (d) 1,273 — — Enterprise Resource Planning — — 2,457 Capped Call Transactions fees — — 113 Shareholder activism defense engagement — — 8,177 Organization changes — — (67) Adjusted SG&A Expenses $ 319,437 $ 291,576 $ 240,074 Adjusted SG&A Expenses as a % of Net Sales 29.0 % 29.9 % 31.3 % (a) Includes true-ups to share-based compensation expense.
GAAP: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Net income (loss) $ 46,925 $ (33,614) $ (59,494) Depreciation and amortization 70,803 57,058 34,555 Interest expense, net of interest income 335 1,069 5,208 Income tax expense 598 210 282 EBITDA 118,661 24,723 (19,449) Gain on equity investment (9,918) — — Loss on disposal of property, plant and equipment 1,284 4,321 396 Non-cash share-based compensation (a) 51,807 24,936 26,092 Loss on equity method investment — 1,890 3,731 Enterprise Resource Planning (b) — 2,457 8,558 Capped Call Transactions fees (c) — 113 — Shareholder activism defense engagement (d) — 8,177 — Organization changes (e) — (67) 734 Adjusted EBITDA $ 161,834 $ 66,550 $ 20,062 Adjusted EBITDA as a % of Net Sales 16.6 % 8.7 % 3.4 % (a) Includes true-ups to share-based compensation expense compared to prior periods.
GAAP: Year Ended December 31, 2025 2024 2023 (Dollars in thousands) Net income (loss) $ 139,137 $ 46,925 $ (33,614) Depreciation and amortization 86,872 70,803 57,058 Interest expense, net of interest income 4,887 335 1,069 Income tax (benefit) expense (68,364) 598 210 EBITDA 162,532 118,661 24,723 Non-cash share-based compensation (a) 13,883 51,807 24,936 Loss on disposal of property, plant and equipment 1,630 1,284 4,321 Distributor transition costs (b) 10,680 — — Legal obligation (c) 5,703 — — International business charges (d) 1,273 — — Gain on equity investment — (9,918) — Loss on equity method investment — — 1,890 Enterprise Resource Planning — — 2,457 Capped Call Transactions fees — — 113 Shareholder activism defense engagement — — 8,177 Organization changes — — (67) Adjusted EBITDA $ 195,701 $ 161,834 $ 66,550 Adjusted EBITDA as a % of Net Sales 17.8 % 16.6 % 8.7 % (a) Includes true-ups to share-based compensation expense.
GAAP. We define Adjusted Gross Profit as Gross Profit before depreciation expense, non-cash share-based compensation, and loss on disposal of manufacturing equipment.
GAAP. We define Adjusted Gross Profit as Gross Profit before depreciation expense, non-cash share-based compensation, and loss on disposal of manufacturing equipment. We define Adjusted SG&A as SG&A expenses before depreciation and amortization expense, non-cash share-based compensation, loss on disposal of equipment, distributor transition costs, legal obligation and international business charges.
Selling, General and Administrative Expenses Selling, general and administrative expenses ("SG&A") were $358.0 million for the year ended December 31, 2024, compared to $281.3 million for the prior year. As a percentage of net sales, SG&A remained consistent at 36.7% for both years ended December 31, 2024 and 2023.
Selling, General and Administrative Expenses Selling, general and administrative expenses ("SG&A") were $374.0 million for the year ended December 31, 2025, compared to $358.0 million in the prior year. As a percentage of net sales, SG&A decreased to 33.9% for the year ended December 31, 2025, compared to 36.7% in the prior year.
Gross Profit Our gross profit is net of costs of goods sold, which include the costs of product manufacturing, product ingredients, packaging materials and inbound freight, as well as depreciation and amortization and non-cash share-based compensation. We expect to continue to mitigate any adverse movement in input costs through a combination of cost management and price increases.
Gross Profit Our gross profit is net of costs of goods sold, which include the costs of product manufacturing, product ingredients, packaging materials and inbound freight, as well as depreciation and amortization and non-cash share-based compensation.
Restricted stock units are measured based on the fair market value of the underlying stock on the dates of the grants. Share awards are amortized under the straight-line method over the requisite service period of the entire award. The Company accounts for forfeitures as they occur.
Service and performance based restricted stock units are measured based on the fair market value of the underlying stock on the dates of the grants whereas market based restricted stock units, such as total shareholder return awards, are measured using the Monte-Carlo simulation. Share awards are amortized under the straight-line method over the requisite service period of the entire award.
We cannot assure you that our business will generate cash flow from operations in an amount sufficient to enable us to fund our liquidity needs. Expanding certain of our Freshpet Kitchens primarily comprises our material future cash requirement.
We cannot assure you that our business will generate cash flow from operations in an amount sufficient to enable us to fund our liquidity needs. Expanding certain of our Freshpet Kitchens primarily comprises our material future cash requirement. The Company reduced its capital expenditures for manufacturing expansion during 2025, reflecting both a moderation in demand and significant operational efficiencies.
(e) Represents a true-up to transition costs related to the organization changes designed to support growth, including several changes in organizational structure designed to enhance capabilities and support long-term growth objectives. 36 Table of Contents Liquidity and Capital Resources To meet our capital needs, we issued approximately $402.5 million in convertible notes in March 2023 (the "Convertible Notes"), used $66.2 million of the proceeds to enter into capped call transactions, and used $11.0 million of the proceeds on debt issuance related costs.
(d) Represents termination costs due to a business change in our international go-to-market strategy. 36 Table of Contents Liquidity and Capital Resources To meet our capital needs, we issued approximately $402.5 million in convertible notes in March 2023 (the "Convertible Notes"), used $66.2 million of the proceeds to enter into capped call transactions, and used $11.0 million of the proceeds on debt issuance related costs.
The impact of new Freshpet Fridge installations on our net sales varies by retail class and depends on numerous factors including store traffic, refrigerator size, placement within the store, and proximity to other stores that carry our products. • Consumer trends including growing pet ownership, pet humanization and a focus on health and wellness. • At times we increase our sales price to offset any adverse movement in input costs.
The impact of new Freshpet Fridge installations on our net sales varies by retail class and depends on numerous factors including store traffic, refrigerator size, placement within the store, and proximity to other stores that carry our products.
At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets. Determining whether the performance criteria will be achieved involves judgment, and the share-based compensation expense may be revised periodically based on changes in the probability of achieving the performance criteria.
Determining whether the performance criteria will be achieved involves judgment, and the share-based compensation expense may be revised periodically based on changes in the probability of achieving the performance criteria. Revisions are reflected in the period in which the probability assessment is changed.
Amounts billed and due from our customers are classified as receivables and require payment on a short-term basis and, therefore, we do not have any significant financing components. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods, including estimates of trade incentives the Company offers to its customers and their consumers.
Revenue is reported net of applicable trade incentives and allowances. Amounts billed and due from our customers are classified as receivables and require payment on a short-term basis and, therefore, we do not have any significant financing components.
Restricted stock units are measured based on the fair market value of the underlying stock on the dates of the grants. Share awards are amortized under the straight-line method over the requisite service period of the entire award. The Company accounts for forfeitures as they occur. Other general & administrative costs.
Service and performance based restricted stock units are measured based on the fair market value of the underlying stock on the dates of the grants whereas market based restricted stock units, such as total shareholder return awards, are measured using the Monte-Carlo simulation. Share awards are amortized under the straight-line method over the requisite service period of the entire award.
While our revenue recognition does not involve significant judgment, it represents a significant accounting policy. Share-based Compensation —The Company recognizes share-based compensation based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. The Company estimates grant date fair value of its options using the Black-Scholes Merton option-pricing model.
These brokers visit our retail customers’ store locations to ensure items are appropriately stocked and maintained. Share-based compensation . The Company recognizes share-based compensation based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. The Company estimates grant date fair value of its options using the Black-Scholes Merton option-pricing model.
Our inability to raise capital could impede our growth or otherwise require us to forego growth opportunities and could materially adversely affect our business, financial condition and results of operations. 37 Table of Contents The following table sets forth, for the periods indicated, our working capital: December 31, December 31, 2024 2023 (Dollars in thousands) Cash and cash equivalents $ 268,633 $ 296,871 Accounts receivable, net of allowance for doubtful accounts 68,419 56,754 Inventories, net 80,794 63,238 Prepaid expenses 16,026 7,615 Other current assets 3,126 2,841 Accounts payable (39,164) (36,096) Accrued expenses (56,263) (49,816) Current operating lease liabilities (1,322) (1,312) Current finance lease liabilities (2,120) (1,998) Total Working Capital $ 338,129 $ 338,097 Working capital consists of current assets net of current liabilities.
The following table sets forth, for the periods indicated, our working capital: December 31, December 31, 2025 2024 (Dollars in thousands) Cash and cash equivalents $ 277,975 $ 268,633 Accounts receivable, net of allowance for doubtful accounts 63,762 68,419 Inventories, net 76,766 80,794 Prepaid expenses 9,807 16,026 Other current assets 7,404 3,126 Accounts payable (42,429) (39,164) Accrued expenses (31,610) (56,263) Current operating lease liabilities (2,241) (1,322) Current finance lease liabilities (2,315) (2,120) Total Working Capital $ 357,119 $ 338,129 Working capital consists of current assets net of current liabilities.
See "—Non-GAAP Financial Measures" below. Non-GAAP Financial Measures Freshpet uses the following non-GAAP financial measures in its financial communications. These non-GAAP financial measures should be considered as supplements to the U.S. GAAP reported measures, should not be considered replacements for, or superior to, the U.S.
GAAP reported measures, should not be considered replacements for, or superior to, the U.S.
The performance-based awards with financial criteria either have a Net Sales and/or Adjusted EBITDA target from FY 2023 through FY 2027. We recognize the estimated fair value of performance-based awards as share-based compensation expense over the performance period based upon our determination of whether it is probable that the performance targets will be achieved.
We recognize the estimated fair value of performance-based awards as share-based compensation expense over the performance period based upon our determination of whether it is probable that the performance targets will be achieved. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
Gross Profit Gross profit was $396.0 million, or 40.6% as a percentage of net sales, for the year ended December 31, 2024, compared to $250.9 million, or 32.7% as a percentage of net sales, for the prior year.
The net sales increase was primarily driven by volume gains of 12.0% and favorable price/mix of 1.0%. 32 Table of Contents Gross Profit Gross profit was $449.6 million, or 40.8% as a percentage of net sales, for the year ended December 31, 2025, compared to $396.0 million, or 40.6% as a percentage of net sales, in the prior year.
Net Cash Provided by Financing Activities 2024 Net cash provided by financing activities of $4.6 million in 2024 was primarily attributed to: • $9.1 million cash proceeds from the exercise of stock options. 39 Table of Contents This was partially offset by: • $2.6 million for tax withholdings related to net share settlements of restricted stock units. • $2.0 million for principal payments under finance lease obligations. 2023 Net cash provided by financing activities of $327.3 million in 2023 was primarily attributed to: • $393.5 million net proceeds from Convertible Notes. • $4.5 million cash proceeds from the exercise of stock options.
This was partially offset by: • $2.1 million cash proceeds from the exercise of stock options. 2024 Net cash provided by financing activities of $4.6 million in 2024 was primarily attributed to: • $9.1 million cash proceeds from the exercise of stock options.
We use third-party brokers to assist with monitoring our products at the point-of-sale as well as representing us at headquarters for various customers. These brokers visit our retail customers’ store locations to ensure items are appropriately stocked and maintained. Share-based compensation .
Research & development. Research and development costs consist of expenses to develop and test new products. The costs are expensed as incurred. Brokerage. We use third-party brokers to assist with monitoring our products at the point-of-sale as well as representing us at headquarters for various customers.
Income (Loss) from Operations As a result of the factors discussed above, income from operations increased by $68.4 million to income from operations of $38.0 million for the year ended December 31, 2024 as compared to a loss from operations of $30.4 million for the prior year. 32 Table of Contents Interest and Other Income, net The Company recorded interest and other income, net of $11.9 million for the year ended December 31, 2024 as a result of interest income generated from cash and cash equivalents as compared to $13.0 million for the prior year, which also included interest income generated from short-term investments.
Interest and Other Income, net The Company recorded interest and other income, net of $9.2 million for the year ended December 31, 2025 as a result of interest income generated from cash and cash equivalents as compared to $11.9 million in the prior year.
This was partially offset by: • $66.2 million for the purchase of a capped call option. • $2.0 million for debt issuance costs. • $1.4 million for tax withholdings related to net share settlements of restricted stock units. • $1.1 million for principal payments under finance lease obligations.
This was partially offset by: • $2.6 million for tax withholdings related to net share settlements of restricted stock units. • $2.0 million for principal payments under finance lease obligations. Indebtedness For a discussion of our material indebtedness, see Note 6 and 7 to our Consolidated Financial Statements included in this report.
Trade incentives consist primarily of customer pricing allowances and merchandising funds, and consumer coupons offered through various programs to customers and consumers. Estimates of trade promotion expense and coupon redemption costs are based upon programs offered, timing of those offers, estimated redemption/usage rates from historical performance, management’s experience and current economic trends.
Estimates of trade promotion expense and coupon redemption costs are based upon programs offered, timing of those offers, estimated redemption/usage rates from historical performance, management’s experience and current economic trends. While our revenue recognition does not involve significant judgment, it represents a significant accounting policy.
Working capital remained consistent as the increases consisting of an increase of $17.6 million in inventories, net, an increase of $11.7 million in accounts receivable, and an increase of $8.4 million in prepaid expenses were fully offset by a decrease of $28.2 million in cash and cash equivalents, an increase of $6.4 million in accrued expenses due to timing, and an increase of $3.1 million in accounts payable as a result of timing.
The increase was partially offset by a decrease of $4.7 million in accounts receivable, a decrease of $4.0 million in inventories, net, a decrease of $6.2 million in prepaid expenses, an increase of $3.3 million in accounts payable, and an increase of $1.1 million in lease liabilities.
The net sales increases were driven by year-over-year growth in the Grocery, Mass, International and Digital channel of $158.5 million and $138.6 million in 2024 and 2023, respectively, with the remaining growth in the Pet Specialty and Club channel. This growth was primarily driven by year-over-year volume gains of 26.1% and 20.0% in 2024 and 2023, respectively.
The $126.8 million increase in net sales was driven by growth in the Grocery, Mass, International, and Digital channel of $92.2 million, with the remaining growth in the Pet Specialty and Club channel.
SG&A as a percentage of net sales remained consistent as the decreases due to reduced logistics as a percentage of net sales and the absence of non-recurring charges incurred in the prior year were fully offset by increased media as a percentage of net sales, higher share-based compensation and increased variable compensation accrual.
The decrease in SG&A as a percentage of net sales was primarily due to decreased share-based compensation, driven by the reversal of previously recorded expense in the current year related to performance-based conditions deemed improbable of achievement as of year end, and decreased variable compensation accrual, partially offset by increased media spend as a percentage of net sales and higher non-recurring charges in 2025.
(e) Represents a true-up to transition costs related to the organization changes designed to support growth, including several changes in organizational structure designed to enhance capabilities and support long-term growth objectives. 35 Table of Contents The following table provides a reconciliation of Adjusted Gross Profit to Gross Profit, the most directly comparable financial measure presented in accordance with U.S.
(d) Represents termination costs due to a business change in our international go-to-market strategy. 35 Table of Contents The following table provides a reconciliation of Adjusted Gross Profit to Gross Profit, the most directly comparable financial measure presented in accordance with U.S.
Net Cash Used in Investing Activities 2024 Net cash used in investing activities of $187.1 million in 2024 was primarily attributed to: • $187.1 million of capital expenditures related to Freshpet Kitchens, plant recurring capital expenditures, expenditures relating to investment in fridges, and other capital spend. 2023 Net cash used in investing activities of $239.1 million in 2023 was primarily attributed to: • $239.1 million of capital expenditures related to Freshpet Kitchens, plant recurring capital expenditures, expenditures relating to investment in fridges, and other capital spend. • $113.4 million purchase of short-term investments.
Net Cash Used in Investing Activities 2025 Net cash used in investing activities of $148.2 million in 2025 was primarily attributed to: • $148.2 million of capital expenditures related to Freshpet Kitchens, plant recurring capital expenditures, expenditures relating to investment in fridges, and other capital spend. 2024 Net cash used in investing activities of $187.1 million in 2024 was primarily attributed to: • $187.1 million of capital expenditures related to Freshpet Kitchens, plant recurring capital expenditures, expenditures relating to investment in fridges, and other capital spend. 39 Table of Contents Net Cash (Used In) Provided by Financing Activities 2025 Net cash used in financing activities of $3.0 million in 2025 was primarily attributed to: • $3.0 million for tax withholdings related to net share settlements of restricted stock units. • $2.1 million for principal payments under finance lease obligations.
Interest Expense Interest expense decreased $1.8 million to interest expense of $12.3 million for the year ended December 31, 2024 as compared to interest expense of $14.1 million for the prior year.
Interest Expense Interest expense increased $1.9 million to $14.1 million for the year ended December 31, 2025 as compared to $12.3 million in the prior year. The increase was primarily driven by a $1.6 million decrease in capitalized interest compared to the prior year period as a result of assets placed into service.
Freshpet Fridge operating costs consist of repair costs and depreciation. The purchase and installation costs for new Freshpet Fridges are capitalized and depreciated over the estimated useful life. All new refrigerators are covered by a manufacturer warranty for three years.
The purchase and installation costs for new Freshpet Fridges are capitalized and depreciated over the estimated useful life. Freshpet Fridges purchased in 2025 are protected by a manufacturer warranty of five years, while those purchased prior to 2025 carry a three-year manufacturer warranty. We subsequently incur maintenance and freight costs for repairs and refurbishments handled by third-party service providers.
Net Income (Loss) Net income increased $80.5 million to net income of $46.9 million for the year ended December 31, 2024 as compared to a net loss of $33.6 million in the prior year, primarily due to contribution from higher sales, improved gross margin, reduced logistics costs as a percentage of net sales, and gain on equity investment, partially offset by increased SG&A expenses.
Net Income Net income increased $92.2 million to net income of $139.1 million for the year ended December 31, 2025 as compared to net income of $46.9 million in the prior year, due to the deferred income tax benefit resulting from the release of the valuation allowance as a result of sustained profitability and the expected future profitability, and contributions from higher sales, partially offset by increased SG&A expenses, including increased media spend of $29.2 million and $17.7 million of non-recurring charges in 2025, compared to a $9.9 million gain on equity investment in the prior year. 33 Table of Contents Adjusted EBITDA Adjusted EBITDA was $195.7 million for the year ended December 31, 2025, compared to $161.8 million, in the prior year.
Our marketing and advertising expenses primarily consist of national television media, digital marketing, social media and grass roots marketing to drive brand awareness. These expenses may vary from quarter to quarter depending on the timing of our marketing and advertising campaigns. Our Feed the Growth initiative focuses on growing the business through increased marketing investments. Freshpet Fridge operating costs.
Our digital efforts span a range of platforms and environments, including company and retail websites, retail media networks, search engines, blogs, and online reviews. These expenses may vary from quarter to quarter depending on the timing of marketing and advertising campaigns. Freshpet Fridge operating costs. Freshpet Fridge operating costs consist of repair costs and depreciation.
We have outstanding share-based awards that have performance-based vesting conditions in addition to time-based vesting. Awards with performance-based vesting conditions require the achievement of certain financial criteria as a condition to the vesting. For certain performance-based awards, the quantity of awards received can range based on the level of performance achieved.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA margins, Adjusted EBITDA and/or Net Sales targets as a condition of vesting, with such target periods through fiscal year 2027.
Adjusted EBITDA Adjusted EBITDA was $161.8 million, or 16.6% as a percentage of net sales, for the year ended December 31, 2024, compared to $66.6 million, or 8.7% as a percentage of net sales, in the prior year. The increase in Adjusted EBITDA was a result of increased Adjusted Gross Profit partially offset by higher Adjusted SG&A expenses.
Income from Operations As a result of the factors discussed above, income from operations increased by $37.7 million to $75.7 million for the year ended December 31, 2025 as compared to $38.0 million in the prior year.
EBITDA represents net income (loss) plus interest expense net of interest income, income tax expense and depreciation and amortization expense.
EBITDA represents net income (loss) plus depreciation and amortization expense, interest expense net of interest income and, income tax (benefit) expense. Adjusted EBITDA represents EBITDA less gain on equity investment, plus non-cash share-based compensation expense, loss on disposal of property, plant and equipment, distributor transition costs, legal obligation, and international business charges.