Biggest change(in thousands, except per share data) Fiscal Year Reconciliation of Net Income (Loss) to Adjusted Net Income 2023 2022 2021 Net income (loss) $ 39,580 $ 49,899 $ (75,207) Add (deduct): Share-based compensation expense and related taxes 248,543 163,211 85,308 Change in fair value of equity warrants (13,079) 13,340 — Severance costs 14,348 — — Exit costs 6,839 — — Adjusted net income $ 296,231 $ 226,450 $ 10,101 Weighted-average common shares used in computing adjusted earnings (loss) per share: Basic 429,457 422,331 417,218 Effect of dilutive share-based awards (1) 2,583 5,439 10,068 Diluted (1) 432,040 427,770 427,286 Earnings (loss) per share attributable to common Class A and Class B stockholders Basic $ 0.09 $ 0.12 $ (0.18) Diluted (1) $ 0.09 $ 0.12 $ (0.18) Adjusted basic $ 0.69 $ 0.54 $ 0.02 Adjusted diluted (1) $ 0.69 $ 0.53 $ 0.02 (1) For Fiscal Year 2021, our calculation of adjusted diluted earnings per share attributable to common Class A and Class B stockholders requires an adjustment to the weighted-average common shares used in the calculation to include the weighted-average dilutive effect of share-based awards. 44 Free Cash Flow To provide investors with additional information regarding our financial results, we have also disclosed here and elsewhere in this 10-K Report free cash flow, a non-GAAP financial measure that we calculate as net cash provided by (used in) operating activities less capital expenditures (which consist of purchases of property and equipment, capitalization of labor related to our websites, mobile applications, software development, and leasehold improvements).
Biggest changeThe following table presents a reconciliation of net income to adjusted net income, as well as the calculation of adjusted basic and diluted earnings per share, for each of the periods indicated: (in thousands, except per share data) Fiscal Year Reconciliation of Net Income to Adjusted Net Income 2024 2023 2022 Net income $ 392,738 $ 39,580 $ 49,899 Add (deduct): Share-based compensation expense and related taxes 332,085 248,543 163,211 Change in fair value of unvested equity warrants (2,369) (13,079) 13,340 Deferred tax asset valuation allowance release (275,669) — — Severance costs — 14,348 — Exit costs — 6,839 — Adjusted net income $ 446,785 $ 296,231 $ 226,450 Weighted-average common shares used in computing adjusted earnings per share: Basic 421,351 429,457 422,331 Effect of dilutive share-based awards 9,639 2,583 5,439 Diluted 430,990 432,040 427,770 Earnings per share attributable to common Class A and Class B stockholders Basic $ 0.93 $ 0.09 $ 0.12 Diluted $ 0.91 $ 0.09 $ 0.12 Adjusted basic $ 1.06 $ 0.69 $ 0.54 Adjusted diluted $ 1.04 $ 0.69 $ 0.53 40 Free Cash Flow To provide investors with additional information regarding our financial results, we have also disclosed here and elsewhere in this 10-K Report free cash flow, a non-GAAP financial measure that we calculate as net cash provided by operating activities less capital expenditures (which consist of purchases of property and equipment, capitalization of labor related to our websites, mobile applications, software development, and leasehold improvements).
We believe it is useful to exclude severance and exit costs because these expenses represent temporary initiatives to realign resources and enhance operational efficiency, which are not components of our core business operations.
We believe it is useful to exclude severance and exit costs because these expenses represent temporary initiatives to realign resources and enhance operational efficiency, which are not components of our core business operations.
We have included adjusted net income (loss) and adjusted basic and diluted earnings (loss) per share in this 10-K Report because each is a key measure used by our management and board of directors to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital.
We have included adjusted net income and adjusted basic and diluted earnings per share in this 10-K Report because each is a key measure used by our management and board of directors to evaluate our operating performance, generate future operating plans and make strategic decisions regarding the allocation of capital.
In particular, the exclusion of certain expenses in calculating adjusted net income and adjusted basic and diluted earnings (loss) per share facilitates operating performance comparability across reporting periods by removing the effect of non-cash expenses and certain variable gains and losses that do not represent a component of our core business operations.
In particular, the exclusion of certain expenses in calculating adjusted net income and adjusted basic and diluted earnings per share facilitates operating performance comparability across reporting periods by removing the effect of non-cash expenses and certain variable gains and losses that do not represent a component of our core business operations.
We believe it is useful to exclude income tax provision; interest income (expense), net; transaction related costs; changes in the fair value of equity warrants; and litigation matters and other items which are not components of our core business operations.
We believe it is useful to exclude income tax provision (benefit); interest income (expense), net; transaction related costs; changes in the fair value of equity warrants; and litigation matters and other items which are not components of our core business operations.
Non-GAAP Financial Measures Adjusted EBITDA and Adjusted EBITDA Margin To provide investors with additional information regarding our financial results, we have disclosed here and elsewhere in this 10-K Report adjusted EBITDA, a non-GAAP financial measure that we calculate as net income (loss) excluding depreciation and amortization; share-based compensation expense and related taxes; income tax provision; interest income (expense), net; transaction related costs; changes in the fair value of equity warrants; severance and exit costs; and litigation matters and other items that we do not consider representative of our underlying operations.
Non-GAAP Financial Measures Adjusted EBITDA and Adjusted EBITDA Margin To provide investors with additional information regarding our financial results, we have disclosed here and elsewhere in this 10-K Report adjusted EBITDA, a non-GAAP financial measure that we calculate as net income excluding depreciation and amortization; share-based compensation expense and related taxes; income tax provision (benefit); interest income (expense), net; transaction related costs; changes in the fair value of equity warrants; severance and exit costs; and litigation matters and other items that we do not consider representative of our underlying operations.
For additional information related to this restatement, see section titled Basis of Presentation in Note 2 – Basis of Presentation and Significant Accounting Policies, in the “Notes to Consolidated Financial Statements” included in Part II, Item 8, Financial Statements and Supplementary Data, of this 10-K Report. 41 Key Financial and Operating Data We measure our business using both financial and operating data and use the following metrics and measures to assess the near-term and long-term performance of our overall business, including identifying trends, formulating financial projections, making strategic decisions, assessing operational efficiencies, and monitoring our business.
For additional information related to this restatement, see section titled Basis of Presentation in Note 2 – Basis of Presentation and Significant Accounting Policies, in the “Notes to Consolidated Financial Statements” included in Part II, Item 8, Financial Statements and Supplementary Data, of this 10-K Report. 37 Key Financial and Operating Data We measure our business using both financial and operating data and use the following metrics and measures to assess the near-term and long-term performance of our overall business, including identifying trends, formulating financial projections, making strategic decisions, assessing operational efficiencies, and monitoring our business.
(2) Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic and diluted earnings per share, and free cash flow are non-GAAP financial measures. See “Non-GAAP Financial Measures” below. We define net margin as net income (loss) divided by net sales and adjusted EBITDA margin as adjusted EBITDA divided by net sales.
(2) Adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted basic and diluted earnings per share, and free cash flow are non-GAAP financial measures. See “Non-GAAP Financial Measures” below. We define net margin as net income divided by net sales and adjusted EBITDA margin as adjusted EBITDA divided by net sales.
Because of these limitations, you should consider adjusted net income (loss) and adjusted basic and diluted earnings (loss) alongside other financial performance measures, including various cash flow metrics, net income (loss), basic and diluted earnings (loss) per share, and our other GAAP results.
Because of these limitations, you should consider adjusted net income and adjusted basic and diluted earnings alongside other financial performance measures, including various cash flow metrics, net income, basic and diluted earnings per share, and our other GAAP results.
Accordingly, we believe that adjusted EBITDA and adjusted EBITDA margin provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors. 42 We believe it is useful to exclude non-cash charges, such as depreciation and amortization and share-based compensation expense from our adjusted EBITDA because the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations.
Accordingly, we believe that adjusted EBITDA and adjusted EBITDA margin provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management and board of directors. 38 We believe it is useful to exclude non-cash charges, such as depreciation and amortization and share-based compensation expense from our adjusted EBITDA because the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations.
Because of these limitations, you should consider adjusted EBITDA and adjusted EBITDA margin alongside other financial performance measures, including various cash flow metrics, net income (loss), net margin, and our other GAAP results.
Because of these limitations, you should consider adjusted EBITDA and adjusted EBITDA margin alongside other financial performance measures, including various cash flow metrics, net income, net margin, and our other GAAP results.
The information contained on such websites and social media posts is not incorporated by reference into this filing. Further, our references to website URLs in this filing are intended to be inactive textual references only. Overview We are the largest pure-play pet e-tailer in the United States, offering virtually every product a pet needs.
The information contained on such websites and social media posts is not incorporated by reference into this filing. Further, our references to website URLs in this filing are intended to be inactive textual references only. Overview We are the largest pet e-tailer in the United States, offering virtually every product a pet needs.
We view net sales per active customer as a key indicator of our customers’ purchasing patterns, including their initial and repeat purchase behavior. 45 Autoship and Autoship Customer Sales We define Autoship customers as customers in a given fiscal quarter that had an order shipped through our Autoship subscription program during the preceding 364-day period.
We view net sales per active customer as a key indicator of our customers’ purchasing patterns, including their initial and repeat purchase behavior. 41 Autoship and Autoship Customer Sales We define Autoship customers as customers in a given fiscal quarter that had an order shipped through our Autoship subscription program during the preceding 364-day period.
In addition, we may choose to raise additional funds at any time through equity or debt financing arrangements, which may or may not be needed for additional working capital, capital expenditures or other strategic investments. Our opinions concerning liquidity are based on currently available information.
In addition, we may choose to raise additional funds at any time through equity or debt financing arrangements, which may or may not be needed for additional working capital, capital expenditures, share repurchases, or other strategic investments. Our opinions concerning liquidity are based on currently available information.
Investing Activities Net cash used in investing activities was $287.4 million for Fiscal Year 2023, primarily consisting of $143.7 million for the purchase of marketable securities, net of maturities and $143.3 million for capital expenditures related to the launch of new and future fulfillment centers and additional investments in technology hardware and software.
Net cash used in investing activities was $287.4 million for Fiscal Year 2023, primarily consisting of $143.7 million for the purchase of marketable securities, net of maturities and $143.3 million for capital expenditures related to the launch of new and future fulfillment centers and additional investments in IT hardware and software.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the consolidated financial statements and related notes thereto included in this Annual Report on Form 10-K for fiscal year 2023 (“10-K Report”).
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the consolidated financial statements and related notes thereto included in this Annual Report on Form 10-K for fiscal year 2024 (“10-K Report”).
We have provided a reconciliation below of adjusted EBITDA to net income (loss), the most directly comparable GAAP financial measure.
We have provided a reconciliation below of adjusted EBITDA to net income, the most directly comparable GAAP financial measure.
Operating and real estate lease obligations relate to fulfillment and customer service centers, corporate offices and certain equipment under non-cancelable operating leases, which expire at various dates through 2038. Real estate obligations include legally binding minimum lease payments for operating lease arrangements which have not yet commenced.
Operating and real estate lease obligations relate to fulfillment and customer service centers, veterinary clinics, corporate offices and certain equipment under non-cancelable operating leases, which expire at various dates through 2038. Real estate obligations include legally binding minimum lease payments for operating lease arrangements which have not yet commenced.
We are the trusted source for pet parents and partners and continually develop innovative ways for our customers to engage with us. We partner with approximately 3,500 of the best and most trusted brands in the pet industry, and we create and offer our own outstanding private brands.
We are the trusted source for pet parents and partners and continually develop innovative ways for our customers to engage with us. We partner with approximately 3,200 of the best and most trusted brands in the pet industry, and we create and offer our own outstanding private brands.
For a given fiscal quarter, Autoship customer sales consist of sales and shipping revenues from all Autoship subscription program purchases and purchases outside of the Autoship subscription program by Autoship customers, excluding taxes collected from customers, excluding any refund allowance, and net of any promotional offers (such as percentage discounts off current purchases and other similar offers) for that quarter.
For a given fiscal quarter, Autoship customer sales consist of sales and shipping revenues from all Autoship subscription program purchases and purchases outside of the Autoship subscription program by Autoship customers, excluding taxes collected from customers, excluding any refunds, and net of any promotional offers (such as percentage discounts off current purchases and other similar offers) for that quarter.
Sales of third-party brand and private brand pet food, pet products and shipping revenues are recorded when products are shipped, net of promotional discounts and refund allowances. Taxes collected from customers are excluded from net sales.
Sales of third-party brand and private brand pet food, pet products and shipping revenues are recorded when products are shipped, net of promotional discounts and refunds and allowances. Taxes collected from customers are excluded from net sales.
We have provided a reconciliation below of free cash flow to net cash provided by (used in) operating activities, the most directly comparable GAAP financial measure.
We have provided a reconciliation below of free cash flow to net cash provided by operating activities, the most directly comparable GAAP financial measure.
Presentation of Results of Consolidated Operations and Liquidity and Capital Resources The following discussion and analysis of our Results of Consolidated Operations and Liquidity and Capital Resources includes a comparison of Fiscal Year 2023 to Fiscal Year 2022.
Presentation of Results of Consolidated Operations and Liquidity and Capital Resources The following discussion and analysis of our Results of Consolidated Operations and Liquidity and Capital Resources includes a comparison of Fiscal Year 2024 to Fiscal Year 2023.
A similar discussion and analysis which compares Fiscal Year 2022 to Fiscal Year 2021 may be found in the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report filed with the SEC on March 22, 2023, and is incorporated herein by reference.
A similar discussion and analysis which compares Fiscal Year 2023 to Fiscal Year 2022 may be found in the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our annual report filed with the SEC on March 20, 2024, and is incorporated herein by reference.
Other Income (Expense), net Our other income (expense), net consists of changes in the fair value of equity warrants and investments, foreign currency transaction gains and losses, and allowances for credit losses.
Other Income (Expense), net Our other income (expense), net consists of changes in the fair value of equity warrants, equity investments, tax indemnification receivables, foreign currency transaction gains and losses, and allowances for credit losses.
Through our websites and mobile applications, we offer our customers approximately 115,000 products, compelling merchandising, an easy and enjoyable shopping experience, and exceptional customer service. Macroeconomic Considerations Evolving macroeconomic conditions, including rising inflation and interest rates, have affected, and continue to affect, our business and consumer shopping behavior.
Through our websites and mobile applications, we offer our customers approximately 130,000 products, compelling merchandising, an easy and enjoyable shopping experience, and exceptional customer service. Macroeconomic Considerations Evolving macroeconomic conditions, including current inflation levels and high interest rates, have affected, and continue to affect, our business and consumer shopping behavior.
Our 2021 fiscal year ended January 30, 2022 and included 52 weeks (“Fiscal Year 2021”). We have provided restated financial and operating data for the historical comparative periods in Management’s Discussion and Analysis of Financial Condition and Results of Operations of this 10-K Report.
Our 2022 fiscal year ended January 29, 2023 and included 52 weeks (“Fiscal Year 2022”). We have provided restated financial and operating data for the historical comparative periods in Management’s Discussion and Analysis of Financial Condition and Results of Operations of this 10-K Report.
Fiscal Year End We have a 52- or 53-week fiscal year ending each year on the Sunday that is closest to January 31 of that year. Our 2023 fiscal year ended January 28, 2024 and included 52 weeks (“Fiscal Year 2023”). Our 2022 fiscal year ended January 29, 2023 and included 52 weeks (“Fiscal Year 2022”).
Fiscal Year End We have a 52- or 53-week fiscal year ending each year on the Sunday that is closest to January 31 of that year. Our 2024 fiscal year ended February 2, 2025 and included 53 weeks (“Fiscal Year 2024”). Our 2023 fiscal year ended January 28, 2024 and included 52 weeks (“Fiscal Year 2023”).
The increase in cost of goods sold was lower than the increase in net sales on a percentage basis, reflecting supply chain efficiency gains across our fulfillment network. Gross profit for Fiscal Year 2023 increased by $327.0 million, or 11.5%, to $3.2 billion compared to $2.8 billion in Fiscal Year 2022.
The increase in cost of goods sold was lower than the increase in net sales on a percentage basis, reflecting supply chain efficiency gains across our fulfillment network. Gross profit for Fiscal Year 2024 increased by $306.2 million, or 9.7%, to $3.5 billion compared to $3.2 billion in Fiscal Year 2023.
As of January 28, 2024, operating and real estate lease obligations included legally binding minimum lease payments of $900.4 million. For additional information related to real estate and operating leases, see Note 9 – Leases, in the “Notes to Consolidated Financial Statements” included in Part II, Item 8, Financial Statements and Supplementary Data, of this 10-K Report.
As of February 2, 2025, operating and real estate lease obligations included legally binding minimum lease payments of $850.8 million. For additional information related to real estate and operating leases, see Note 9 – Leases, in the “Notes to Consolidated Financial Statements” included in Part II, Item 8, Financial Statements and Supplementary Data, of this 10-K Report.
Our marketing expenses increased due to additional investment in our upper funnel marketing channels as well as expansion into new channels, contributing to new customer acquisition and an increase in wallet share from our large and stable customer base during Fiscal Year 2023.
Our marketing expenses increased due to additional investment in our lower and upper funnel marketing channels as well as expansion into Canada, contributing to new customer acquisition, customer retention, and an increase in wallet share from our large and stable customer base.
Advertising and Marketing Advertising and marketing expenses consist of advertising and payroll related expenses for personnel engaged in marketing, business development and selling activities. 46 Interest Income (Expense), net We generate interest income from our cash and cash equivalents and marketable securities. We incur interest expense from our credit facilities and finance leases.
Advertising and Marketing Advertising and marketing expenses consist of advertising and payroll related expenses for personnel engaged in marketing, business development and selling activities. 42 Interest Income (Expense), net We generate interest income from our cash and cash equivalents and marketable securities. We incur interest expense in relation to our borrowing facilities, finance leases, and uncertain tax positions.
Cost of Goods Sold and Gross Profit Cost of goods sold for Fiscal Year 2023 increased by $701.7 million, or 9.6%, to $8.0 billion compared to $7.3 billion in Fiscal Year 2022. This increase was primarily due to an increase in associated product, outbound freight, and shipping supply costs.
Cost of Goods Sold and Gross Profit Cost of goods sold for Fiscal Year 2024 increased by $407.4 million, or 5.1%, to $8.4 billion compared to $8.0 billion in Fiscal Year 2023. This increase was primarily due to an increase in associated product, outbound freight, and shipping supply costs.
Selling, General and Administrative Selling, general and administrative expenses consist of payroll and related expenses for employees involved in general corporate functions, including accounting, finance, tax, legal and human resources; costs associated with use by these functions, such as depreciation expense and rent relating to facilities and equipment; professional fees and other general corporate costs; share-based compensation; and fulfillment costs.
Selling, General and Administrative Selling, general and administrative expenses consist of fulfillment costs incurred in operating and staffing fulfillment centers, customer service centers, and veterinary clinics; payroll and related expenses for employees involved in general corporate functions, including accounting, finance, tax, legal and human resources; costs associated with the use of facilities and equipment, such as depreciation expense and rent; share-based compensation, professional fees and other general corporate costs.
This increase was primarily driven by growth in customer spending from both new and existing customers, and the frequency with which customers purchase and subscribe to our Autoship subscription program. Net sales per active customer increased $59, or 11.9%, to $555 in Fiscal Year 2023 compared to Fiscal Year 2022, driven by growth across our consumables and healthcare businesses.
This increase was primarily driven by growth in customer spending from new and existing customers, and the frequency with which customers purchase and subscribe to our Autoship subscription program. Net sales per active customer increased $23, or 4.1%, to $578 in Fiscal Year 2024 compared to Fiscal Year 2023, driven by growth across our healthcare and specialty businesses.
(in thousands) Fiscal Year Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow 2023 2022 2021 Net cash provided by operating activities $ 486,211 $ 349,777 $ 191,743 Deduct: Capital expenditures (143,282) (230,310) (183,186) Free Cash Flow $ 342,929 $ 119,467 $ 8,557 Free cash flow may be affected in the near to medium term by the timing of capital investments (such as the launch of new fulfillment centers, customer service centers, and corporate offices and purchases of IT and other equipment), fluctuations in our growth and the effect of such fluctuations on working capital, and changes in our cash conversion cycle due to increases or decreases of vendor payment terms as well as inventory turnover.
The following table presents a reconciliation of net cash provided by operating activities to free cash flow for each of the periods indicated: (in thousands) Fiscal Year Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow 2024 2023 2022 Net cash provided by operating activities $ 596,325 $ 486,211 $ 349,777 Deduct: Capital expenditures (143,831) (143,282) (230,310) Free Cash Flow $ 452,494 $ 342,929 $ 119,467 Free cash flow may be affected in the near to medium term by the timing of capital investments (such as the launch of new fulfillment centers, pharmacy facilities, veterinary clinics, customer service infrastructure, and corporate offices and purchases of IT and other equipment), fluctuations in our growth and the effect of such fluctuations on working capital, and changes in our cash conversion cycle due to increases or decreases of vendor payment terms as well as inventory turnover.
Capital expenditures were related to the launch of new fulfillment centers, the launch and expansion of corporate offices, and the capitalization of labor and license costs associated with software development for internal use. 49 Financing Activities Net cash provided by financing activities was $71.6 million for Fiscal Year 2023, and consisted of $60.6 million of proceeds from the parent reorganization transaction and $22.0 million of capital contributions from the parent reorganization transaction, partially offset by $10.3 million of payments made pursuant to the tax sharing agreement with related parties, principal repayments of finance lease obligations, and payment of debt modification costs.
Net cash provided by financing activities was $71.6 million for Fiscal Year 2023, and consisted of $60.6 million of proceeds from the parent reorganization transaction and $22.0 million of capital contributions from the parent reorganization transaction, partially offset by $10.3 million of payments made pursuant to the tax sharing agreement with related parties, principal repayments of finance lease obligations, and payment of debt modification costs.
Adjusted net income (loss) and adjusted basic and diluted earnings (loss) per share have limitations as financial measures and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP.
Adjusted net income and adjusted basic and diluted earnings per share have limitations as financial measures and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Other companies may calculate adjusted net income and adjusted basic and diluted earnings per share differently, which reduces their usefulness as comparative measures.
For additional information on derivative financial instruments, see Note 4 – Financial Instruments, in the “Notes to Consolidated Financial Statements” included in Part II, Item 8, Financial Statements and Supplementary Data, of this 10-K Report.
For additional information on deferred tax assets and liabilities, see Note 13 – Income Taxes, in the “Notes to Consolidated Financial Statements” included in Part II, Item 8, Financial Statements and Supplementary Data, of this 10-K Report.
This increase was primarily due to the year-over-year increase in net sales as described above. Gross profit as a percentage of net sales for Fiscal Year 2023 increased by approximately 40 basis points compared to Fiscal Year 2022, primarily due to margin expansion across our healthcare, hardgoods, and private brands businesses.
This increase was primarily due to the year-over-year increase in net sales as described above. Gross profit as a percentage of net sales for Fiscal Year 2024 increased by approximately 80 basis points compared to Fiscal Year 2023, primarily due to supply chain efficiency gains across our network as well as margin expansion across our consumables and healthcare businesses.
Based on our borrowing base as of January 28, 2024, which is reduced by standby letters of credit, we had $759.0 million of borrowing capacity under the ABL Credit Facility. As of January 28, 2024, we had no outstanding borrowings under the ABL Credit Facility.
Based on our borrowing base as of February 2, 2025, which is reduced by standby letters of credit, we had $782.6 million of borrowing capacity under the ABL Credit Facility. As of February 2, 2025, we had no outstanding borrowings under the ABL Credit Facility.
We believe it is useful to exclude non-cash share-based compensation expense because the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations.
We believe it is useful to exclude non-cash share-based compensation expense because the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations. We believe it is useful to exclude releases of valuation allowances associated with deferred tax assets as this is not a component of our core business operations.
(in thousands, except percentages) Fiscal Year Reconciliation of Net Income (Loss) to Adjusted EBITDA 2023 2022 2021 Net income (loss) $ 39,580 $ 49,899 $ (75,207) Add (deduct): Depreciation and amortization 109,693 83,440 55,319 Share-based compensation expense and related taxes 248,543 163,211 85,308 Interest (income) expense, net (58,501) (9,290) 1,641 Change in fair value of equity warrants (13,079) 13,340 — Income tax provision 8,650 2,646 — Severance costs 14,348 — — Exit costs 6,839 — — Transaction related costs 7,827 3,953 2,423 Other 4,168 (460) 7,990 Adjusted EBITDA $ 368,068 $ 306,739 $ 77,474 Net sales $ 11,147,720 $ 10,119,000 $ 8,967,407 Net margin 0.4 % 0.5 % (0.8) % Adjusted EBITDA margin 3.3 % 3.0 % 0.9 % 43 Adjusted Net Income (Loss) and Adjusted Basic and Diluted Earnings (Loss) per Share To provide investors with additional information regarding our financial results, we have disclosed here and elsewhere in this 10-K Report adjusted net income (loss) and adjusted basic and diluted earnings (loss) per share, which represent non-GAAP financial measures.
The following table presents a reconciliation of net income to adjusted EBITDA, as well as the calculation of net margin and adjusted EBITDA margin, for each of the periods indicated: (in thousands, except percentages) Fiscal Year Reconciliation of Net Income to Adjusted EBITDA 2024 2023 2022 Net income $ 392,738 $ 39,580 $ 49,899 Add (deduct): Depreciation and amortization 114,557 109,693 83,440 Share-based compensation expense and related taxes 332,085 248,543 163,211 Interest income, net (35,068) (58,501) (9,290) Change in fair value of unvested equity warrants (2,369) (13,079) 13,340 Income tax (benefit) provision (241,045) 8,650 2,646 Severance costs — 14,348 — Exit costs — 6,839 — Transaction related costs 1,607 7,827 3,953 Other 8,032 4,168 (460) Adjusted EBITDA $ 570,537 $ 368,068 $ 306,739 Net sales $ 11,861,335 $ 11,147,720 $ 10,119,000 Net margin 3.3 % 0.4 % 0.5 % Adjusted EBITDA margin 4.8 % 3.3 % 3.0 % 39 Adjusted Net Income and Adjusted Basic and Diluted Earnings per Share To provide investors with additional information regarding our financial results, we have disclosed here and elsewhere in this 10-K Report adjusted net income and adjusted basic and diluted earnings per share, which represent non-GAAP financial measures.
Fiscal Year % change (in thousands, except net sales per active customer, per share data, and percentages) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 Financial and Operating Data Net sales $ 11,147,720 $ 10,119,000 $ 8,967,407 10.2 % 12.8 % Net income (loss) (1) $ 39,580 $ 49,899 $ (75,207) (20.7) % 166.3 % Net margin (1) 0.4 % 0.5 % (0.8) % Adjusted EBITDA (2) $ 368,068 $ 306,739 $ 77,474 20.0 % 295.9 % Adjusted EBITDA margin (2) 3.3 % 3.0 % 0.9 % Adjusted net income (2) $ 296,231 $ 226,450 $ 10,101 30.8 % n/m Earnings (loss) per share, basic (1) $ 0.09 $ 0.12 $ (0.18) (25.0) % 166.7 % Earnings (loss) per share, diluted (1) $ 0.09 $ 0.12 $ (0.18) (25.0) % 166.7 % Adjusted earnings per share, basic (2) $ 0.69 $ 0.54 $ 0.02 27.8 % n/m Adjusted earnings per share, diluted (2) $ 0.69 $ 0.53 $ 0.02 30.2 % n/m Net cash provided by operating activities $ 486,211 $ 349,777 $ 191,743 39.0 % 82.4 % Free cash flow (2) $ 342,929 $ 119,467 $ 8,557 187.0 % n/m Active customers 20,083 20,405 20,663 (1.6) % (1.2) % Net sales per active customer $ 555 $ 496 $ 434 11.9 % 14.3 % Autoship customer sales $ 8,493,199 $ 7,407,930 $ 6,324,145 14.7 % 17.1 % Autoship customer sales as a percentage of net sales 76.2 % 73.2 % 70.5 % n/m - not meaningful (1) Includes share-based compensation expense, including related taxes, of $248.5 million, $163.2 million, and $85.3 million, for Fiscal Year 2023, Fiscal Year 2022, and Fiscal Year 2021, respectively.
Fiscal Year % change (in thousands, except net sales per active customer, per share data, and percentages) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 Financial and Operating Data Net sales $ 11,861,335 $ 11,147,720 $ 10,119,000 6.4 % 10.2 % Net income (1) $ 392,738 $ 39,580 $ 49,899 n/m (20.7) % Net margin (1) 3.3 % 0.4 % 0.5 % Adjusted EBITDA (2) $ 570,537 $ 368,068 $ 306,739 55.0 % 20.0 % Adjusted EBITDA margin (2) 4.8 % 3.3 % 3.0 % Adjusted net income (2) $ 446,785 $ 296,231 $ 226,450 50.8 % 30.8 % Earnings per share, basic (1) $ 0.93 $ 0.09 $ 0.12 n/m (25.0) % Earnings per share, diluted (1) $ 0.91 $ 0.09 $ 0.12 n/m (25.0) % Adjusted earnings per share, basic (2) $ 1.06 $ 0.69 $ 0.54 53.6 % 27.8 % Adjusted earnings per share, diluted (2) $ 1.04 $ 0.69 $ 0.53 50.7 % 30.2 % Net cash provided by operating activities $ 596,325 $ 486,211 $ 349,777 22.6 % 39.0 % Free cash flow (2) $ 452,494 $ 342,929 $ 119,467 31.9 % 187.0 % Active customers 20,514 20,083 20,405 2.1 % (1.6) % Net sales per active customer $ 578 $ 555 $ 496 4.1 % 11.9 % Autoship customer sales $ 9,393,326 $ 8,493,199 $ 7,407,930 10.6 % 14.7 % Autoship customer sales as a percentage of net sales 79.2 % 76.2 % 73.2 % n/m - not meaningful (1) Includes share-based compensation expense, including related taxes, of $332.1 million, $248.5 million, and $163.2 million, for Fiscal Year 2024, Fiscal Year 2023, and Fiscal Year 2022, respectively.
Because of these limitations, you should consider free cash flow alongside other financial performance measures, including net cash provided by (used in) operating activities, capital expenditures and our other GAAP results. The following table presents a reconciliation of net cash provided by operating activities to free cash flow for each of the periods indicated.
Because of these limitations, you should consider free cash flow alongside other financial performance measures, including net cash provided by operating activities, capital expenditures and our other GAAP results.
Cash increases from working capital were primarily driven by an increase in other current liabilities and payables, partially offset by an increase in other current assets, inventories, and receivables.
This increase was primarily driven by an increase in other current liabilities and payables, partially offset by an increase in inventories, receivables, and other current assets.
Selling, General and Administrative Selling, general and administrative expenses for Fiscal Year 2023 increased by $314.0 million, or 14.8%, to $2.4 billion compared to $2.1 billion in Fiscal Year 2022.
Selling, General and Administrative Selling, general and administrative expenses for Fiscal Year 2024 increased by $108.3 million, or 4.4%, to $2.6 billion compared to $2.4 billion in Fiscal Year 2023.
Fiscal Year % change % of net sales (in thousands, except percentages) 2023 2022 2021 2023 vs. 2022 2022 vs. 2021 2023 2022 2021 Consolidated Statements of Operations Net sales $ 11,147,720 $ 10,119,000 $ 8,967,407 10.2 % 12.8 % 100.0 % 100.0 % 100.0 % Cost of goods sold 7,986,202 7,284,505 6,581,936 9.6 % 10.7 % 71.6 % 72.0 % 73.4 % Gross profit 3,161,518 2,834,495 2,385,471 11.5 % 18.8 % 28.4 % 28.0 % 26.6 % Operating expenses: Selling, general and administrative 2,442,683 2,128,688 1,840,135 14.8 % 15.7 % 21.9 % 21.0 % 20.5 % Advertising and marketing 742,460 649,386 618,902 14.3 % 4.9 % 6.7 % 6.4 % 6.9 % Total operating expenses 3,185,143 2,778,074 2,459,037 14.7 % 13.0 % 28.6 % 27.4 % 27.4 % (Loss) income from operations (23,625) 56,421 (73,566) (141.9) % 176.7 % (0.2) % 0.6 % (0.8) % Interest income (expense), net 58,501 9,290 (1,641) n/m n/m 0.5 % 0.1 % — % Other income (expense), net 13,354 (13,166) — 201.4 % n/m 0.1 % (0.1) % — % Income (loss) before income tax provision 48,230 52,545 (75,207) (8.2) % 169.9 % 0.4 % 0.5 % (0.8) % Income tax provision 8,650 2,646 — 226.9 % n/m 0.1 % — % — % Net income (loss) $ 39,580 $ 49,899 $ (75,207) (20.7) % 166.3 % 0.4 % 0.5 % (0.8) % n/m - not meaningful Net Sales Fiscal Year 2023 vs. 2022 2022 vs. 2021 (in thousands, except percentages) 2023 2022 2021 $ Change % Change $ Change % Change Consumables $ 8,014,645 $ 7,145,414 $ 6,102,367 $ 869,231 12.2 % $ 1,043,047 17.1 % Hardgoods 1,209,161 1,215,689 1,305,937 (6,528) (0.5) % (90,248) (6.9) % Other 1,923,914 1,757,897 1,559,103 166,017 9.4 % 198,794 12.8 % Net sales $ 11,147,720 $ 10,119,000 $ 8,967,407 $ 1,028,720 10.2 % $ 1,151,593 12.8 % 47 Net sales for Fiscal Year 2023 increased by $1.0 billion, or 10.2%, to $11.1 billion compared to $10.1 billion for Fiscal Year 2022.
Fiscal Year % change % of net sales (in thousands, except percentages) 2024 2023 2022 2024 vs. 2023 2023 vs. 2022 2024 2023 2022 Consolidated Statements of Operations Net sales $ 11,861,335 $ 11,147,720 $ 10,119,000 6.4 % 10.2 % 100.0 % 100.0 % 100.0 % Cost of goods sold 8,393,631 7,986,202 7,284,505 5.1 % 9.6 % 70.8 % 71.6 % 72.0 % Gross profit 3,467,704 3,161,518 2,834,495 9.7 % 11.5 % 29.2 % 28.4 % 28.0 % Operating expenses: Selling, general and administrative 2,551,004 2,442,683 2,128,688 4.4 % 14.8 % 21.5 % 21.9 % 21.0 % Advertising and marketing 804,113 742,460 649,386 8.3 % 14.3 % 6.8 % 6.7 % 6.4 % Total operating expenses 3,355,117 3,185,143 2,778,074 5.3 % 14.7 % 28.3 % 28.6 % 27.4 % Income (loss) from operations 112,587 (23,625) 56,421 n/m (141.9) % 0.9 % (0.2) % 0.6 % Interest income, net 35,068 58,501 9,290 (40.1) % n/m 0.3 % 0.5 % 0.1 % Other income (expense), net 4,038 13,354 (13,166) (69.8) % 201.4 % 0.0 % 0.1 % (0.1) % Income before income tax (benefit) provision 151,693 48,230 52,545 214.5 % (8.2) % 1.3 % 0.4 % 0.5 % Income tax (benefit) provision (241,045) 8,650 2,646 n/m 226.9 % (2.0) % 0.1 % 0.0 % Net income $ 392,738 $ 39,580 $ 49,899 n/m (20.7) % 3.3 % 0.4 % 0.5 % n/m - not meaningful Net Sales Fiscal Year 2024 vs. 2023 2023 vs. 2022 (in thousands, except percentages) 2024 2023 2022 $ Change % Change $ Change % Change Consumables $ 8,396,144 $ 8,014,645 $ 7,145,414 $ 381,499 4.8 % $ 869,231 12.2 % Hardgoods 1,267,053 1,209,161 1,215,689 57,892 4.8 % (6,528) (0.5) % Other 2,198,138 1,923,914 1,757,897 274,224 14.3 % 166,017 9.4 % Net sales $ 11,861,335 $ 11,147,720 $ 10,119,000 $ 713,615 6.4 % $ 1,028,720 10.2 % 43 Net sales for Fiscal Year 2024 increased by $713.6 million, or 6.4%, to $11.9 billion compared to $11.1 billion for Fiscal Year 2023.
Interest Income (Expense), net Interest income for Fiscal Year 2023 increased by $49.2 million, to $58.5 million compared to interest income of $9.3 million in Fiscal Year 2022. This increase was due in large part to interest income generated by investment of proceeds from the parent reorganization transaction, cash and cash equivalents, and marketable securities exceeding interest expenses incurred.
While interest income generated by cash and cash equivalents, and marketable securities exceeded interest expenses incurred in Fiscal Year 2024, this decrease was due in large part to additional interest income generated by investment of proceeds from the parent reorganization transaction in Fiscal Year 2023.
Critical Accounting Estimates Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP.
As of February 2, 2025, the total unpaid cost of share repurchases was $5.6 million, which included $5.1 million for excise taxes. Critical Accounting Estimates Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP.
Marketable securities consist primarily of U.S. treasury securities, certificates of deposit, and commercial paper and totaled $531.8 million as of January 28, 2024, an increase of $184.8 million from January 29, 2023. 48 We believe that our cash and cash equivalents, marketable securities, and availability under our revolving credit facility will be sufficient to fund our working capital, capital expenditure requirements, and contractual obligations for at least the next twelve months.
We believe that our cash and cash equivalents, marketable securities, and availability under our revolving credit facility will be sufficient to fund our working capital, capital expenditure requirements, and contractual obligations for at least the next twelve months.
Cash Flows Fiscal Year (in thousands) 2023 2022 2021 Net cash provided by operating activities $ 486,211 $ 349,777 $ 191,743 Net cash used in investing activities $ (287,363) $ (615,504) $ (193,272) Net cash provided by (used in) financing activities $ 71,598 $ (6,734) $ 41,261 Operating Activities Net cash provided by operating activities was $486.2 million for Fiscal Year 2023, which primarily consisted of $39.6 million of net income, non-cash adjustments such as depreciation and amortization expense of $109.7 million and share-based compensation expense of $239.1 million, and a cash increase of $105.7 million from the management of working capital.
Cash Flows Fiscal Year (in thousands) 2024 2023 2022 Net cash provided by operating activities $ 596,325 $ 486,211 $ 349,777 Net cash provided by (used in) investing activities $ 394,571 $ (287,363) $ (615,504) Net cash (used in) provided by financing activities $ (996,742) $ 71,598 $ (6,734) Operating Activities Net cash provided by operating activities was $596.3 million for Fiscal Year 2024, which primarily consisted of i) $392.7 million of net income, ii) non-cash adjustments of $197.2 million, including share-based compensation expense of $306.4 million, and depreciation and amortization expense of $114.6 million, partially offset by a deferred income tax benefit of $257.5 million, as well as iii) an increase of $33.8 million from working capital changes.
Net cash provided by operating activities was $349.8 million for Fiscal Year 2022, which primarily consisted of $49.9 million of net income, non-cash adjustments such as depreciation and amortization expense of $83.4 million and share-based compensation expense of $158.1 million, and a cash increase of $26.6 million from the management of working capital.
Net cash provided by operating activities was $486.2 million for Fiscal Year 2023, which primarily consisted of i) $39.6 million of net income, ii) non-cash adjustments of $377.1 million including share-based compensation expense of $239.1 million and depreciation and amortization expense of $109.7 million, as well as iii) an increase of $105.7 million from working capital changes.
Advertising and Marketing Advertising and marketing expenses for Fiscal Year 2023 increased by $93.1 million, or 14.3%, to $742.5 million compared to $649.4 million in Fiscal Year 2022.
The project will not require meaningful capital investment. Advertising and Marketing Advertising and marketing expenses for Fiscal Year 2024 increased by $61.6 million, or 8.3%, to $804.1 million compared to $742.5 million in Fiscal Year 2023.
We calculate adjusted net income (loss) as net income (loss) excluding share-based compensation expense and related taxes, changes in the fair value of equity warrants, and severance and exit costs. We calculate adjusted basic and diluted earnings (loss) per share by dividing adjusted net income (loss) attributable to common stockholders by the weighted-average shares outstanding during the period.
We calculate adjusted net income as net income excluding share-based compensation expense and related taxes, releases of valuation allowances associated with deferred tax assets, changes in the fair value of equity warrants, and severance and exit costs.
We have provided a reconciliation below of adjusted net income (loss) to net income (loss), the most directly comparable GAAP financial measure.
We calculate adjusted basic and diluted earnings per share by dividing adjusted net income attributable to common stockholders by the weighted-average shares outstanding during the period. We have provided a reconciliation below of adjusted net income to net income, the most directly comparable GAAP financial measure.
Fulfillment costs represent costs incurred in operating and staffing fulfillment and customer service centers, including costs attributable to buying, receiving, inspecting and warehousing inventories, picking, packaging and preparing customer orders for shipment, payment processing, and related transaction costs and responding to inquiries from customers.
Fulfillment costs include costs attributable to buying, receiving, inspecting and warehousing inventories, picking, packaging and preparing customer orders for shipment, payment processing, providing pet health services, and responding to inquiries from customers. Included within fulfillment costs are merchant processing fees charged by third parties that provide merchant processing services for credit cards.
Liquidity and Capital Resources We finance our operations and capital expenditures primarily through cash flows generated by operations. Our principal sources of liquidity are expected to be our cash and cash equivalents, marketable securities, and our revolving credit facility. Cash and cash equivalents consist primarily of cash on deposit with banks and investments in money market funds, U.S.
Our principal sources of liquidity are expected to be our cash and cash equivalents, marketable securities, and our revolving credit facility. Cash and cash equivalents consisted primarily of cash on deposit with banks. Cash and cash equivalents totaled $595.8 million as of February 2, 2025, a decrease of $6.5 million from January 28, 2024.
Net cash used in financing activities was $6.7 million for Fiscal Year 2022, which primarily consisted of $2.8 million of payments made pursuant to the tax sharing agreement with related parties, $2.5 million for payments of tax withholdings related to vesting of share-based compensation awards, payment of debt modification costs, and principal repayments of finance lease obligations.
Financing Activities Net cash used in financing activities was $996.7 million for Fiscal Year 2024, primarily consisting of $942.8 million for repurchases of common stock, $51.9 million for income taxes paid for, net of proceeds from, the parent reorganization transaction, payments for secondary offering costs, and principal repayments of finance lease obligations.