Biggest changeResults of Operations Comparison of the Years Ended December 31, 2022 and 2021 The following table summarizes our results of operations for the years ended December 31, 2022 and 2021, respectively: 45 Table of Contents Year Ended December 31, Change 2022 2021 Amount Percentage (in thousands) (in thousands) Net sales $ 427,787 $ 379,513 $ 48,274 12.7 % Cost of goods sold 324,426 266,365 58,061 21.8 % Gross profit 103,361 113,148 (9,787) (8.6 %) Operating expenses Selling, general and administrative 100,306 88,559 11,747 13.3 % Total operating expenses 100,306 88,559 11,747 13.3 % Income from operations 3,055 24,589 (21,534) (87.6 %) Other income (expense) Unrealized gain (loss) on derivative instrument 6,606 2,093 4,513 n/m Foreign currency gain (loss) 1,387 (2,088) 3,475 n/m (Loss) on extinguishment of debt — (132) 132 n/m Interest income 51 127 (76) (59.6 %) Interest expense (258) (360) 102 (28.3 %) Total other (expense) 7,786 (360) 8,146 (2262.8 %) Income before income taxes 10,841 24,229 (13,388) (55.3 %) Provision for income taxes (3,027) (5,237) 2,210 (42.2 %) Net income $ 7,814 $ 18,992 $ (11,178) (58.9 %) Net income attributable to common stockholders $ 7,814 $ 19,015 $ (11,201) (58.9 %) n/m—represents percentage calculated not being meaningful Net Sales The following table provides a comparative summary of the Company’s net sales by operating segment and product category: Year Ended December 31, Change 2022 2021 Amount Percentage (in thousands) (in thousands) Americas segment Vita Coco Coconut Water $ 275,964 $ 231,858 $ 44,106 19.0 % Private Label 88,173 80,639 7,534 9.3 % Other 9,485 11,394 (1,909) (16.8) % Subtotal $ 373,622 $ 323,891 $ 49,731 15.4 % International segment Vita Coco Coconut Water $ 38,570 $ 34,639 $ 3,931 11.3 % Private Label 12,855 14,007 (1,152) (8.2) % Other 2,740 6,976 (4,236) (60.7) % Subtotal $ 54,165 $ 55,622 $ (1,457) (2.6) % Total net sales $ 427,787 $ 379,513 $ 48,274 12.7 % Volume in Case Equivalent 46 Table of Contents The primary driver of the consolidated net sales increase of 12.7% was increased case equivalent volumes.
Biggest changeResults of Operations Comparison of the Years Ended December 31, 2023 and 2022 The following table summarizes our results of operations for the years ended December 31, 2023 and 2022, respectively: Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Net sales $ 493,612 $ 427,787 $ 65,825 15.4 % Cost of goods sold 312,883 324,426 (11,543) (3.6 %) Gross profit 180,729 103,361 77,368 74.9 % Operating expenses Selling, general and administrative 124,236 100,306 23,930 23.9 % Total operating expenses 124,236 100,306 23,930 23.9 % Income from operations 56,493 3,055 53,438 n/m Other income (expense) Unrealized gain (loss) on derivative instrument (872) 6,606 (7,478) (113.2 %) Foreign currency gain (loss) (251) 1,387 (1,638) (118.1 %) Interest income 2,581 51 2,530 n/m Interest expense (31) (258) 227 (88.0 %) Total other (expense) 1,427 7,786 (6,359) (81.7 %) Income before income taxes 57,920 10,841 47,079 434.3 % Provision for income taxes (11,291) (3,027) (8,264) 273.0 % Net income $ 46,629 $ 7,814 $ 38,815 496.7 % n/m—represents percentage calculated not being meaningful Net Sales The following table provides a comparative summary of the Company’s net sales by operating segment and product category: 43 Table of Contents Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Americas segment Vita Coco Coconut Water $ 317,221 $ 275,964 $ 41,257 15.0 % Private Label 103,166 88,173 14,993 17.0 % Other 9,858 9,485 373 3.9 % Subtotal $ 430,245 $ 373,622 $ 56,623 15.2 % International segment Vita Coco Coconut Water $ 41,829 $ 38,570 $ 3,259 8.4 % Private Label 18,713 12,855 5,858 45.6 % Other 2,825 2,740 85 3.1 % Subtotal $ 63,367 $ 54,165 $ 9,202 17.0 % Total net sales $ 493,612 $ 427,787 $ 65,825 15.4 % The primary driver of the consolidated net sales increase of 15.4% was increased case equivalents ("CE") volume growth of 13.4%.
General and administrative expense include payroll, employee benefits, stock-based compensation, broker commissions and other headcount-related expenses associated with supply chain & operations, finance, information technology, human resources and other administrative-related personnel, as well as general overhead costs of the business, including research and development for new innovations, rent and related facilities and maintenance costs, depreciation and amortization, and legal, accounting, and professional fees.
General and administrative expenses include payroll, employee benefits, stock-based compensation, broker commissions and other headcount-related expenses associated with supply chain & operations, finance, information technology, human resources and other administrative-related personnel, as well as general overhead costs of the business, including research and development for new innovations, rent and related facilities and maintenance costs, depreciation and amortization, and legal, accounting, and professional fees.
Operating Segments We operate in two reporting segments: • Americas —The Americas segment is comprised of our operations in the Americas region, primarily in the United States and Canada. • International —The International segment is comprised of our operations primarily in Europe, the Middle East, Africa, and the Asia Pacific regions.
Operating Segments We operate in two reporting segments: • Americas —The Americas segment is comprised of our operations in the Americas region, primarily in the United States and Canada. • International —The International segment is comprised of our operations primarily in Europe, the Middle East, and the Asia Pacific regions.
On October 27, 2021, the Company repaid the outstanding balance on the 2021 Term Loan using the net proceeds from the IPO. Vehicle Loans We periodically enter into vehicle loans. Interest rate on these vehicle loans range from 4.56% to 5.68%. The outstanding balance on the vehicle loans as of December 31, 2022 was less than $0.1 million.
On October 27, 2021, the Company repaid the outstanding balance on the 2021 Term Loan using the net proceeds from the IPO. Vehicle Loans We periodically enter into vehicle loans. Interest rate on these vehicle loans range from 4.56% to 5.68%. The outstanding balance on the vehicle loans as of December 31, 2023 was less than $0.1 million.
Contractual Obligations and Commitments We have contractual obligations to repay indebtedness and required interest payments and unused commitment fees under our Revolving Facility and vehicle loans. As of December 31, 2022, we had no outstanding balance on the Revolving Facility. Any future outstanding balances on the Revolving Facility will be required to be repaid by May 2026.
Contractual Obligations and Commitments We have contractual obligations to repay indebtedness and required interest payments and unused commitment fees under our Revolving Facility and vehicle loans. As of December 31, 2023, we had no outstanding balance on the Revolving Facility. Any future outstanding balances on the Revolving Facility will be required to be repaid by May 2026.
Our asset-lite operating model has historically provided us with a low cost, nimble and scalable supply chain, which has allowed us to adapt to changes in the market or consumer preferences while also efficiently introducing new products across our platform.
Our asset-lite operating model has historically provided us with a low cost nimble, and scalable supply chain, which allows us to adapt to changes in the market or consumer preferences while also efficiently introducing new products across our platform.
As of December 31, 2022, we also have inventory purchase commitments, which include any raw material or packaging commitments with our suppliers to secure our needs for future orders, which are generally due to be paid within one year.
As of December 31, 2023, we also have inventory purchase commitments, which include any raw material or packaging commitments with our suppliers to secure our needs for future orders, which are generally due to be paid within one year.
We also have production purchase commitments from our manufacturers based on our production plans, forecasts and contracts, that might result in costs if we were to reduce our purchases significantly in 2023 or for some relationships, in future years.
We also have production purchase commitments from our manufacturers based on our production plans, forecasts and contracts, that might result in costs if we were to reduce our purchases significantly in 2024 or for some relationships, in future years.
Our sales are predominantly made to distributors or to retailers for final sale to consumers through retail channels, which includes sales to traditional brick and mortar retailers, who may also resell our 43 Table of Contents products through their own online platforms. Our revenue is recognized net of allowances for returns, discounts, credits and any taxes collected from consumers.
Our sales are predominantly made to distributors or to retailers for final sale to consumers through retail channels, which includes sales to traditional brick and mortar retailers, who may also resell our products through their own online platforms. Our revenue is recognized net of allowances for returns, discounts, credits and any taxes collected from consumers.
The Company will recognize an impairment for the amount by which the carrying amount exceeds a reporting unit’s fair value. For the years ended December 31, 2022 and 2021, there were no impairments recorded.
The Company will recognize an impairment for the amount by which the carrying amount exceeds a reporting unit’s fair value. For the years ended December 31, 2023 and 2022, there were no impairments recorded.
We maintain in-house research and development capabilities as well as strong third-party relationships with flavor development houses, and we monitor the latest advancements in clean ingredients to support continued innovation and learning.
We maintain in-house research and development capabilities as well as strong third-party relationships with flavor development houses, and we monitor the latest advancements to support continued innovation and learning.
Emerging Growth Company Status The Jumpstart Our Business Startups Act of 2012, or the JOBS Act, permits an “emerging growth company” such as us to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies until those standards would otherwise apply to private companies.
Emerging Growth Company Status The Jumpstart Our Business Startups Act of 2012, or the JOBS Act, permits an “emerging growth company” to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies until those standards would otherwise apply to private companies.
In addition, our scale of sourcing has allowed us to add volume and service retailers more reliably, and we believe that our global position as one of the largest and highest quality coconut water procurers in the world protects our customer and supplier relationships.
In addition, our scale of sourcing has allowed us to add capacity as needed and service retailers more reliably, and we believe that our global position as one of the largest and highest quality coconut water procurers in the world protects our customer and supplier relationships.
Borrowings under the Term Facility bear interest at the same rate as the Revolving Facility. We were required to repay the principal on the Term Loans in quarterly installments, commencing 52 Table of Contents on October 1, 2021, through maturity date of May 21, 2026.
Borrowings under the Term Facility bear interest at the same rate as the Revolving Facility. We were required to repay the principal on the Term Loans in quarterly installments, commencing on October 1, 2021, through maturity date of May 21, 2026.
In performing the qualitative assessment, the Company reviews factors both specific to the reporting units 56 Table of Contents and to the Company as a whole, such as financial performance, macroeconomic conditions, industry and market considerations, and the fair value of each reporting unit at the last valuation date.
In performing the qualitative assessment, the Company reviews factors both specific to the reporting units and to the Company as a whole, such as financial performance, macroeconomic conditions, industry and market considerations, and the fair value of each reporting unit at the last valuation date.
Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our consolidated financial statements elsewhere within this Annual Report on Form 10-K .
Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our consolidated financial statements elsewhere within this Annual Report on Form 10-K. 52 Table of Contents
We will cease to be an emerging growth company on the date that is the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of $1.07 billion or more, (ii) the last day of our fiscal year following the fifth anniversary of the date of the closing of this offering, (iii) the date on which we have issued more than $1.0 billion in nonconvertible debt during the previous three years or (iv) the date on which we are deemed to be a large accelerated filer under the rules of the SEC.
Emerging growth company status ceases on the date that is the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of $1.235 billion or more, (ii) the last day of our fiscal year following the fifth anniversary of the date of the closing of this offering, (iii) the date on which we have issued more than $1.0 billion in nonconvertible debt during the previous three years or (iv) the date on which we are deemed to be a large accelerated filer under the rules of the SEC.
Except as otherwise noted, all references to 2022 refer to the year ended December 31, 2022, all references to 2021 refer to the year ended December 31, 2021 and all references to 2020, refer to the year ended December 31, 2020..
Except as otherwise noted, all references to 2023 refer to the year ended December 31, 2023, all references to 2022 refer to the year ended December 31, 2022 and all references to 2021, refer to the year ended December 31, 2021.
The Company’s performance obligations are satisfied at that time. The Company does not have any significant contracts with customers requiring performance beyond delivery, and contracts with customers contain no incentives or discounts that would meet the criteria for a distinct good or service that could cause revenue to be allocated or adjusted over time.
The Company does not have any significant contracts with customers requiring performance beyond delivery, and contracts with customers contain no incentives or discounts that would meet the criteria for a distinct good or service that could cause revenue to be allocated or adjusted over time.
Considering recent market conditions and the continued result of the ongoing COVID-19 pandemic, we have reevaluated our operating cash flows and cash requirements and believe that current cash, cash equivalents, future cash flows from operating activities and cash available under our 2020 Credit Facility will be sufficient to meet our anticipated cash needs, including working capital needs, capital expenditures and contractual obligations for at least 12 months from the issuance date of the consolidated financial statements included herein and the foreseeable future.
Considering recent market conditions and our business assumptions, we have reevaluated our operating cash flows and cash requirements and believe that current cash, cash equivalents, future cash flows from operating activities and cash available under our 2020 Credit Facility will be sufficient to meet our anticipated cash needs, including working capital needs, capital expenditures and contractual obligations for at least 12 months from the issuance date of the condensed consolidated financial statements included herein and the foreseeable future.
Since there is no alternative use for these products and the Company has the right to payment for performance completed to date, the Company recognizes the revenue for the production of these private label products over time as the production for open purchase orders occurs, which may be prior to any shipment. • Other— This product category consists of all other products, which includes Runa, Ever & Ever and PWR LIFT product offerings, Vita Coco product extensions beyond coconut water, coconut milk products, and other revenue transactions (e.g., bulk product sales).
Since there is no alternative use for these products and the Company has the right to payment for performance completed to date, the Company recognizes the revenue for 42 Table of Contents the production of these private label products over time as the production for open purchase orders occurs, which may be prior to any shipment. • Other— This product category consists of all other products, which includes Runa (until we ceased selling it in December 2023) , Ever & Ever and PWR LIFT product offerings, Vita Coco product extensions beyond coconut water, coconut milk products, and other revenue transactions (e.g., bulk product sales).
We lease certain assets under noncancelable operating leases, which expire through 2025. The leases relate primarily to office space in addition to machinery and equipment. Future minimum commitments under these leases are $2.8 million as of December 31, 2022.
We lease certain assets under noncancelable operating leases, which expire through 2025. The leases relate primarily to office space in addition to machinery and equipment. Future minimum commitments under these leases are $1.7 million as of December 31, 2023.
During the year ended December 31, 2021, we recorded unrealized gains of $2.1 million relating to outstanding derivative instruments for forward foreign currency exchange contracts. All forward foreign currency exchange contracts were entered to hedge some of our exposures to the British Pound, Canadian Dollar, Brazilian Real, Malaysian Ringgit, European Union Euro, and Thai Baht.
During the year ended December 31, 2022, we recorded an unrealized gain of $6.6 million relating to outstanding derivative instruments for forward foreign currency exchange contracts. All forward foreign currency exchange contracts were entered to hedge some of our exposures to the British pound, Canadian dollar, Brazilian real, Malaysian ringgit, European Union euro, and Thai baht.
Management uses gross profit and gross margin as key measures in making financial, operating and planning decisions and in evaluating our performance. Operating Expenses Selling, General and Administrative Expenses Selling, general and administrative expenses include marketing expenses, sales promotion expenses, and general and administrative expenses.
Management uses gross profit and gross margin as key measures in making financial, operating and planning decisions and in evaluating our performance. Operating Expenses Selling, General and Administrative Expenses Selling, general and administrative expenses ("SG&A") include marketing expenses, promotional expenses, and general and administrative expenses.
Ability to Generate Incremental Volume Through Product Innovation The beverage industry is subject to shifting consumer preferences which presents opportunities for new beverage occasions, new tastes and new functional benefits. Our future success is therefore partially dependent on our ability to identify these trends and develop products and brands that effectively meet those needs.
Ability to Generate Growth Through Product Innovation 40 Table of Contents The beverage industry is subject to shifting consumer preferences which present opportunities for new beverage occasions, tastes and functional benefits. Our future success is therefore partially dependent on our ability to identify these trends and develop products and brands that effectively meet those needs.
We must make assumptions and judgments to estimate the amount of valuation allowances to be recorded against our deferred tax assets, which take into account current tax laws and estimates of the amount of future taxable income, if any. Changes to any of the assumptions or judgments could cause our actual income tax obligations to differ from our estimates.
We must make assumptions and judgments to estimate the amount of valuation allowances to be recorded against our deferred tax assets, which take into account current tax laws and estimates of the amount of future taxable income, if any.
Revenue Recognition 53 Table of Contents The Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers ("ASC 606").
Revenue Recognition The Company recognizes revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers ("ASC 606").
In addition, the Company is currently subject to an unused commitment fee ranging from 0.05% to 0.20% on the unused amount of the line of credit, with the rate being based on the Company’s leverage ratio (as defined in the credit agreement). The maturity date on the 2020 Credit Facility is May 12, 2026.
In addition, the Company is currently subject to an unused commitment fee ranging from 0.10% and 0.20% on the unused amount of the line of credit, with the rate being based on the Company’s leverage ratio (as defined in the credit agreement).
The effective tax rate for both periods is higher than the US statutory rate of 21% primarily as a result of state income taxes for the US entity and other nondeductible expenses for tax purposes, and is partially offset by lower statutory tax rates in countries outside the US that the Company operates in.
The effective tax rate for the same period in the prior year is higher than the U.S. statutory rate of 21% primarily as a result of state income taxes for the U.S. operations of the Company and other nondeductible expenses for tax purposes, and is partially offset by lower statutory tax rates in countries outside the U.S. that the Company operates in.
Our ability to successfully improve existing products, or develop, market and sell new products or brands depends on our commitment and continued investment in innovation, and our willingness to try and fail and learn from our experiences.
Our ability to successfully improve existing products, or develop, market and sell new products or brands, or our ability to grow the category or gain branded share, depends on our commitment and continued investment in sales execution, marketing, innovation, and our willingness to try and fail and learn from our experiences.
Our primary use of cash in operating activities are for cost of goods sold and SG&A expenses. During the year ended December 31, 2022, $5.2 million less cash was used as compared to the year ended December 31, 2021.
Our primary use of cash in operating activities are for cost of goods sold and SG&A expenses. During the year ended December 31, 2023, cash from operating activities increased $118 million as compared to the year ended December 31, 2022.
While our significant accounting policies are described in more detail in Note 2 to our consolidated financial statements appearing within this Annual Report on Form 10-K, we believe that the following accounting policies are those most critical to the judgments and estimates used in the preparation of our consolidated financial statements.
Our actual results may differ from these estimates under different assumptions or conditions. 50 Table of Contents While our significant accounting policies are described in more detail in Note 2 to our consolidated financial statements appearing within this Annual Report on Form 10-K, we believe that the following accounting policies are those most critical to the judgments and estimates used in the preparation of our consolidated financial statements.
Vita Coco Coconut Water net sales increased by $3.9 million, or 11.3%, to $38.6 million for the year ended December 31, 2022, from $34.6 million for the year ended December 31, 2021.
Vita Coco Coconut Water net sales increased by $3.3 million, or 8.4%, to $41.8 million for the year ended December 31, 2023, from $38.6 million for the year ended December 31, 2022.
The effective combined federal state and foreign tax rate increased to 27.9% from 21.6% for the years ended December 31, 2022, and 2021, respectively.
The effective combined federal, state and foreign tax rate decreased to 19.5% from 27.9% for the years ended December 31, 2023, and 2022, respectively.
We look to adapt our approaches as consumer and retail behavior changes to ensure we remain competitive and visible regardless of channel.
We also continue to expand our business in e-commerce, including our DTC business, and look to adapt our approaches as consumer and retail behavior changes to ensure we remain competitive and visible regardless of channel.
This asset-lite model creates leverage with our partners across our supply chain, allowing us to effectively manage total delivery costs and affording greater ability to shift volume between our suppliers, and thus better manage our supply levels.
This asset-lite model allows us to effectively manage total delivery costs and afford greater ability to shift volume between our suppliers to optimize our supply chain, and better manage our supply levels.
A reconciliation from net income to EBITDA and Adjusted EBITDA is set forth below: Year Ended December 31, 2022 2021 (in thousands) Net income $ 7,814 $ 18,992 Depreciation and amortization 1,901 2,069 Interest income (51) (127) Interest expense 258 360 Income tax expense 3,027 5,237 EBITDA 12,949 26,531 Stock-based compensation (a) 7,384 3,380 Unrealized (gain)/loss on derivative instruments (b) (6,606) (2,093) Foreign currency (gain)/loss (b) (1,387) 2,088 Loss on extinguishment of debt (c) — 132 Impairment of intangible assets (d) 6,714 — Other adjustments (e) 1,240 6,824 Adjusted EBITDA $ 20,294 $ 36,862 50 Table of Contents (a) Non-cash charges related to stock-based compensation, which vary from period to period depending on volume and vesting timing of awards and forfeitures.
A reconciliation from net income to EBITDA and Adjusted EBITDA is set forth below: 47 Table of Contents Year Ended December 31, 2023 2022 (in thousands) Net income $ 46,629 $ 7,814 Depreciation and amortization 660 1,901 Interest income (2,581) (51) Interest expense 31 258 Income tax expense 11,291 3,027 EBITDA 56,030 12,949 Stock-based compensation (a) 9,128 7,384 Unrealized (gain)/loss on derivative instruments (b) 872 (6,606) Foreign currency (gain)/loss (b) 251 (1,387) Secondary Offering Costs (c) 1,525 — Impairment of intangible assets (d) — 6,714 Other adjustments (e) $ 363 $ 1,240 Adjusted EBITDA $ 68,169 $ 20,294 (a) Non-cash charges related to stock-based compensation, which vary from period to period depending on volume and vesting timing of awards and forfeitures.
Vita Coco Coconut Water net sales increased by $44.1 million, or 19.0%, to $276.0 million for the year ended December 31, 2022, from $231.9 million for the year ended December 31, 2021. The increase was primarily driven by a combination of increased CE volume due to higher growth in demand for our brand and benefits from net pricing actions.
Vita Coco Coconut Water net sales increased by $41.3 million, or 15.0%, to $317.2 million for the year ended December 31, 2023, from $276 million for the year ended December 31, 2022. The increase was primarily driven by a combination of increased CE volume growth and benefits from pricing actions.
For our various products in the Vita Coco Coconut Water and Other product categories, control is transferred upon customer receipt, at which point the Company recognizes the transaction price for the product as revenue. The transaction price recognized reflects the consideration the Company expects to receive in exchange for the sale of the product.
Our revenue is recognized net of allowances for returns, discounts, credits and any taxes collected from consumers. For our various products in the Vita Coco Coconut Water and Other product categories, control is transferred upon customer receipt, at which point the Company recognizes the transaction price for the product as revenue.
Our products are distributed primarily through club, food, drug, mass, convenience, e-commerce, and foodservice channels. We are also available in a variety of on-premise locations such as corporate offices, fitness clubs, airports, and educational institutions.
Our products are also available in a variety of on-premise locations such as corporate offices, fitness clubs, airports, and educational institutions.
Our other brands include Runa , a plant-based energy drink inspired from the guayusa plant native to Ecuador, Ever & Ever , a sustainably packaged water, and PWR LIFT , a protein-infused fitness drink. We also supply Private Label products to key retailers in both the coconut water and coconut oil categories.
Our other brands include Ever & Ever , a sustainably packaged water, and PWR LIFT , a protein-infused fitness drink. We also offered Runa , a plant-based energy drink inspired by the guayusa plant native to Ecuador, which we ceased selling in December 2023.
The borrowings made after the amendment bear interest at rates based on either 1) a fluctuating rate per annum determined to be the sum of Daily Simple SOFR plus the same spread discussed above or 2) a fixed rate per annum determined to be the sum of the Term SOFR plus the same spread discussed.
Starting in December 2022, borrowings on the 2020 Credit Facility bear interest at rates based on either: 1) a fluctuating rate per annum determined to be the sum of Daily Simple Secured Overnight Financing Rate ("SOFR") plus a spread defined in the credit agreement (the "Spread"); or 2) a fixed rate per annum determined to be the sum of the Term SOFR plus the Spread.
The following table provides a comparative summary of our volume in Case Equivalents, or CE, by operating segment and product category: Year Ended December 31, Change 2022 2021 Amount Percentage (in thousands) (in thousands) Americas segment Vita Coco Coconut Water 29,458 25,096 4,362 17.4 % Private Label 9,063 9,292 (229) (2.5) % Other 1,248 1,194 54 4.5 % Subtotal 39,769 35,582 4,187 11.8 % International segment* Vita Coco Coconut Water 5,628 5,056 572 11.3 % Private Label 1,783 1,883 (100) (5.3) % Other 46 231 (185) (80.1) % Subtotal 7,457 7,170 287 4.0 % Total volume (CE) 47,226 42,752 4,474 10.5 % Note: A CE is a standard volume measure used by management which is defined as a case of 12 bottles of 330ml liquid beverages or the same liter volume of oil. * International Other excludes minor volume that is treated as zero CE.
Volume in Case Equivalent The following table provides a comparative summary of our volume in CE, by operating segment and product category: Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Americas segment Vita Coco Coconut Water 33,021 29,458 3,563 12.1 % Private Label 11,298 9,063 2,235 24.7 % Other 923 1,248 (325) (26.0) % Subtotal 45,242 39,769 5,473 13.8 % International segment* Vita Coco Coconut Water 5,783 5,628 155 2.8 % Private Label 2,481 1,783 698 39.1 % Other 62 46 16 34.8 % Subtotal 8,326 7,457 869 11.7 % Total volume (CE) 53,568 47,226 6,342 13.4 % Note: A CE is a standard volume measure used by management which is defined as a case of 12 bottles of 330ml liquid beverages or the same liter volume of oil. * International Other excludes minor volume that is treated as zero CE.
Operating Expenses Year Ended December 31, Change 2022 2021 Amount Percentage Operating Expenses (in thousands) (in thousands) Selling, general, and administrative $ 100,306 $ 88,559 $ 11,747 13.3 % Selling, General and Administrative Expenses 48 Table of Contents SG&A expense increased by $11.7 million, or 13.3%, to $100.3 million for the year ended December 31, 2022, from $88.6 million for the year ended December 31, 2021.
Operating Expenses Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Selling, general, and administrative 124,236 100,306 $ 23,930 23.9 % Selling, General and Administrative Expenses SG&A expense increased by $23.9 million, or 23.9%, to $124.2 million for the year ended December 31, 2023, from $100.3 million for the year ended December 31, 2022.
Goodwill Goodwill represents the excess of the purchase price paid in excess of the fair value of net tangible and intangible assets acquired in a business combination and is measured in accordance with the provisions of ASC 350, Intangibles—Goodwill and Other .
Changes to any of the assumptions or judgments could cause our actual income tax obligations to differ from our estimates. 51 Table of Contents Goodwill Goodwill represents the excess of the purchase price paid in excess of the fair value of net tangible and intangible assets acquired in a business combination and is measured in accordance with the provisions of ASC 350, Intangibles—Goodwill and Other .
We recognize deferred tax assets and liabilities based on temporary differences between the financial reporting and income tax bases of assets and liabilities using statutory rates.
Income Tax Expense We are subject to federal and state income taxes in the United States and taxes in foreign jurisdictions in which we operate. We recognize deferred tax assets and liabilities based on temporary differences between the financial reporting and income tax bases of assets and liabilities using statutory rates.
Income Tax Expense 49 Table of Contents Year Ended December 31, Change 2022 2021 Amount Percentage (in thousands) (in thousands) Income tax expense $ (3,027) $ (5,237) $ 2,210 (42.2 %) Tax Rate 27.9 % 21.6 % Income tax expense was $3.0 million for the year ended December 31, 2022, as compared to $5.2 million for the year ended December 31, 2021.
Income Tax Expense Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Income tax expense $ (11,291) $ (3,027) $ (8,264) 273.0 % Tax Rate 19.5 % 27.9 % Income tax expense was $11.3 million for the year ended December 31, 2023, as compared to $3.0 million for the year ended December 31, 2022.
Our branded portfolio is led by our Vita Coco brand, which is the leader in the coconut water category in the United States, and also includes coconut oil, juice, hydration mix and milk offerings.
We are one of the largest brands globally in the coconut and other plant waters category, and a large supplier of private label coconut water. Our branded portfolio is led by our Vita Coco brand, which is the leader in the coconut water category in the United States, and also includes coconut oil, juice, and milk offerings.
We adjusted for these charges to facilitate comparison from period to period. (b) Unrealized gains or losses on derivative instruments and foreign currency gains or losses are not considered in our evaluation of our ongoing performance.
We adjusted for these charges to facilitate comparison from period to period. (b) Unrealized gains or losses on derivative instruments and foreign currency gains or losses are not considered in our evaluation of our ongoing performance. (c) Reflects other non-recurring expenses related to costs associated with two secondary offerings in which Verlinvest Beverages SA sold shares of the Company.
International Segment International net sales decreased by $1.5 million, or (2.6)%, to $54.2 million for the year ended December 31, 2022 from $55.6 million for the year ended December 31, 2021.
International Segment International net sales increased by $9.2 million, or 17.0%, to $63.4 million for the year ended December 31, 2023 from $54.2 million for the year ended December 31, 2022.
In order to mitigate the foreign currency risks, we and our subsidiaries enter into foreign currency exchange contracts which are recorded at fair value. Unrealized gain/(loss) on derivative instruments consists of gains or losses on such foreign currency exchange contracts which are unsettled as of period end.
We expense all SG&A as incurred. Other Income (Expense), Net Unrealized Gain/(Loss) on Derivative Instruments We are subject to foreign currency risks as a result of our inventory purchases and intercompany transactions. In order to mitigate the foreign currency risks, we and our subsidiaries enter into foreign currency exchange contracts which are recorded at fair value.
Interest Income The decrease in interest income for the year ended December 31, 2022 compared to the same prior year period was immaterial. Interest Expense The decrease in interest expense for the year ended December 31, 2022 compared to the same prior year period was immaterial.
Interest Expense The decrease in interest expense for the year ended December 31, 2023 compared to the same prior year period was driven by decreased borrowings on the 2020 Credit Facility.
The change in effective tax rates between the periods is primarily driven by the relative impact of other non-deductible expenses in relation to the pre-tax profits. Non-GAAP Financial Measures EBITDA and Adjusted EBITDA are supplemental non-GAAP financial measures that are used by management and external users of our financial statements, such as industry analysts, investors and lenders.
Non-GAAP Financial Measures EBITDA and Adjusted EBITDA are supplemental non-GAAP financial measures that are used by management and external users of our financial statements, such as industry analysts, investors and lenders.
Investing Activities During the year ended December 31, 2022 as compared to the year ended December 31, 2021, cash used in investing activities increased $0.4 million, driven by increased cash paid for property and equipment.
The higher cash generation was driven by the increase in net income after adjusting for non-cash items and improvements in working capital. Investing Activities During the year ended December 31, 2023 as compared to the year ended December 31, 2022, cash used in investing activities decreased $0.4 million, driven by less expenditures for property and equipment.
The spread and the commitment fees did not change as a result of this amendment. The outstanding balance on the Revolving Facility was zero as of December 31, 2022 and December 31, 2021, respectively. As of December 31, 2022, we were compliant with all financial covenants.
The LIBOR-based loans bore interest at LIBOR plus the Spread. The unused commitment fee prior to the December 2022 amendment was the same. The outstanding balance on the Revolving Facility was zero as of December 31, 2023 and December 31, 2022, respectively. As of December 31, 2023, we were compliant with all financial covenants.
Future events and effects related to COVID-19 or current geopolitical instability cannot be determined with precision and actual results could significantly differ from estimates or forecasts. Components of Our Results of Operations Net Sales We generate revenue through the sale of our Vita Coco branded coconut water, Private Label and Other products in the Americas and International segments.
Components of Our Results of Operations Net Sales We generate revenue through the sale of our Vita Coco branded coconut water, Private Label and Other products in the Americas and International segments.
Relationship with Private Label Customers, Suppliers and Asset-Lite Supply Chain Model We believe our global asset lite supply chain model has been an integral part in our ability to efficiently scale our business and compete in the marketplace, and in particular support our Private Label business.
Key Factors Affecting Our Performance We believe that the growth of our business and our future success are dependent upon many factors, including the key trends and uncertainties highlighted below: Risks Associated with our Supply Chain and Shipping Our global asset lite supply chain model has been an integral part of our ability to efficiently scale our business and compete in the marketplace, and to support our private label business.
Private Label net sales increased by $7.5 million, or 9.3%, to $88.2 million for the year ended December 31, 2022, from $80.6 million for the year ended December 31, 2021. The increase was mostly driven by benefits from net pricing actions and mix shifts, which were partly offset by a CE volume decrease.
Private Label net sales increased by $15.0 million, or 17.0%, to $103.2 million for the year ended December 31, 2023, from $88.2 million for the year ended December 31, 2022. The increase was driven by significant CE volume growth of 24.7%, which was partly offset by product price/mix.
Net Sales for Other products decreased by $4.2 million, or 60.7%, to $2.7 million for the year ended December 31, 2022, from $7.0 million for the year ended December 31, 2021. The decrease was primarily driven by decreases in bulk product sales from our Asia Pacific region.
Net Sales for Other products increased by $0.1 million, or 3.1%, to $2.8 million for the year ended December 31, 2023, from $2.7 million for the year ended December 31, 2022, driven primarily by CE volume growth in the EMEA region.
Other Income (Expense), Net Year Ended December 31, Change 2022 2021 Amount Percentage (in thousands) (in thousands) Unrealized gain (loss) on derivative instrument $ 6,606 $ 2,093 $ 4,513 215.6 % Foreign currency gain (loss) 1,387 (2,088) 3,475 (166.4 %) (Loss) on extinguishment of debt — (132) 132 (100.0 %) Interest income 51 127 (76) (59.6 %) Interest expense (258) (360) 102 (28.3 %) $ 7,786 $ (360) $ 8,146 (2262.8 %) n/m—represents percentage calculated not being meaningful Unrealized Gain/(Loss) on Derivative Instruments During the year ended December 31, 2022, we recorded unrealized gains of $6.6 million relating to outstanding derivative instruments for forward foreign currency exchange contracts.
Other Income (Expense), Net Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Unrealized gain/(loss) on derivative instruments $ (872) $ 6,606 $ (7,478) (113.2 %) Foreign currency gain/(loss) (251) 1,387 (1,638) (118.1 %) Interest income 2,581 51 2,530 n/m Interest expense (31) (258) 227 (88.0 %) Other Income (Expense), Net $ 1,427 $ 7,786 $ (6,359) (81.7 %) n/m—represents percentage calculated not being meaningful Unrealized Gain/(Loss) on Derivative Instruments During the year ended December 31, 2023, we recorded an unrealized loss of $0.9 million relating to outstanding derivative instruments for forward foreign currency exchange contracts, with the largest loss for the year ended December 31, 2023 related to the contracts hedging the British pound and the Brazilian real.
Gross Profit Year Ended December 31, Change 2022 2021 Amount Percentage (in thousands) (in thousands) Cost of goods sold Americas segment $ 278,130 $ 222,027 $ 56,103 25.3 % International segment 46,296 44,338 1,958 4.4 % Total cost of goods sold $ 324,426 $ 266,365 $ 58,061 21.8 % Gross profit Americas segment $ 95,492 $ 101,864 $ (6,371) (6.3 %) International segment 7,869 11,284 (3,416) (30.3 %) Total gross profit $ 103,361 $ 113,148 $ (9,787) (8.6 %) Gross margin ( percentage of net sales ) Americas segment 25.6 % 31.5 % (5.9 %) International segment 14.5 % 20.3 % (5.8 %) Consolidated 24.2 % 29.8 % (5.7 %) On a consolidated basis, cost of goods sold increased $58.1 million, or 21.8%, to $324.4 million for the year ended December 31, 2022, from $266.4 million for the year ended December 31, 2021.
Gross Profit Year Ended December 31, Change 2023 2022 Amount Percentage (in thousands) (in thousands) Cost of goods sold Americas segment $ 267,983 $ 278,130 $ (10,147) (3.6 %) International segment 44,900 46,296 $ (1,396) (3.0 %) Total cost of goods sold $ 312,883 $ 324,426 $ (11,543) (3.6 %) Gross profit Americas segment $ 162,262 $ 95,492 $ 66,770 69.9 % International segment 18,467 7,869 10,598 134.7 % Total gross profit $ 180,729 $ 103,361 $ 77,368 74.9 % Gross margin ( percentage of net sales ) Americas segment 37.7 % 25.6 % 12.1 % International segment 29.1 % 14.5 % 14.6 % Consolidated 36.6 % 24.2 % 12.4 % 45 Table of Contents On a consolidated basis, cost of goods sold decreased $11.5 million, or 3.6%, to $312.9 million for the year ended December 31, 2023, from $324.4 million for the year ended December 31, 2022.
Foreign currency gain/(loss) represents the transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency other than the functional currency. See “—Qualitative and Quantitative Disclosures about Market Risk—Foreign Currency Exchange Risk ” for further information. Interest Income Interest income consists of interest income earned on our cash and cash equivalents, and money market funds.
See “—Qualitative and Quantitative Disclosures about Market Risk—Foreign Currency Exchange Risk ” for further information. Interest Income Interest income consists of interest income earned on our cash and cash equivalents, and money market funds. Interest Expense Interest expense consists of interest payable on our credit facilities and vehicle loans.
Our innovation efforts focus on developing and marketing product extensions, improving upon the quality and taste profiles of existing products, and introducing new products or brands to meet evolving consumer needs. We aim to develop and test new products, and scale the most promising among them to ensure a strong pipeline of product innovation.
Our innovation efforts focus on developing and marketing product extensions, improving upon the quality and taste profiles of existing products, and introducing new products or brands to meet evolving consumer needs. For example, we introduced Vita Coco juice as our first broad based offering of coconut juice with pulp in cans.
Our mission is to deliver great tasting, natural and nutritious products that we believe are better for consumers and better for the world. We are one of the largest brands globally in the coconut and other plant waters category, and one of the largest suppliers of Private Label coconut water.
Overview The Vita Coco Company is a leading platform for brands in the functional beverage category. We pioneered packaged coconut water in 2004 and have extended our business into other categories. Our mission is to deliver great tasting, natural and nutritious products that we believe are better for consumers and better for the world.
We source our coconut water from a diversified global network of 14 factories across six countries supported by thousands of coconut farmers. As we do not own any of these factories, our supply chain is a fixed asset-lite model designed to better react to changes in the market or consumer preferences.
As we do not own any of these factories, our supply chain is a fixed asset-lite model designed to better react to changes in the market or consumer preferences. We also work with co-packers in America and Europe to support local packaging and repacking of our products and to better service our customers’ needs.
We also work with co-packers in America and Europe to support local packaging and repacking of our products and to better service our customers’ needs. Vita Coco is available in over 30 countries, with our primary markets in North America, the United Kingdom, and China. Our primary markets for Private Label are North America and Europe.
Vita Coco is available in over 30 countries, with our primary markets in North America, the United Kingdom, and China. Our primary markets for private label are North America and Europe. Our products are distributed primarily through club, food, drug, mass, convenience, e-commerce, and foodservice channels.
Revolving Credit Facility In May 2020, we entered into the 2020 Credit Facility with Wells Fargo consisting of a revolving line of credit, which provided for committed borrowings of $50 million and a $10 million non-committed accordion feature.
Revolving Credit Facility In May 2020, the Company entered into the five-year credit facility (the "2020 Credit Facility") with Wells Fargo Bank, National Association consisting of a revolving line of credit, which currently provides for committed borrowings of $60 million. The maturity date on the 2020 Credit Facility is May 12, 2026.
Foreign Currency Gain/(Loss) Foreign currency gain was $1.4 million for the year ended December 31, 2022, as compared to a $2.1 million loss for the year ended December 31, 2021. The change in both years was a result of movements in various foreign currency exchange rates related to transactions denominated in currencies other than the functional currency.
The change in both years was a result of movements in various foreign currency exchange rates related to transactions denominated in currencies other than the functional currency. 46 Table of Contents Interest Income The increase in interest income for the year ended December 31, 2023 compared to the same prior year period was related to interest income on cash invested with financial institutions, reflecting improved cash balances and higher interest rates versus prior periods.
Marketing and sales promotion expenses consist primarily of costs incurred promoting and marketing our products and are primarily driven by investments to grow our business and retain customers. We expect selling and marketing expenses to increase in absolute dollars and to vary from period to period as a percentage of net sales for the foreseeable future.
Marketing and promotional expenses consist primarily of costs incurred promoting 41 Table of Contents and marketing our products and are primarily driven by investments to grow our business and retain customers.
Americas Segment Americas net sales increased by $49.7 million, or 15.4%, to $373.6 million for the year ended December 31, 2022, from $323.9 million for the year ended December 31, 2021, primarily driven by CE volume increase of 11.8%, as well as reduced price promotions, price increases, and favorable changes in mix for branded products.
Americas Segment 44 Table of Contents Americas net sales increased by $56.6 million, or 15.2%, to $430.2 million for the year ended December 31, 2023, from $373.6 million for the year ended December 31, 2022, primarily driven by CE volume growth of 13.8% with additional benefit from branded pricing, partially offset by private label price/mix.
See “—Qualitative and Quantitative Disclosures about Market Risk—Foreign Currency Exchange Risk ” for further information. 44 Table of Contents Foreign Currency Gain/(Loss) Our reporting currency is the U.S. dollar. We maintain the financial statements of each entity within the group in its local currency, which is also the entity’s functional currency.
Unrealized gain/(loss) on derivative instruments consists of gains or losses on such foreign currency exchange contracts which are unsettled as of period end. See “—Qualitative and Quantitative Disclosures about Market Risk—Foreign Currency Exchange Risk ” for further information. Foreign Currency Gain/(Loss) Our reporting currency is the U.S. dollar.
The applicable rate for LIBOR borrowings under the 2020 Credit Facility is subject to step-downs based on our total net leverage ratio (as defined in the credit agreement) for the immediately preceding fiscal quarter.
The Spread ranges from 1.00% to 1.75%, which is based on the Company’s leverage ratio (as defined in the credit agreement) for the immediately preceding fiscal quarter as defined in the credit agreement.
Cash Flows The following tables summarize our sources and uses of cash: Year Ended December 31, Change (in thousands) 2022 2021 Amount Percentage Cash flows provided by (used in): Operating activities $ (10,935) $ (16,166) $ 5,231 (32.4) % Investing activities (982) (557) (425) 76.3 % Financing activities 3,034 (26,803) 29,837 (111.3) % Effects of exchange rate on changes on cash and cash equivalents (178) 35 (213) (608.6) % Net (decrease) increase in cash and cash equivalents $ (9,061) $ (43,491) $ 34,430 (79.2) % 51 Table of Contents Operating Activities Our main source of operating cash is payments received from our customers.
If we are unable to raise additional capital or generate cash flows necessary to expand our operations and invest in continued product innovation, we may not be able to compete successfully, which would harm our business, operations and financial condition. 48 Table of Contents Cash Flows The following tables summarize our sources and uses of cash: Year Ended December 31, Change (in thousands) 2023 2022 Amount Percentage Cash flows provided by (used in): Operating activities $ 107,155 $ (10,935) $ 118,090 (1079.9) % Investing activities (594) (982) 388 (39.5) % Financing activities 6,290 3,034 3,256 107.3 % Effects of exchange rate on changes on cash and cash equivalents 387 (178) 565 (317.4) % Net (decrease) increase in cash and cash equivalents $ 113,238 $ (9,061) $ 122,299 (1349.7) % Operating Activities Our main source of operating cash is payments received from our customers.
To grow and maintain the health of our brands we must invest in sales and marketing and execute on our sales strategy to develop and deepen consumers’ connection to our brands.
We also invest in sales and marketing and execute our sales strategy to develop and deepen consumers’ connection to our brand and new products and to create category growth and increase our branded share.
The resulting contract assets are recorded in Prepaid expenses and other current assets. The Company provides trade promotions to its customers. These discounts do not meet the criteria for a distinct good or service and therefore, the Company reduces revenue for the discounts associated with meeting this obligation based on the expected value method.
The resulting contract assets are recorded in Prepaid expenses and other current assets. The Company provides trade promotions and sales discounts to its customers and distributors.
Liquidity and Capital Resources Since our inception, we have financed our operations primarily through cash generated from our business operations and proceeds on borrowings through our credit facilities and term loans. We had $19.6 million and $28.7 million of cash and cash equivalents as of December 31, 2022 and 2021, respectively.
(e) Reflects other charges primarily related to the impairment loss related to assets held for sale in both periods and other non-recurring expenses. Liquidity and Capital Resources Since our inception, we have financed our operations primarily through cash generated from our business operations and proceeds on borrowings through our credit facilities and term loans.
Our DSD network is an important asset in executing physical retail programs and ensuring product availability and visibility in the United States. Managing our DSD network requires relationship building 42 Table of Contents and communication as to plans, and alignment of goals and interests.
Our DSD network is an important asset in executing physical retail programs and ensuring product availability and visibility in the United States. In 2023, we offered more multi-packs in coconut water in US retail to increase consumption with core consumers, and increased distribution of our other product offerings.
On a consolidated and segment basis, the increase was primarily driven by higher CE volume and significant increases in transportation costs across ocean freight and domestic logistics. On a consolidated basis, gross profit decreased by $9.8 million, or 8.6%, to $103.4 million for the year ended December 31, 2022, from $113.1 million for the year ended December 31, 2021.
On a consolidated basis, gross profit increased by $77.4 million, or 74.9%, to $180.7 million for the year ended December 31, 2023, from $103.4 million for the year ended December 31, 2022.
Borrowings under the 2020 Credit Facility bear interest at a rate per annum equal to, at our option, either (a) adjusted LIBOR (or current LIBOR replacement rate), which shall not be less than 0.0%, plus the applicable rate or (b) base rate (determined by reference to the greatest of the prime rate published by Wells Fargo, the federal funds effective rate plus 1.5% and one-month LIBOR (or current LIBOR replacement) plus 1.5%).
The borrowings made before December 2022 bore interest at rates based on either: 1) London Interbank Offered Rate ("LIBOR"); or 2) a specified base rate (determined by reference to the greatest of the prime rate published by Wells 49 Table of Contents Fargo, the federal funds effective rate plus 1.5% and one-month LIBOR plus 1.50%), as selected periodically by the Company.
The loss of some geographic regions for a key private label customer mid-year, was only partially offset by the gains with new private label customers. Net Sales for Other products decreased by $1.9 million, or 16.8%, to $9.5 million for the year ended December 31, 2022, from $11.4 million for the year ended December 31, 2021.
Net Sales for Other products increased by $0.4 million, or 3.9%, to $9.9 million for the year ended December 31, 2023, from $9.5 million for the year ended December 31, 2022.