Biggest changeAt December 31, 2023, we had a full valuation allowance against our net deferred tax assets as the realization of such assets was not considered more likely than not. 28 Consolidated Statements of Operations and Comprehensive Loss Twelve Months Ended December 31, 2023 2022 2021 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Net sales $ 766,895 100 % $ 595,344 100 % $ 425,489 100 % Cost of goods sold 516,023 67 409,311 69 263,343 62 Gross profit 250,872 33 186,033 31 162,146 38 Selling, general and administrative expenses 281,318 37 238,016 40 186,809 44 Loss from operations (30,446 ) (4 ) (51,983 ) (9 ) (24,663 ) (6 ) Interest and other income, net 13,029 2 1,710 0 13 0 Interest expense (14,097 ) (2 ) (5,208 ) (1 ) (2,882 ) (1 ) Loss before income taxes (31,514 ) (4 ) (55,481 ) (10 ) (27,532 ) (6 ) Income tax expense 210 0 282 0 162 0 Loss on equity method investment 1,890 0 3,731 1 2,005 0 Net loss $ (33,614 ) (4 )% $ (59,494 ) (10 )% $ (29,699 ) (7 )% Twelve Months Ended December 31, 2023 Compared To Twelve Months Ended December 31, 2022 Net Sales The following table sets forth net sales by class of retail: Year Ended December 31, 2023 2022 Amount % of Net Sales Store Count Amount % of Net Sales Store Count (Dollars in thousands) Grocery, Mass and Club (1) $ 685,307 89 % 21,135 $ 524,971 88 % 19,670 Pet Specialty and Natural (2) 81,588 11 % 5,642 70,373 12 % 5,611 Net Sales $ 766,895 100 % 26,777 $ 595,344 100 % 25,281 (1) Stores at December 31, 2023 and December 31, 2022 consisted of 14,800 and 13,847 grocery and 6,335 and 5,823 mass and club, respectively.
Biggest changeConsolidated Statements of Operations and Comprehensive Income (Loss) Year Ended December 31, 2024 2023 2022 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Net sales $ 975,177 100 % $ 766,895 100 % $ 595,344 100 % Cost of goods sold 579,221 59 % 516,023 67 % 409,311 69 % Gross profit 395,956 41 % 250,872 33 % 186,033 31 % Selling, general, and administrative expenses 357,957 37 % 281,318 37 % 238,016 40 % Income (loss) from operations 37,999 4 % (30,446) (4) % (51,983) (9) % Interest and other income, net 11,868 1 % 13,029 2 % 1,710 — % Interest expense (12,262) (1) % (14,097) (2) % (5,208) (1) % Gain on equity investment 9,918 1 % — — % — — % Income (loss) before income taxes 47,523 5 % (31,514) (4) % (55,481) (10) % Income tax expense 598 — % 210 — % 282 — % Loss on equity method investment — — % 1,890 — % 3,731 1 % Net income (loss) $ 46,925 5 % $ (33,614) (4) % $ (59,494) (10) % 31 Table of Contents Year Ended December 31, 2024 Compared To Year Ended December 31, 2023 Net Sales The following table sets forth net sales by class of retailer: Year Ended December 31, 2024 2023 2022 Amount % of Net Sales Amount % of Net Sales Amount % of Net Sales (Dollars in thousands) Grocery, Mass, International and Digital $ 800,775 82 % $ 642,306 84 % $ 503,753 85 % Pet Specialty and Club 174,402 18 % 124,589 16 % 91,591 15 % Net Sales $ 975,177 100 % $ 766,895 100 % $ 595,344 100 % Effective March 31, 2024, the Company is providing a more meaningful breakout of its sales, which now combines pet specialty and club, as both classes of retailers service a specific consumer through specialized offerings, which include value focused and or premium products.
GAAP measures and may not be comparable to similarly named measures used by other companies. • Adjusted Gross Profit • Adjusted Gross Profit as a percentage of net sales (Adjusted Gross Margin) • Adjusted SG&A expenses • Adjusted SG&A expenses as a percentage of net sales • EBITDA • Adjusted EBITDA • Adjusted EBITDA as a percentage of net sales (Adjusted EBITDA Margin) Such financial measures are not financial measures prepared in accordance with U.S.
GAAP measures and may not be comparable to similarly named measures used by other companies. • Adjusted Gross Profit • Adjusted Gross Profit as a percentage of net sales (Adjusted Gross Margin) • Adjusted SG&A Expenses • Adjusted SG&A Expenses as a percentage of net sales • EBITDA • Adjusted EBITDA • Adjusted EBITDA as a percentage of net sales Such financial measures are not financial measures prepared in accordance with U.S.
EBITDA represents net income (loss) plus interest expense net of interest income, income tax expense and depreciation and amortization.
EBITDA represents net income (loss) plus interest expense net of interest income, income tax expense and depreciation and amortization expense.
For example, the non-GAAP financial measures do not reflect: ● our capital expenditures or future requirements for capital expenditures; ● the interest expense, or the cash requirements necessary to service interest expense or principal payments, associated with indebtedness; ● depreciation and amortization, which are non-cash charges, although the assets being depreciated and amortized will likely have to be replaced in the future, nor any cash requirements for such replacements; and ● changes in cash requirements for our working capital needs.
For example, the non-GAAP financial measures do not reflect: • our capital expenditures or future requirements for capital expenditures; • the interest expense, or the cash requirements necessary to service interest expense or principal payments, associated with indebtedness; • depreciation and amortization, which are non-cash charges, although the assets being depreciated and amortized will likely have to be replaced in the future, nor any cash requirements for such replacements; and • changes in our cash requirements for our working capital needs.
Additionally, Adjusted EBITDA (i) excludes non-cash share-based compensation expense, which is and will remain a key element of our overall long-term incentive compensation package, and (ii) certain costs essential to our sales growth and strategy. Adjusted EBITDA also excludes certain cash charges resulting from matters we consider not to be indicative of our ongoing operations.
Additionally, Adjusted EBITDA excludes (i) non-cash share-based compensation expense, which is and will remain a key element of our overall long-term incentive compensation package, and (ii) certain costs essential to our sales growth and strategy. Adjusted EBITDA also excludes certain cash charges resulting from matters we consider not to be indicative of our ongoing operations.
The performance-based awards with financial criteria either have a Net Sales and/or Adjusted EBITDA target from FY 2023 through FY 2026. We recognize the estimated fair value of performance-based awards as share-based compensation expense over the performance period based upon our determination of whether it is probable that the performance targets will be achieved.
The performance-based awards with financial criteria either have a Net Sales and/or Adjusted EBITDA target from FY 2023 through FY 2027. We recognize the estimated fair value of performance-based awards as share-based compensation expense over the performance period based upon our determination of whether it is probable that the performance targets will be achieved.
Adjusted EBITDA is also an important component of internal budgeting and setting management compensation. The non-GAAP financial measures are presented here because we believe they are useful to investors in assessing the operating performance of our business without the effect of non-cash items, and other items as detailed below.
Adjusted EBITDA is also an important component of internal budgeting and setting management compensation. The non-GAAP financial measures are presented here because we believe they are useful to investors in assessing the operating performance of our business without the effect of non-cash items, and other items as detailed herein.
If this is the case, we may seek alternative financing, such as selling additional debt or equity securities, and we cannot assure you that we will be able to do so on favorable terms, if at all.
If this is the case, we may seek alternative financing, such as issuing additional debt or equity securities, and we cannot assure you that we will be able to do so on favorable terms, if at all.
Our business model is difficult for others to replicate, and we see significant opportunity for future growth by leveraging the unique elements of our business, including our brand, product know-how, Freshpet Kitchens, refrigerated distribution, Freshpet Fridge, and culture.
Our business model is difficult for others to replicate and we see significant opportunity for future growth by leveraging the unique elements of our business, including our brand, our product know-how, our Freshpet Kitchens, our refrigerated distribution, our Freshpet Fridges and our culture.
Our investments in marketing and advertising help to drive awareness and trial at each point of sale. ● Increasing penetration of Freshpet Fridge locations in major classes of retail, including Grocery, Mass, Club, Pet Specialty, Natural, and Digital.
Our investments in marketing and advertising help to drive awareness and trial at each point of sale. • Increasing penetration of Freshpet Fridge locations in major classes of retail, including Grocery, Mass, International, Digital, Pet Specialty, and Club.
Other companies in our industry may calculate the non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. The following table provides a reconciliation of EBITDA and Adjusted EBITDA to net loss, the most directly comparable financial measure presented in accordance with U.S.
Other companies in our industry may calculate the non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. 34 Table of Contents The following table provides a reconciliation of EBITDA and Adjusted EBITDA to net income (loss), the most directly comparable financial measure presented in accordance with U.S.
For more information regarding our consolidated results and liquidity and capital resources for the year ended December 31, 2022 as compared to the year ended December 31, 2021, refer to "Part II, Item 7.
For more information regarding our consolidated results and liquidity and capital resources for the year ended December 31, 2023 as compared to the year ended December 31, 2022, refer to "Part II, Item 7.
We expect to fund our ongoing operations and obligations with cash and cash equivalents, and cash flow from operations. 35 The following table sets forth, for the periods indicated, our beginning balance of cash, net cash flows provided by operating, investing and financing activities and our ending balance of cash.
We expect to fund our ongoing operations and obligations with cash and cash equivalents, and cash flow from operations. The following table sets forth, for the periods indicated, our beginning balance of cash, net cash flows provided by (used in) operating, investing and financing activities and our ending balance of cash.
We believe that cash and cash equivalents, short-term investments, expected cash flow from operations, amounts previously raised through the issuance of the Convertible Notes and our ability to access the capital markets, if appropriate, are adequate to fund our debt requirements, operating and finance lease obligations, capital expenditures and working capital obligations for the foreseeable future.
We believe that cash and cash equivalents, expected cash flow from operations, amounts previously raised through the issuance of the Convertible Notes and our ability to access the capital markets, if appropriate, are adequate to fund our debt service requirements, operating and finance lease obligations, capital expenditures and working capital obligations for the foreseeable future.
Components of our Results of Operations Net Sales Our net sales are derived from the sale of pet food products that are sold to retailers through broker and distributor arrangements. Our products are sold to consumers through a fast-growing network of company-owned branded refrigerators, known as Freshpet Fridges, located in our customers’ stores.
Components of our Results of Operations Net Sales Our net sales are derived from the sale of fresh pet food products to retailers, through direct sales and distributor arrangements. Our products are sold to consumers through a fast-growing network of company-owned branded refrigerators, known as Freshpet Fridges, located in our customers’ stores.
(f) Represents a true-up to transition costs related to the organization changes designed to support growth, including several changes in organizational structure designed to enhance capabilities and support long-term growth objectives. 33 Liquidity and Capital Resources To meet our capital needs, we issued approximately $402.5 million in convertible notes in March 2023 (the "Convertible Notes"), used $66.2 million of the proceeds to enter into capped call transactions, and used $11.0 million of the proceeds on debt issuance related costs.
(e) Represents a true-up to transition costs related to the organization changes designed to support growth, including several changes in organizational structure designed to enhance capabilities and support long-term growth objectives. 36 Table of Contents Liquidity and Capital Resources To meet our capital needs, we issued approximately $402.5 million in convertible notes in March 2023 (the "Convertible Notes"), used $66.2 million of the proceeds to enter into capped call transactions, and used $11.0 million of the proceeds on debt issuance related costs.
(f) Represents a true-up to transition costs related to the organization changes designed to support growth, including several changes in organizational structure designed to enhance capabilities and support long-term growth objectives. 32 The following table provides a reconciliation of Adjusted Gross Profit to Gross Profit, the most directly comparable financial measure presented in accordance with U.S.
(e) Represents a true-up to transition costs related to the organization changes designed to support growth, including several changes in organizational structure designed to enhance capabilities and support long-term growth objectives. 35 Table of Contents The following table provides a reconciliation of Adjusted Gross Profit to Gross Profit, the most directly comparable financial measure presented in accordance with U.S.
The NOL generated from 2018 through 2023, of approximately $244.9 million, will have an indefinite carryforward period, but can generally only be used to offset 80% of taxable income in any particular year.
The NOLs generated from 2018 through 2023, of approximately $244.8 million, will have an indefinite carryforward period, but can generally only be used to offset 80% of taxable income in any particular year.
We continue to roll out Freshpet Fridges at leading retailers across North America and parts of Europe and have installed Freshpet Fridges in approximately 26,777 retail stores as of December 31, 2023. Our products are sold under the Freshpet brand name with ingredients, packaging and labeling customized by class of retail.
We continue to roll out Freshpet Fridges at leading retailers across North America and parts of Europe and have installed Freshpet Fridges in approximately 28,141 retail stores as of December 31, 2024. Our products are sold under the Freshpet brand name with ingredients, packaging and labeling customized by class of retail.
We expect to make future capital expenditures in connection with the completion of our planned development of Freshpet Kitchens Ennis phase 2 and 3. During fiscal year 2023, we spent approximately $239.1 million of capital to meet our capacity needs as well as recurring capital expenditures. In fiscal year 2024, we expect to spend approximately $210.0 million.
We expect to make future capital expenditures in connection with the completion of our planned development of Freshpet Kitchens Ennis Phase 2 and 3. During fiscal year 2024, we spent approximately $187.1 million of capital to meet our capacity needs as well as recurring capital expenditures. In fiscal year 2025, we expect to spend approximately $250.0 million.
We define Adjusted SG&A as SG&A expenses before depreciation and amortization expense, non-cash share-based compensation, implementation and other costs associated with the implementation of an ERP system, fees related to the Capped Call Transactions, loss on disposal of equipment, and advisory fees related to activism engagement.
We define Adjusted SG&A as SG&A expenses before depreciation and amortization expense, non-cash share-based compensation, implementation and other costs associated with the implementation of an ERP system, fees related to the Capped Call Transactions associated with the sale of our Convertible Notes in 2023, loss on disposal of equipment, advisory fees related to shareholder activism defense engagement, and organizational changes.
Recent Accounting Pronouncements For a discussion of recent accounting pronouncements, see Note 1 (Summary of Significant Accounting Policies) to our audited consolidated financial statements included in this report. Segment We have determined we operate in one segment: the manufacturing, marketing and distribution of pet food and pet treats for dogs and cats. 39
Recent Accounting Pronouncements For a discussion of recent accounting pronouncements, see Note 1 (Summary of Significant Accounting Policies) to our audited consolidated financial statements included in this report. Segment We have determined we operate in one segment: the manufacturing, marketing and distribution of fresh dog food, cat food, and dog treats. 41 Table of Contents
We normally carry three to four weeks of finished goods inventory and less than 30 days of accounts receivable. For the year ended December 31, 2023 our capital resources consisted primarily of $296.9 million of cash and cash equivalents on hand.
We normally carry three to five weeks of finished goods inventory and less than 30 days of accounts receivable. As of December 31, 2024, our capital resources consisted primarily of $268.6 million of cash and cash equivalents on hand. As of December 31, 2023, our capital resources consisted primarily of $296.9 million of cash and cash equivalents on hand.
We have certain outstanding multi-year share-based awards, granted in FY 2020, with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA targets in FY 2024 as a condition to vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets set in 2020.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
We have certain outstanding multi-year share-based awards, granted in FY 2020, with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA targets in FY 2024 as a condition to vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets set in 2020.
We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets.
This was offset by: ● $54.1 million decrease due to changes in operating assets and liabilities.
This was partially offset by: • $13.7 million decrease due to changes in operating assets and liabilities.
We believe that each of these non-GAAP financial measures provide additional metrics to evaluate our operations and, when considered with both our U.S. GAAP results and the reconciliation to the closest comparable U.S. GAAP measures, provides a more complete understanding of our business than could be obtained absent this disclosure. We use the non-GAAP financial measures, together with U.S.
GAAP results and the reconciliation to the closest comparable U.S. GAAP measures, provides a more complete understanding of our business than could be obtained absent this disclosure. We use the non-GAAP financial measures, together with U.S.
Research and development costs consist of expenses to develop and test new products. The costs are expensed as incurred. Brokerage. We use third-party brokers to assist with monitoring our products at the point-of-sale as well as representing us at headquarters for various customers. These brokers visit our retail customers’ store locations to ensure items are appropriately stocked and maintained.
We use third-party brokers to assist with monitoring our products at the point-of-sale as well as representing us at headquarters for various customers. These brokers visit our retail customers’ store locations to ensure items are appropriately stocked and maintained. Share-based compensation .
These non-GAAP financial measures should be considered as supplements to the U.S. GAAP reported measures, should not be considered replacements for, or superior to, the U.S.
See "—Non-GAAP Financial Measures" below. Non-GAAP Financial Measures Freshpet uses the following non-GAAP financial measures in its financial communications. These non-GAAP financial measures should be considered as supplements to the U.S. GAAP reported measures, should not be considered replacements for, or superior to, the U.S.
Selling, General and Administrative Expenses Selling, general and administrative expenses ("SG&A") were $281.3 million, for the twelve months ended December 31, 2023, compared to $238.0 million in the prior year. As a percentage of net sales, SG&A decreased to 36.7% for the twelve months ended December 31, 2023, compared to 40.0% in the prior year.
Selling, General and Administrative Expenses Selling, general and administrative expenses ("SG&A") were $358.0 million for the year ended December 31, 2024, compared to $281.3 million for the prior year. As a percentage of net sales, SG&A remained consistent at 36.7% for both years ended December 31, 2024 and 2023.
Our inability to raise capital could impede our growth or otherwise require us to forego growth opportunities and could materially adversely affect our business, financial condition and results of operations. 34 The following table sets forth, for the periods indicated, our working capital: December 31, December 31, 2023 2022 (Dollars in thousands) Cash and cash equivalents $ 296,871 $ 132,735 Accounts receivable, net of allowance for doubtful accounts 56,754 57,572 Inventories, net 63,238 58,290 Prepaid expenses 7,615 9,778 Other current assets 2,841 3,590 Accounts payable (36,096 ) (55,088 ) Accrued expenses (49,816 ) (33,016 ) Current operating lease liabilities (1,312 ) (1,510 ) Current finance lease liabilities (1,998 ) - Total Working Capital $ 338,097 $ 172,351 Working capital consists of current assets net of current liabilities.
Our inability to raise capital could impede our growth or otherwise require us to forego growth opportunities and could materially adversely affect our business, financial condition and results of operations. 37 Table of Contents The following table sets forth, for the periods indicated, our working capital: December 31, December 31, 2024 2023 (Dollars in thousands) Cash and cash equivalents $ 268,633 $ 296,871 Accounts receivable, net of allowance for doubtful accounts 68,419 56,754 Inventories, net 80,794 63,238 Prepaid expenses 16,026 7,615 Other current assets 3,126 2,841 Accounts payable (39,164) (36,096) Accrued expenses (56,263) (49,816) Current operating lease liabilities (1,322) (1,312) Current finance lease liabilities (2,120) (1,998) Total Working Capital $ 338,129 $ 338,097 Working capital consists of current assets net of current liabilities.
Freshpet Fridge operating costs consist of repair costs and depreciation. The purchase and installation costs for new Freshpet Fridges are capitalized and depreciated over the estimated useful life. All new refrigerators are covered by a manufacturer warranty for three years. We subsequently incur maintenance and freight costs for repairs and refurbishments handled by third-party service providers. Research & development.
Freshpet Fridge operating costs consist of repair costs and depreciation. The purchase and installation costs for new Freshpet Fridges are capitalized and depreciated over the estimated useful life. All new refrigerators are covered by a manufacturer warranty for three years.
Year Ended December 31, 2023 2022 (Dollars in thousands) Cash at the beginning of period $ 132,735 $ 72,788 Net cash provided by (used in) operating activities 75,940 (43,227 ) Net cash used in investing activities (239,093 ) (233,364 ) Net cash provided by financing activities 327,289 336,538 Cash at the end of period $ 296,871 $ 132,735 Net Cash Provided by (Used In) Operating Activities Cash provided by (used in) operating activities consists primarily of net loss adjusted for certain non-cash items (i.e., provision for (gains) loss on receivable, loss on disposal of property, plant and equipment, share-based compensation, change in reserve for inventory obsolescence, depreciation and amortization, write-off and amortization of deferred financing costs and loan discount, change in operating lease right of use asset and loss on equity method investment). 2023 Net cash provided by operating activities of $75.9 million in 2023 was primarily attributed to: ● $61.7 million of net income adjusted for reconciling non-cash items, which excludes $95.3 million of non-cash items primarily related to $4.3 million of loss on disposal of property, plant and equipment, $24.9 million of share-based compensation including amortization of warrants, $58.5 million of depreciation and amortization, $4.1 million of write-off and amortization of deferred financing costs and loan discount, $1.5 million of change in operating lease right of use asset and $1.9 million of loss on equity method investment. ● $14.3 million increase due to changes in operating assets and liabilities.
Year Ended December 31, 2024 2023 (Dollars in thousands) Cash at the beginning of period $ 296,871 $ 132,735 Net cash provided by operating activities 154,288 75,940 Net cash used in investing activities (187,092) (239,093) Net cash provided by financing activities 4,566 327,289 Cash at the end of period $ 268,633 $ 296,871 Net Cash Provided by Operating Activities Net cash provided by operating activities consists primarily of net income (loss) adjusted for certain non-cash items (i.e., provision for loss (gains) on accounts receivable, loss on disposal of property, plant and equipment, share-based compensation, change in reserve for inventory obsolescence, depreciation and amortization, write-off and amortization of deferred financing costs and loan discount, change in operating lease right of use asset, loss on equity method investment, and gain on equity investment). 38 Table of Contents 2024 Net cash provided by operating activities of $154.3 million in 2024 was primarily attributed to: • $168.0 million of net income, adjusted for reconciling non-cash items, which excludes $121.0 million of non-cash items related to $73.6 million of depreciation and amortization, $51.8 million of share-based compensation including amortization of warrants, $2.1 million of write-off and amortization of deferred financing costs and loan discount, $1.4 million of change in operating lease right of use asset, $1.3 million of loss on disposal of property, plant and equipment, $0.3 million of a reserve for inventory obsolescence, $0.5 million of provision for loss on accounts receivable, partially offset by $9.9 million of gain on equity investment.
The increase was primarily due to the change in accounts receivable, accounts payable and accrued expenses, primarily offset by the change in inventories, prepaid expenses and other current assets, other assets and operating lease liability. 2022 Net cash used in operating activities of $43.2 million in 2022 was primarily attributed to: ● $10.9 million of net income adjusted for reconciling non-cash items, which excludes $70.4 million of non-cash items primarily related to $34.6 million in depreciation and amortization, $26.1 million in share-based compensation, $3.7 million of investments in equity method investment, $3.5 million in inventory obsolescence, $1.4 million of change in operating lease right of use asset, $0.8 million of amortization of deferred financing costs and $0.4 million in loss on disposal of property, plant and equipment.
The decrease was primarily due to the change in accounts receivable, inventories, other assets, and operating lease liability, partially offset by the change in accounts payable, accrued expenses, and prepaid expenses and other current assets. 2023 Net cash provided by operating activities of $75.9 million in 2023 was primarily attributed to: • $61.7 million of net income adjusted for reconciling non-cash items, which excludes $95.3 million of non-cash items primarily related to $58.5 million of depreciation and amortization, $24.9 million of share-based compensation including amortization of warrants, $4.3 million of loss on disposal of property, plant and equipment, $4.1 million of write-off and amortization of deferred financing costs and loan discount, $1.9 million of loss on equity method investment, and $1.5 million of change in operating lease right of use asset. • $14.3 million increase due to changes in operating assets and liabilities.
We expect to continue to mitigate any adverse movement in input costs through a combination of cost management and price increases. Selling, General and Administrative Expenses Our selling, general and administrative expenses consist of the following: Outbound freight. We use a third-party logistics provider for outbound freight that ships directly to retailers as well as third-party distributors. Marketing & advertising.
Selling, General and Administrative Expenses Our selling, general and administrative expenses consist of the following: Outbound freight. We use a third-party logistics provider for outbound freight that ships directly to retailers as well as third-party distributors. Marketing & advertising.
The increase was primarily driven by the termination of our Credit Agreement in the current period resulting in the write-off of unamortized fees of $2.5 million which were recorded to interest expense, $5.2 million increase as a result of interest incurred on our Convertible Notes (as defined below) compared to interest incurred on the Credit Agreement that existed in the prior period, as well as a $1.2 million increase related to the interest on our finance lease liability.
The decrease was primarily driven by the termination of our Credit Agreement in the prior year resulting in the write-off of unamortized fees of $2.5 million, which were recorded to interest expense, and the non-recurring $0.3 million of interest expense incurred on this facility prior to termination, partially offset by a $0.2 million increase (net of capitalized interest) as a result of interest incurred on our Convertible Notes compared to interest incurred in the prior year and a $1.0 million increase related to the interest on our finance lease liability.
At December 31, 2023, we had approximately $312.8 million of state NOLs, which expire between 2024 and 2043, and had $20.7 million of foreign NOLs in the United Kingdom which do not expire.
At December 31, 2024, we had approximately $278.4 million of state NOLs, which expire between 2025 and 2046, and had $27.6 million of foreign NOLs in the United Kingdom which do not expire.
GAAP: Twelve Months Ended December 31, 2023 2022 2021 (Dollars in thousands) SG&A expenses $ 281,318 $ 238,016 $ 186,809 Depreciation and amortization expense 15,849 13,781 13,923 Non-cash share-based compensation (a) 13,941 18,799 20,846 Loss on disposal of equipment 774 396 1,000 Enterprise Resource Planning (b) 2,457 8,558 1,379 Capped Call Transactions fees (c) 113 — — Activism engagement (d) 8,177 — — COVID-19 expense (e) — — 5 Organization changes (f) (67 ) 734 — Adjusted SG&A Expenses $ 240,074 $ 195,748 $ 149,656 Adjusted SG&A Expenses as a % of Net Sales 31.3 % 32.9 % 35.2 % (a) Includes the true-up of share-based compensation expense during the period ended December 31, 2023.
GAAP: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) SG&A expenses $ 357,957 $ 281,318 $ 238,016 Depreciation and amortization expense 21,747 15,849 13,781 Non-cash share-based compensation (a) 44,046 13,941 18,799 Loss on disposal of equipment 588 774 396 Enterprise Resource Planning (b) — 2,457 8,558 Capped Call Transactions fees (c) — 113 — Shareholder activism defense engagement (d) — 8,177 — Organization changes (e) — (67) 734 Adjusted SG&A Expenses $ 291,576 $ 240,074 $ 195,748 Adjusted SG&A Expenses as a % of Net Sales 29.9 % 31.3 % 32.9 % (a) Includes true-ups to share-based compensation expense compared to prior periods.
GAAP: Twelve Months Ended December 31, 2023 2022 2021 (Dollars in thousands) Net loss $ (33,614 ) $ (59,494 ) $ (29,699 ) Depreciation and amortization 57,058 34,555 30,468 Interest expense, net of interest income 1,069 5,208 2,882 Income tax expense 210 282 162 EBITDA $ 24,723 $ (19,449 ) $ 3,813 Loss on equity method investment $ 1,890 $ 3,731 $ 2,005 Loss on disposal of property, plant and equipment 4,321 396 1,000 Non-cash share-based compensation (a) 24,936 26,092 24,998 Enterprise Resource Planning (b) 2,457 8,558 1,379 Capped Call Transaction fees (c) 113 — — COVID-19 expense (d) — — 1,758 Activism engagement (e) 8,177 — — Organization changes (f) (67 ) 734 — Adjusted EBITDA $ 66,550 $ 20,062 $ 34,953 Adjusted EBITDA as a % of Net Sales 8.7 % 3.4 % 8.2 % (a) Includes the true-up of share-based compensation expense during the period ended December 31, 2023.
GAAP: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Net income (loss) $ 46,925 $ (33,614) $ (59,494) Depreciation and amortization 70,803 57,058 34,555 Interest expense, net of interest income 335 1,069 5,208 Income tax expense 598 210 282 EBITDA 118,661 24,723 (19,449) Gain on equity investment (9,918) — — Loss on disposal of property, plant and equipment 1,284 4,321 396 Non-cash share-based compensation (a) 51,807 24,936 26,092 Loss on equity method investment — 1,890 3,731 Enterprise Resource Planning (b) — 2,457 8,558 Capped Call Transactions fees (c) — 113 — Shareholder activism defense engagement (d) — 8,177 — Organization changes (e) — (67) 734 Adjusted EBITDA $ 161,834 $ 66,550 $ 20,062 Adjusted EBITDA as a % of Net Sales 16.6 % 8.7 % 3.4 % (a) Includes true-ups to share-based compensation expense compared to prior periods.
When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. (b) Represents implementation, amortization of deferred implementation costs and other costs associated with the implementation of an ERP system. (c) Represents fees associated with the Capped Call Transactions.
When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. (b) Represents costs associated with the implementation of an ERP system.
Amounts billed and due from our customers are classified as receivables and require payment on a short-term basis. The Company applies judgment in the determination of the amount of consideration the Company receives from its customers. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods.
Amounts billed and due from our customers are classified as receivables and require payment on a short-term basis and, therefore, we do not have any significant financing components. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods, including estimates of trade incentives the Company offers to its customers and their consumers.
Our non-GAAP financial measures may not be comparable to similarly titled measures in other organizations because other organizations may not calculate non-GAAP financial measures in the same manner as we do. 31 Our presentation of the non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by the expenses that are excluded from that term or by unusual or non-recurring items.
Our presentation of the non-GAAP financial measures should not be construed as an inference that our future results will be unaffected by the expenses that are excluded from that term or by unusual or non-recurring items. We recognize that the non-GAAP financial measures have limitations as analytical financial measures.
For the twelve months ended December 31, 2023, Adjusted Gross Profit was $306.6 million, or 40.0% as a percentage of net sales, compared to $214.1 million, or 36.0% as a percentage of net sales, in the prior year.
For the year ended December 31, 2024, Adjusted Gross Profit was $453.5 million, or 46.5% as a percentage of net sales, compared to $306.6 million, or 40.0% as a percentage of net sales, in the prior year. See "—Non-GAAP Financial Measures" below.
Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2022 Annual Report on Form 10-K, which information is incorporated herein by reference. Overview We started Freshpet with a single-minded mission to bring the power of real, fresh food to our dogs and cats.
Management’s Discussion and Analysis of Financial Condition and Results of Operations" in the Company's 2023 Annual Report on Form 10-K, which information is incorporated herein by reference. 29 Table of Contents Overview Freshpet's mission is to elevate the way we feed our pets with fresh food that nourishes all.
This was partially offset by: ● $66.2 million for the purchase of capped call options. ● $2.0 million for debt issuance costs. ● $1.4 million for tax withholdings related to net share settlements of restricted stock units. ● $1.1 million for principal payments under finance lease obligations. 2022 Net cash provided by financing activities of $336.5 million in 2022 was primarily attributed to: ● $337.5 million of proceeds from common shares issued in a primary offering, net of issuance cost. ● $78.0 million of proceeds from borrowings under Credit Facility. ● $0.5 million of proceeds from the exercise of stock options.
This was partially offset by: • $66.2 million for the purchase of a capped call option. • $2.0 million for debt issuance costs. • $1.4 million for tax withholdings related to net share settlements of restricted stock units. • $1.1 million for principal payments under finance lease obligations.
Adjusted EBITDA represents EBITDA plus loss on equity method investment, non-cash share-based compensation, implementation and other costs associated with the implementation of an ERP system, loss on disposal of property, plant and equipment, fees related to the Capped Call Transactions, and advisory fees related to activism engagement.
Adjusted EBITDA represents EBITDA less gain on equity investment, plus loss on equity method investment, non-cash share-based compensation expense, implementation and other costs associated with the implementation of an ERP system, loss on disposal of property, plant and equipment, fees related to the Capped Call Transactions, advisory fees related to activism engagement, and organizational changes. 33 Table of Contents We believe that each of these non-GAAP financial measures provide additional metrics to evaluate our operations and, when considered with both our U.S.
The net sales increase was primarily driven by volume gains of 20%. 29 Gross Profit Gross profit was $250.9 million, or 32.7% as a percentage of net sales, for the twelve months ended December 31, 2023, compared to $186.0 million, or 31.2% as a percentage of net sales, in the prior year.
Gross Profit Gross profit was $396.0 million, or 40.6% as a percentage of net sales, for the year ended December 31, 2024, compared to $250.9 million, or 32.7% as a percentage of net sales, for the prior year.
When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. (b) Represents implementation, amortization of deferred implementation costs and other costs associated with the implementation of an ERP system. (c) Represents fees associated with the Capped Call Transactions. (d) Represents advisory fees related to activism engagement.
When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. (b) Represents costs associated with the implementation of an ERP system.
The increase in gross profit as a percentage of net sales was primarily due to improved leverage on plant expenses, reduced quality costs, and decreased input cost as a percentage of sales mainly due to an increase in net sales pricing, partially offset by increased depreciation expense associated with the Company's capacity expansion and cost related to the disposal of equipment.
The increase in gross profit as a percentage of net sales was primarily due to lower input costs, reduced quality costs and improved leverage on plant expenses.
We believe that as a result of the above key factors, we will continue to penetrate the pet food marketplace and increase our share of the pet food category. 27 Gross Profit Our gross profit is net of costs of goods sold, which include the costs of product manufacturing, product ingredients, packaging materials and inbound freight, as well as depreciation and amortization and non-cash share-based compensation.
Gross Profit Our gross profit is net of costs of goods sold, which include the costs of product manufacturing, product ingredients, packaging materials and inbound freight, as well as depreciation and amortization and non-cash share-based compensation. We expect to continue to mitigate any adverse movement in input costs through a combination of cost management and price increases.
Adjusted SG&A for the twelve months ended December 31, 2023, was $240.1 million, or 31.3% as a percentage of net sales, compared to $195.7 million, or 32.9% as a percentage of net sales, in the prior year. See “—Non-GAAP Financial Measures” for how we define Adjusted SG&A, a reconciliation of Adjusted SG&A to SG&A, the closest comparable U.S.
Adjusted SG&A for the year ended December 31, 2024, was $291.6 million, or 29.9% as a percentage of net sales, compared to $240.1 million, or 31.3% as a percentage of net sales, for the prior year. See "—Non-GAAP Financial Measures" below.
Interest Expense Interest expense increased $8.9 million to interest expense of $14.1 million for the twelve months ended December 31, 2023 as compared to interest expense of $5.2 million for the same period in the prior year.
Interest Expense Interest expense decreased $1.8 million to interest expense of $12.3 million for the year ended December 31, 2024 as compared to interest expense of $14.1 million for the prior year.
This was partially offset by: ● $113.4 million of proceeds from maturities of short-term investments. 2022 Net cash used in investing activities of $233.4 million in 2022 was primarily attributed to: ● $28.4 million in capital expenditures related to Freshpet Kitchens South expansion. ● $165.1 million in capital expenditures related to Freshpet Kitchens Ennis expansion. ● $27.4 million in capital expenditures related to investment in fridges and other capital spend. ● $9.2 million in plant recurring capital expenditures. ● $19.8 million purchase of short-term investments. ● $3.3 million investment in equity method investment.
Net Cash Used in Investing Activities 2024 Net cash used in investing activities of $187.1 million in 2024 was primarily attributed to: • $187.1 million of capital expenditures related to Freshpet Kitchens, plant recurring capital expenditures, expenditures relating to investment in fridges, and other capital spend. 2023 Net cash used in investing activities of $239.1 million in 2023 was primarily attributed to: • $239.1 million of capital expenditures related to Freshpet Kitchens, plant recurring capital expenditures, expenditures relating to investment in fridges, and other capital spend. • $113.4 million purchase of short-term investments.
Income Taxes We had federal net operating loss (“NOL”) carry forwards of approximately $420.3 million as of December 31, 2023, of which, approximately $175.4 million, generated in 2017 and prior, will expire between 2025 and 2037.
Other general and administrative costs include non-plant personnel salaries and benefits, as well as corporate general & administrative costs. Income Taxes We had federal net operating loss (“NOL”) carry forwards of approximately $391.5 million as of December 31, 2024, of which, approximately $146.7 million, generated in 2017 and prior, will expire between 2028 and 2037.
Additionally, our cash flow generation ability is subject to general economic factors, including but not limited to increasing interest rates and inflation, financial, competitive, legislative and regulatory factors and other factors that are beyond our control.
Additionally, our cash flow generation ability is subject to general economic factors at the international, national and regional levels, including but not limited to increased interest rates and inflation, tariffs, trade wars, recession, financial, competitive, legislative and regulatory factors and other factors that are beyond our control, including government or regulatory shutdowns or defunding, or disruptions with or increased costs imposed by our key suppliers or others within our supply chain.
Net Loss Net loss decreased $25.9 million to a net loss of $33.6 million for the twelve months ended December 31, 2023 as compared to a net loss of $59.5 million for the prior year due to contribution from higher sales, increased gross margin and reduced logistics costs as a percentage of net sales, partially offset by increased SG&A including increased media spend of $23.1 million. 30 Adjusted EBITDA Adjusted EBITDA was $66.6 million, or 8.7% as a percentage of net sales (also called Adjusted EBITDA Margin), for the twelve months ended December 31, 2023, compared to $20.1 million, or 3.4% as a percentage of net sales, in the prior year.
Net Income (Loss) Net income increased $80.5 million to net income of $46.9 million for the year ended December 31, 2024 as compared to a net loss of $33.6 million in the prior year, primarily due to contribution from higher sales, improved gross margin, reduced logistics costs as a percentage of net sales, and gain on equity investment, partially offset by increased SG&A expenses.
This was partially offset by: ● $19.8 million of proceeds from maturities of short-term investments. Net Cash Provided by Financing Activities 2023 Net cash provided by financing activities of $327.3 million in 2023 was primarily attributed to: ● $393.5 million net proceeds from Convertible Notes. ● $4.5 million cash proceeds from the exercise of stock options.
Net Cash Provided by Financing Activities 2024 Net cash provided by financing activities of $4.6 million in 2024 was primarily attributed to: • $9.1 million cash proceeds from the exercise of stock options. 39 Table of Contents This was partially offset by: • $2.6 million for tax withholdings related to net share settlements of restricted stock units. • $2.0 million for principal payments under finance lease obligations. 2023 Net cash provided by financing activities of $327.3 million in 2023 was primarily attributed to: • $393.5 million net proceeds from Convertible Notes. • $4.5 million cash proceeds from the exercise of stock options.
Estimates of trade promotion expense and coupon redemption costs are based upon programs offered, timing of those offers, estimated redemption/usage rates from historical performance, management’s experience and current economic trends. Share-based Compensation— We account for all share-based compensation payments issued to employees, directors and nonemployees using a fair value method.
Trade incentives consist primarily of customer pricing allowances and merchandising funds, and consumer coupons offered through various programs to customers and consumers. Estimates of trade promotion expense and coupon redemption costs are based upon programs offered, timing of those offers, estimated redemption/usage rates from historical performance, management’s experience and current economic trends.
Loss on Equity Method Investment Our loss on equity method investment for the twelve months ended December 31, 2023 was $1.9 million as compared to a loss on equity method investment of $3.7 million in the prior year from the Company's interest in a privately held company, as discussed in Note 1.
Gain on Equity Investment The $9.9 million gain on equity investment for the year ended December 31, 2024, resulted from the change in fair value of the Company's equity interest in a privately held company.
Interest and Other Income, net The Company recorded interest and other income, net of $13.0 million for the twelve months ended December 31, 2023 as a result of interest income generated from cash and short-term investments.
Income (Loss) from Operations As a result of the factors discussed above, income from operations increased by $68.4 million to income from operations of $38.0 million for the year ended December 31, 2024 as compared to a loss from operations of $30.4 million for the prior year. 32 Table of Contents Interest and Other Income, net The Company recorded interest and other income, net of $11.9 million for the year ended December 31, 2024 as a result of interest income generated from cash and cash equivalents as compared to $13.0 million for the prior year, which also included interest income generated from short-term investments.
This was partially offset by: ● $78.0 million for repayment of borrowings under Credit Facility. ● $1.4 million for tax withholdings related to net share settlements of restricted stock units. 37 Indebtedness For a discussion of our material indebtedness, see Note 6 and 7 to our Consolidated Financial Statements included in this report.
Indebtedness For a discussion of our material indebtedness, see Note 6 and 7 to our Consolidated Financial Statements included in this report.
To the extent that there are differences between our estimate and the actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected. 38 The following critical accounting policies reflect significant judgments and estimates used in preparation of our consolidated financial statements: Revenue Recognition and Incentives —Revenue is reported net of applicable trade incentives and allowances.
Actual results, as determined at a later date, could differ from those estimates. To the extent that there are differences between our estimate and the actual results, our future financial statement presentation, financial condition, results of operations and cash flows will be affected.
The $171.6 million increase in net sales was driven by growth in the Grocery, Mass, and Club channel of $160.3 million, with the remaining growth in Pet Specialty and Natural.
The net sales increases were driven by year-over-year growth in the Grocery, Mass, International and Digital channel of $158.5 million and $138.6 million in 2024 and 2023, respectively, with the remaining growth in the Pet Specialty and Club channel. This growth was primarily driven by year-over-year volume gains of 26.1% and 20.0% in 2024 and 2023, respectively.
Accordingly, share-based compensation expense is measured based on the estimated fair value of the awards on the date of grant. We recognize compensation expense for the portion of the award that is ultimately expected to vest over the period during which the recipient renders the required services to us using the straight-line single option method.
The Company recognizes share-based compensation based on the value of the portion of share-based payment awards that is ultimately expected to vest during the period. The Company estimates grant date fair value of its options using the Black-Scholes Merton option-pricing model.
GAAP: Twelve Months Ended December 31, 2023 2022 2021 (Dollars in thousands) Gross profit $ 250,872 $ 186,033 $ 162,146 Depreciation expense 41,209 20,774 16,545 Non-cash share-based compensation 10,995 7,293 4,152 COVID-19 expense (a) — — 1,753 Loss on disposal of manufacturing equipment 3,547 — — Adjusted Gross Profit $ 306,623 $ 214,100 $ 184,596 Adjusted Gross Profit as a % of Net Sales 40.0 % 36.0 % 43.4 % (a) Represents COVID-19 expenses including (i) costs incurred to protect the health and safety of our employees during the COVID-19 pandemic, (ii) temporary increased compensation expense to ensure continued operations during the pandemic, and (iii) costs related to mitigating potential supply chain disruptions during the pandemic included in cost of goods sold.
GAAP: Year Ended December 31, 2024 2023 2022 (Dollars in thousands) Gross profit $ 395,956 $ 250,872 $ 186,033 Depreciation expense 49,056 41,209 20,774 Non-cash share-based compensation 7,761 10,995 7,293 Loss on disposal of manufacturing equipment 696 3,547 — Adjusted Gross Profit $ 453,469 $ 306,623 $ 214,100 Adjusted Gross Profit as a % of Net Sales 46.5 % 40.0 % 36.0 % The following table provides a reconciliation of Adjusted SG&A Expenses to SG&A Expenses, the most directly comparable financial measure presented in accordance with U.S.
The decrease of 330 basis points in SG&A as a percentage of net sales was mainly a result of reduced logistics cost as a percentage of net sales, decreased cost related to the ERP implementation, and increased leverage on depreciation and share-based compensation as the business scales, partially offset by activism engagement charges, increased media spend and increased variable compensation accrual.
SG&A as a percentage of net sales remained consistent as the decreases due to reduced logistics as a percentage of net sales and the absence of non-recurring charges incurred in the prior year were fully offset by increased media as a percentage of net sales, higher share-based compensation and increased variable compensation accrual.
The increase was partially offset by a decrease in accounts receivable of $0.8 million, a decrease in prepaid expenses of $2.2 million, a decrease in other current assets of $0.7 million, an increase in accrued expenses of $16.8 million due to timing and capital expenditures of approximately $3.8 million related to our capital expansion plan, and an increase in current finance lease liabilities of $2.0 million.
Working capital remained consistent as the increases consisting of an increase of $17.6 million in inventories, net, an increase of $11.7 million in accounts receivable, and an increase of $8.4 million in prepaid expenses were fully offset by a decrease of $28.2 million in cash and cash equivalents, an increase of $6.4 million in accrued expenses due to timing, and an increase of $3.1 million in accounts payable as a result of timing.
(2) Stores at December 31, 2023 and December 31, 2022 consisted of 5,164 and 5,135 pet specialty and 478 and 476 natural, respectively. Net sales increased $171.6 million, or 28.8%, to $766.9 million for the twelve months ended December 31, 2023 as compared to the prior year.
In contrast, grocery, mass, international and digital offer a wide variety of products. Net sales were $975.2 million and $766.9 million for the years ended December 31, 2024 and 2023, respectively, representing increases of $208.3 million and $171.6 million, or 27.2% and 28.8%, as compared to the respective prior years.
Working capital increased $165.7 million to $338.1 million at December 31, 2023 compared with working capital of $172.4 million at December 31, 2022.
Working capital remained consistent at $338.1 million at both December 31, 2024 and 2023.
The increase in Adjusted EBITDA was a result of increased Adjusted Gross Profit partially offset by higher Adjusted SG&A expense. See "—Non-GAAP Financial Measures" for how we define Adjusted EBITDA, a reconciliation of Adjusted EBITDA to EBITDA, the closest comparable U.S.
Adjusted EBITDA Adjusted EBITDA was $161.8 million, or 16.6% as a percentage of net sales, for the year ended December 31, 2024, compared to $66.6 million, or 8.7% as a percentage of net sales, in the prior year. The increase in Adjusted EBITDA was a result of increased Adjusted Gross Profit partially offset by higher Adjusted SG&A expenses.