Sign In  |  Register  |  About Pleasanton  |  Contact Us

Pleasanton, CA
September 01, 2020 1:32pm
7-Day Forecast | Traffic
  • Search Hotels in Pleasanton

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

Sovos Brands Reports Fourth Quarter and Fiscal Year 2022 Financial Results; Provides 2023 Guidance

FY 2022 Net Sales and Adjusted EBITDA1 Exceed Previously Provided Guidance
FY 2023 Guidance Demonstrates Continued Strong Momentum on Top and Bottom Line

LOUISVILLE, Colo., March 08, 2023 (GLOBE NEWSWIRE) -- Sovos Brands, Inc. (“Sovos Brands” or the “Company”) (Nasdaq: SOVO), one of the fastest-growing food companies of scale in the United States, today reported financial results for its fourth quarter and fiscal year ended December 31, 2022.

Fourth Quarter Highlights:

  • Net sales were $262.1 million, a 38.5% increase over the prior year period, or 28.4% organic growth, driven by 16.0% volume and 12.4% pricing growth. The extra week in the Fourth Quarter 2022 compared to the prior year period contributed $19.1 million or 10.1% to growth2
  • Rao’s net sales for the quarter were $187.7 million, up 56.0% year-over-year or 44.6% on an organic basis2, accelerating on its path to $1 billion of annual net sales
    • Rao’s sauce dollar consumption increased 20.3% driven by year-over-year household penetration gains of 110-basis points to 11.9%3
    • Rao’s franchise outside of sauce – frozen, soup, and pasta – increased combined dollar consumption 45.5% year-over-year3
  • Net loss was $28.7 million or $(0.28) per diluted share largely due to the loss on asset sale of the Birch Benders brand and certain related assets; adjusted net income1 was $19.6 million or $0.19 per diluted share
  • Adjusted EBITDA1 was $37.0 million, a 39.7% year-over-year increase as the benefits from volume growth, pricing and productivity outpaced low double-digit inflation

Fiscal Year 2022 Highlights:

  • Net sales were $878.4 million, a 22.1% increase year-over-year; organic net sales growth of 19.5% was driven by 10.8% volume and 8.7% price2
  • Rao’s net sales ended the year at $580.1 million, up 38.1% year-over-year or 34.9% on an organic basis2
  • Net loss was $53.5 million or $(0.53) per diluted share largely due to Birch Benders; adjusted net income1 was $60.4 million or $0.60 per diluted share
  • Adjusted EBITDA1 was $119.8 million, a 4.1% increase over the prior year period

“I am pleased to report an exceptional finish to the year as Sovos Brands generated nearly 30% Organic Net Sales2 and 40% Adjusted EBITDA1 growth in the fourth quarter,” commented Todd Lachman, President and Chief Executive Officer. “In 2022, we delivered another year of sector-leading growth driven by both volume and price, reflecting a uniquely balanced growth profile relative to most of our peers. I am particularly proud of how our teams responded to a challenging year of historically high inflation and global supply chain disruptions. Our 2023 guidance reflects our strong momentum, with Organic Net Sales2 and Adjusted EBITDA1 expected to grow double digits versus 2022. This includes another year of stepped-up growth investments to support brand building, innovation and capabilities that will further fuel long-term growth.”

Summary of Reported (GAAP) and Adjusted1 Fourth Quarter and Fiscal Year 2022 Results

  14 Weeks Ended 13 Weeks Ended    Fiscal Year Ended   
  December 31, 2022 December 25, 2021 Change December 31, 2022 December 25, 2021 Change
Net sales ($ millions) $262.1  $189.2  38.5% $878.4  $719.2 22.1 %
Net income (loss) ($ millions) $(28.7) $(3.8) 647.1% $(53.5) $1.9 NM %
Net income (loss) margin (%)  (11.0)% (2.0)%450.0%  (6.1)% 0.3%NM %
Adjusted net income1 $19.6  $13.0  51.0% $60.4  $54.3 11.3 %
Diluted EPS $(0.28) $(0.04) % $(0.53) $0.02 NM %
Adjusted diluted EPS1 $0.19  $0.13  46.2% $0.60  $0.67 (10.4)%
Adjusted EBITDA($ millions) $37.0  $26.5  39.7% $119.8  $115.1 4.1 %
Adjusted EBITDA margin(%)  14.1 % 14.0 %10bps  13.6 % 16.0%(240)bps

__________________________
Note: NM - not meaningful

Summary of Reported and Organic2 Fourth Quarter and Fiscal Year 2022 YoY Net Sales Growth

                
  Reported
Net Sales
  53rd Week  Organic
Net Sales
  Organic Net Sales Growth
Key Drivers
 
Fourth Quarter 2022 % Change  Contribution  % Change2  Volume  Price 
Rao’s 56.0 % 11.4% 44.6 %      
noosa 12.5 % 8.2% 4.3 %      
Michael Angelo’s (0.3)% 6.8% (7.1)%      
Birch Benders 6.7 % 7.9% (1.2)%      
Total Net Sales 38.5 % 10.1% 28.4 % 16.0% 12.4%


                
  Reported
Net Sales
  53rd Week  Organic
Net Sales
  Organic Net Sales Growth
Key Drivers
 
Fiscal Year 2022 % Change  Contribution  % Change2  Volume  Price 
Rao’s 38.1 % 3.2% 34.9 %      
noosa 7.8 % 2.0% 5.8 %      
Michael Angelo’s 1.9 % 1.7% 0.2 %      
Birch Benders (26.9)% 1.4% (28.3)%      
Total Net Sales 22.1 % 2.6% 19.5 % 10.8% 8.7%


Fourth Quarter 2022 Results

Net sales of $262.1 million represented an increase of $72.9 million, or 38.5%, compared to the prior year period. Organic net sales growth2 of 28.4% was driven by 16.0% volume and 12.4% price. An extra week compared to the prior year period contributed an additional $19.1 million, or 10.1%, to our reported net sales growth. At the brand level, the primary driver of net sales growth was the Rao’s franchise, which realized strong double-digit growth across all categories.

Gross profit of $75.9 million increased by $16.4 million or 27.6% versus the prior year period. Gross margin was 29.0% versus 31.4% for the prior year period. Adjusted gross profit1 of $76.5 million increased by $17.0 million or 28.6% versus the prior year period supported by volume growth, pricing and productivity that was partially offset by low double-digit inflation. Adjusted gross margin1 was 29.2%, reflecting a 220-basis point decline versus the prior year period.

Total operating expenses of $104.2 million increased by $42.6 million or 69.1% versus the prior year period, reflecting the Loss on Asset Sale related to the Birch Benders divestiture. Adjusted operating expenses1 of $42.4 million increased by $6.7 million, or 18.8%, versus the prior year period. The increase was driven by growth-supportive investments in our talent, brands and capabilities.

Net interest expense was $9.4 million compared to $6.3 million in the prior year period.

Net loss was $28.7 million, -10.9% of net sales, or $(0.28) per diluted share largely due to the Loss on Asset Sale related to the Birch Benders divestiture. This compared to a net loss of $3.8 million, or $(0.04) per diluted share in the prior year period. Excluding after-tax costs for non-recurring items detailed in the Reconciliation of Non-GAAP Financial Measures below, adjusted net income1 was $19.6 million, or $0.19 per diluted share. This compared to $13.0 million or $0.13 per diluted share in the prior year period.

Adjusted EBITDA1 of $37.0 million increased $10.5 million or 39.7% versus the prior year period. Adjusted EBITDA margin1 was 14.1% versus 14.0% in the prior year period.

Balance Sheet and Cash Flow Highlights

As of December 31, 2022, cash and cash equivalents were $138.7 million and total debt was $482.4 million, resulting in a net debt to last twelve months adjusted EBITDA1 ratio of 2.9x.

Cash from operating activities was $45.4 million in the full fiscal year, compared to $46.9 million in the prior year. Higher operating earnings were offset by a greater use of working capital to fund growth. Capital expenditures were $12.8 million versus $14.2 million in the prior year.

Birch Benders

As previously announced on January 9th, Sovos Brands divested the Birch Benders brand and certain related assets on December 30, 2022 resulting in a more focused portfolio, reflecting the Company’s continued commitment to growing our Rao’s and noosa brands and, in particular, accelerating Rao’s to $1 billion in net sales and beyond.

Fiscal 2023 Outlook

The Company is providing initial guidance ranges for net sales and adjusted EBITDA1, as follows:

Net sales$900-$925 million
Adjusted EBITDA$130-$135 million


Guidance reflects 10% to 13% organic net sales growth2 as compared to the Adjusted Fiscal Year 2022 Net Sales of $818.9 million, defined below, and Adjusted EBITDA1 growth of 9% to 13%.

  Net Sales
(In millions) Fiscal Year 2022
Reported Net Sales $878.4 
Less:   
53rd Week4  (18.3)
Birch Benders5  (41.2)
Adjusted Fiscal Year 2022 Net Sales $818.9 


Sovos Brands cannot provide a reconciliation between its forecasted adjusted EBITDA1 and a forecasted net income without unreasonable effort due to the inherent difficulty of forecasting and providing reliable estimates for certain adjustment items. These items may reside outside of the Company’s control and vary greatly between periods and could significantly impact future financial results. For more information regarding the use of non-GAAP measures, please see the discussion provided under Non-GAAP Financial Information in this press release and the Company’s public filings.

Footnotes:
(1) Adjusted gross profit, adjusted gross margin, adjusted operating expense, adjusted operating income, EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, and adjusted diluted EPS are non-GAAP measures. Please note for the 14 and 53-week periods ended December 31, 2022, as well as for the comparable year ago periods, we have provided adjusted gross profit, adjusted operating expenses, adjusted operating income, and adjusted net income. This format represents the way that Sovos Brands' management views its P&L and summarizes previously provided information into a layout that better conforms with common industry practice. For additional information, including a reconciliation of adjusted results to the most directly comparable measures presented in accordance with GAAP, see the Non-GAAP Financial Information and Reconciliation of Non-GAAP Financial Measures sections of this release.

(2) Organic Net Sales is defined as reported net sales excluding, when they occur, the impact of a 53rd week of shipments, acquisitions and divestitures. For the fourth quarter and fiscal year 2022 results, Organic Net Sales growth excludes the 53rd week of shipments. The divestiture of Birch Benders and certain related assets occurred on December 30th, 2022 and did not impact results for the fourth quarter and fiscal year. For discussions of fiscal year 2023 guidance, Organic Net Sales growth excludes the impact of divestitures and the 53rd week in the prior year.

(3) Source: Market performance refers to dollar sales and unit growth rates as reported by IRI MULO in the 13-week period ended December 25, 2022. Household penetration refers to data reported by IRI All Outlet for the 52-week period ended December 25, 2022 compared to the 52-week period ended December 26, 2021.

(4) Reflects net sales generated in the 53rd week by the Rao’s, Michael Angelo’s and noosa brands, while excluding the $0.8 million generated by the Birch Benders brand.

(5) Reflects net sales for the Birch Benders brand generated in the 53 weeks ended December 31, 2022.

Earnings Conference Call Details

The Sovos Brands management team will host a conference call and webcast at 4:30 p.m. ET today to discuss the results. The webcast will be available on the Investor Relations section of the Company’s website at ir.sovosbrands.com. The webcast will be archived and available for replay. If you plan to ask a question during the live webcast, please join at https://register.vevent.com/register/BI04a47325314744bbb1f94ac1e04365ce.

About Sovos Brands, Inc.
Sovos Brands, Inc. is a consumer-packaged food company focused on acquiring and building disruptive growth brands that bring today’s consumers great tasting food that fits the way they live. The Company’s product offerings include a variety of pasta sauces, dry pasta, soups, frozen entrées, frozen pizza and yogurts, all of which are sold in North America under the brand names Rao’s, Michael Angelo’s and noosa. All Sovos Brands’ products are built with authenticity at their core, providing consumers with one-of-a-kind food experiences that are genuine, delicious, and unforgettable. The Company is headquartered in Louisville, Colorado. For more information on Sovos Brands and its products, please visit www.sovosbrands.com.

Contacts
Investors: 
Joshua Levine
IR@sovosbrands.com

Media:
Lauren Armstrong
media@sovosbrands.com

Non-GAAP Financial Information

In addition to the Company’s results which are determined in accordance with generally accepted accounting principles in the United States (“GAAP”), the Company believes the following non-GAAP measures presented in this press release and/or discussed on the related teleconference call are useful in evaluating its operating performance: EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted income tax (expense), adjusted effective tax rate, adjusted net income, and diluted earnings per share from adjusted net income. We define EBITDA as net income (loss) before net interest expense, income tax (expense) benefit, depreciation and amortization. We define Adjusted EBITDA as EBITDA adjusted for non-cash equity-based compensation costs, non-recurring costs, foreign currency contracts loss, supply chain optimization costs, impairment of goodwill, transaction and integration costs and IPO readiness costs. EBITDA margin is determined by calculating the percentage EBITDA is of net sales. Adjusted EBITDA margin is determined by calculating the percentage Adjusted EBITDA is of net sales. Adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted income tax (expense), adjusted effective tax rate and adjusted net income consists of gross profit, total operating expenses, operating income (loss), reported income tax (expense) benefit, reported effective tax rate and net income (loss) before non-cash equity-based compensation costs, non-recurring costs, foreign currency contracts loss, supply chain optimization costs, impairment of goodwill, transaction and integration costs, IPO readiness costs, acquisition amortization and tax-related adjustments that we do not consider in our evaluation of our ongoing operating performance from period to period as discussed further below. Diluted earnings per share from adjusted net income is determined by dividing adjusted net income by the weighted average diluted shares outstanding. Non-GAAP financial measures are included in this release because they are key metrics used by management to assess our operating performance. Management believes that non-GAAP financial measures are helpful in highlighting performance trends because non-GAAP financial measures eliminate non-recurring and unusual items and non-cash expenses, which we do not consider indicative of ongoing operational performance. Our presentation of non-GAAP financial measures should not be construed to imply that our future results will be unaffected by these items. By providing these non-GAAP financial measures, management believes we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives.

EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted income tax (expense), adjusted effective tax rate, adjusted net income and diluted earnings per share from adjusted net income are not defined under GAAP. Our use of the terms EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted income tax (expense), adjusted effective tax rate, adjusted net income and diluted earnings per share from adjusted net income may not be comparable to similarly titled measures of other companies in our industry and are not measures of performance calculated in accordance with GAAP. Our presentation of non-GAAP financial measures is intended to provide supplemental measures of our performance that are not required by, or presented in accordance with, GAAP. Non-GAAP financial measures should not be considered as alternatives to operating income (loss), net income (loss), earnings (loss) per share, net sales or any other performance measures derived in accordance with GAAP, or as measures of operating cash flows or liquidity.

Forward-Looking Statements

This press release and the earnings call referencing this press release contain forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to statements regarding Sovos Brands’ market opportunity, anticipated growth, and future financial performance, including management’s outlook for the fiscal year ending December 30, 2023 and longer-term. These forward-looking statements are based on Sovos Brands’ current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties, assumptions, and changes in circumstances that may cause Sovos Brands’ actual results, performance, or achievements to differ materially from those expressed or implied in any forward-looking statement.

The risks and uncertainties referred to above include regional, national or global political, economic, business, competitive, market and regulatory conditions and the following: adverse consequences of the actions of the major retailers, wholesalers, distributors and mass merchants on which we rely, including if they give higher priority to other brands or products, take steps to maintain or improve their margins by, among other things, raising the on-shelf prices of our products or imposing surcharges on us, or if they perform poorly or declare bankruptcy; our dependence on third-party distributors and third-party co-packers, including one co-packer for the substantial majority of our Rao’s Homemade sauce products; inflation, including our vulnerability to decreases in the supply of and increases in the price of raw materials, packaging, fuel, labor, manufacturing, distribution and other costs, and our inability to offset increasing costs through cost savings initiatives or pricing; supply disruptions, including increased costs and potential adverse impacts on distribution and consumption; our inability to expand household penetration and successfully market our products; competition in the packaged food industry and our product categories; consolidation within the retail environment may allow our customers to demand lower pricing, increased promotional programs and increased deductions and allowances, among other items; our inability to successfully introduce new products or failure of recently launched products to meet expectations or remain on-shelf; our inability to accurately forecast pricing elasticities and the resulting impact on volume growth and/or distribution gains; failure by us or third-party co-packers or suppliers of raw materials to comply with labeling, food safety, environmental or other laws or regulations, or new laws or regulations; our vulnerability to the impact of severe weather conditions, natural disasters and other natural events such as herd, flock and crop diseases on our manufacturing facilities, co-packers or raw material suppliers; our inability to effectively manage our growth; geopolitical tensions, including relating to Ukraine; the COVID-19 pandemic and associated effects; our inability to maintain our workforce; our inability to identify, consummate or integrate new acquisitions or realize the projected benefits of acquisitions; erosion of the reputation of one or more of our brands; our inability to protect ourselves from cyberattacks; failure to protect, or litigation involving, our tradenames or trademarks and other rights; fluctuations in currency exchange rates could adversely affect our results of operations and cash flows; our ability to effectively manage interest rate risk, including through the use of hedges and other strategies or financial products; the effects of climate change and adherence to environmental, social and governance demands; a change in assumptions used to value our goodwill or our intangible assets, or the impairment of our goodwill or intangible assets; our level of indebtedness under our First Lien Credit Agreement, which as of December 31, 2022 was $480.8 million, and our duty to comply with covenants under our First Lien Credit Agreement; and the interests of our majority stockholder may differ from those of public stockholders.

These risks and uncertainties are more fully described in Sovos Brands’ filings with the Securities and Exchange Commission (the “SEC”), including in the section entitled “Risk Factors” in its Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and other filings and reports that Sovos Brands may file from time to time with the SEC. Moreover, Sovos Brands operates in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for management to predict all risks, nor can Sovos Brands assess the impact of all factors on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements Sovos Brands may make. In light of these risks, uncertainties and assumptions, Sovos Brands cannot guarantee that future results, levels of activity, performance, achievements, or events and circumstances reflected in the forward-looking statements will occur. Forward-looking statements represent managements’ beliefs and assumptions only as of the date of this press release. Sovos Brands disclaims any obligation to update forward-looking statements except as required by law.


SOVOS BRANDS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except for share and per share data)
(Unaudited)

  14 Weeks Ended 13 Weeks Ended Fiscal Year Ended
  December 31, 2022 December 25, 2021 December 31, 2022 December 25, 2021
Net sales $262,098  $189,244  $878,371  $719,186 
Cost of sales  186,181   129,752   631,706   498,394 
Gross profit  75,917   59,492   246,665   220,792 
Operating expenses:            
Selling, general and administrative  45,696   43,693   163,025   135,060 
Depreciation and amortization  7,173   7,240   28,785   28,871 
Loss on asset sale  51,291      51,291    
Impairment of goodwill        42,052    
Loss on extinguishment of debt     5,665      15,382 
Forgiveness of capital advance     5,000      5,000 
Total operating expenses  104,160   61,598   285,153   184,313 
Operating income (loss)  (28,243)  (2,106)  (38,488)  36,479 
Interest expense, net  9,437   6,272   27,851   30,885 
Income (loss) before income taxes  (37,680)  (8,378)  (66,339)  5,594 
Income tax (expense) benefit  8,993   4,538   12,888   (3,675)
Net income (loss) $(28,687) $(3,840) $(53,451) $1,919 
Earnings (loss) per share:            
Basic $(0.28) $(0.04) $(0.53) $0.02 
Diluted $(0.28) $(0.04) $(0.53) $0.02 
Weighted average shares outstanding:            
Basic  100,961,986   100,289,965   100,917,978   80,616,326 
Diluted  100,961,986   100,289,965   100,917,978   80,616,326 


SOVOS BRANDS, INC.

CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)

  December 31, 2022 December 25, 2021
ASSETS      
CURRENT ASSETS:      
Cash and cash equivalents $138,654  $66,154 
Accounts receivable, net  87,695   70,729 
Inventories, net  92,602   51,615 
Prepaid expenses and other current assets  11,974   6,685 
Total current assets  330,925   195,183 
Property and equipment, net  64,317   62,671 
Operating lease right-of-use assets  13,332   15,672 
Goodwill  395,399   437,451 
Intangible assets, net  351,547   464,655 
Other long-term assets  3,279   2,299 
TOTAL ASSETS $1,158,799  $1,177,931 
       
LIABILITIES AND STOCKHOLDERS’ EQUITY      
CURRENT LIABILITIES:      
Accounts payable $49,264  $37,254 
Accrued expenses  69,571   51,757 
Current portion of long-term debt  99   98 
Current portion of long-term lease liabilities  3,308   3,216 
Total current liabilities  122,242   92,325 
Long-term debt, net of debt issuance costs  482,344   481,420 
Deferred income taxes  63,644   76,976 
Long-term operating lease liabilities  14,063   17,302 
Other long-term liabilities  483   421 
TOTAL LIABILITIES  682,776   668,444 
       
STOCKHOLDERS’ EQUITY:      
Preferred Stock      
Common Stock  101   101 
Additional paid-in-capital  577,664   559,226 
Accumulated deficit  (103,291)  (49,840)
Accumulated other comprehensive income  1,549    
TOTAL STOCKHOLDERS’ EQUITY  476,023   509,487 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY $1,158,799  $1,177,931 


SOVOS BRANDS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)

  Fiscal Year Ended
  December 31, 2022 December 25, 2021
Operating activities      
Net income (loss) $(53,451) $1,919 
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization  38,868   37,812 
Equity-based compensation expense  18,438   9,823 
Loss on foreign currency contracts  33    
Non-cash interest expense  59    
Deferred income taxes  (13,821)  2,243 
Amortization of debt issuance costs  1,331   1,883 
Non-cash operating lease expense  2,418   2,278 
Provision for excess and obsolete inventory  2,482   822 
Loss on disposal of property and equipment     307 
Impairment of goodwill  42,052    
Loss on extinguishment of debt     15,382 
Loss on asset sale  51,291    
Forgiveness of capital advance     5,000 
Other     (125)
Changes in operating assets and liabilities:      
Accounts receivable, net  (17,032)  (9,387)
Inventories, net  (48,891)  (5,449)
Prepaid expenses and other current assets  603   (9,567)
Other long-term assets  388   (35)
Accounts payable  11,552   6,242 
Accrued expenses  12,238   (8,395)
Other long-term liabilities  62   (979)
Operating lease liabilities  (3,225)  (2,831)
Net cash provided by operating activities  45,395   46,943 
Investing activities      
Proceeds from sale of business  40,000    
Purchases of property and equipment  (12,817)  (14,182)
Net cash provided by (used in) investing activities  27,183   (14,182)
Financing activities      
Payments of debt issuance costs     (3,046)
Proceeds from long-term debt     769,136 
Repayments of long-term debt     (673,346)
Repayments of capital lease obligations  (78)  (66)
Net proceeds from issuance of common stock     302,689 
Proceeds from stockholder's note receivable     6,000 
Contingent earn out consideration paid     (5,000)
Dividends Paid     (400,000)
Net cash used in financing activities  (78)  (3,633)
Net increase in cash and cash equivalents  72,500   29,128 
Cash and cash equivalents at beginning of period  66,154   37,026 
Cash and cash equivalents at end of period $138,654  $66,154 


SOVOS BRANDS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

  14 Weeks Ended 13 Weeks Ended Fiscal Year Ended Fiscal Year Ended
(In thousands) December 31, 2022 % of Net sales December 25, 2021 % of Net sales December 31, 2022 % of Net sales December 25, 2021 % of Net sales
Net income (loss)(1) $(28,687) (11.0)% $(3,840) (2.0)% $(53,451) (6.1)% $1,919  0.3 %
Interest  9,437  3.6    6,272  3.3    27,851  3.2    30,885  4.3  
Income tax (expense) benefit  8,993  3.4    4,538  2.4    12,888  1.5    (3,675) (0.5) 
Depreciation and amortization  9,684  3.7    9,510  5.0    38,868  4.4    37,812  5.3  
EBITDA(1)  (18,559) (7.1)   7,404  3.9    380  0.0    74,291  10.3  
Non-cash equity-based compensation(2)  5,198  2.0    7,739  4.1    18,438  2.1    9,823  1.4  
Non-recurring costs(3)  439  0.2    10,716  5.7    4,050  0.5    21,245  3.0  
(Gain) loss on foreign currency contracts(4)  (3,222) (1.2)     0.0    33  0.0      0.0  
Supply chain optimization(5)  613  0.2      0.0    1,904  0.2      0.0  
Impairment of goodwill(6)    0.0      0.0    42,052  4.8      0.0  
Transaction and integration costs(7)  52,527  20.0    249  0.1    52,586  6.0    4,227  0.6  
Initial public offering readiness(8)    0.0    383  0.2    384  0.0    5,559  0.8  
Adjusted EBITDA(1) $36,996  14.1 % $26,491  14.0 % $119,827  13.6 % $115,145  16.0 %

__________________________
(1) Net income (loss) as a percentage of net sales is also referred to as net income (loss) margin. EBITDA and Adjusted EBITDA as a percentage of net sales are also referred to as EBITDA margin and Adjusted EBITDA margin.
(2) Consists of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, directors and employees.
(3) Consists of loss on extinguishment of debt, professional fees related to organizational optimization, costs for capital markets activities and ERP conversion costs related to integrating acquisitions.
(4) Consists of unrealized (gain) loss on foreign currency contracts.
(5) Consists of write-downs associated with packaging optimization and a strategic initiative to move co-packaging production from an international supplier to a domestic supplier.
(6) Consists of expense from impairment of goodwill.
(7) Consists of transaction costs and certain integration costs associated with the Birch Benders acquisition, loss on asset sale from the divestiture of the Birch Benders brand and certain related assets and substantial one-time costs related to a large, uncompleted transaction.
(8) Consists of costs associated with preparing for an IPO and other professional fees associated with building the organizational infrastructure to support a public company environment.


SOVOS BRANDS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

    14 Weeks Ended   
(In thousands, except share and per share data) December 31, 2022 
  Gross profit Operating expenses Operating income (loss) Interest expense, net Income tax (expense) benefit Net income (loss) 
As reported (GAAP) $75,917 $104,160  $(28,243) $9,437 $8,993  $(28,687) 
Adjustments:                   
Non-cash equity-based compensation(1)    (5,198)  5,198        5,198  
Non-recurring costs(2)    (439)  439        439  
Gain on foreign currency contracts(3)    3,222   (3,222)       (3,222) 
Supply chain optimization(4)  613     613        613  
Transaction and integration costs(6)    (52,527)  52,527        52,527  
Acquisition amortization(8)    (6,811)  6,811        6,811  
Tax effect of adjustments(9)            (23,258)  (23,258) 
One-time tax (expense) benefit items(10)            9,223   9,223  
As adjusted $76,530 $42,407  $34,123  $9,437 $(5,042) $19,644  
                    
As adjusted (% of net sales)  29.2% 16.2 % 13.0 % 3.6% (1.9)% 7.5 %
                    
Earnings per share:                   
Diluted                 (0.28) 
Adjusted Diluted                 0.19  
Weighted average shares outstanding:                   
Diluted for net loss                100,964,827  
Diluted for adjusted net income                101,449,086  


SOVOS BRANDS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

    13 Weeks Ended   
(In thousands, except share and per share data) December 25, 2021 
  Gross profit Operating expenses Operating income (loss) Interest expense, net Income tax (expense) benefit Net income (loss) 
As reported (GAAP) $59,492 $61,598  $(2,106) $6,272 $4,538  $(3,840) 
Adjustments:                   
Non-cash equity-based compensation(1)    (7,739)  7,739        7,739  
Non-recurring costs(2)    (10,716)  10,716        10,716  
Transaction and integration costs(6)    (249)  249        249  
Initial public offering readiness(7)    (383)  383        383  
Acquisition amortization(8)    (6,810)  6,810        6,810  
Tax effect of adjustments(9)            (10,243)  (10,243) 
One-time tax (expense) benefit items(10)            1,196   1,196  
As adjusted $59,492 $35,701  $23,791  $6,272 $(4,509) $13,010  
                    
As adjusted (% of net sales)  31.4% 18.9 % 12.6 % 3.3% (2.4)% 6.9 %
                    
Earnings (loss) per share:                   
Diluted                 (0.04) 
Adjusted Diluted                 0.13  
Weighted average shares outstanding:                   
Diluted for net loss                100,289,965  
Diluted for adjusted net income                100,515,665  


SOVOS BRANDS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

    Fiscal Year Ended   
(In thousands, except share and per share data) December 31, 2022 
  Gross profit Operating expenses Operating income (loss) Interest expense, net Income tax (expense) benefit Net income (loss) 
As reported (GAAP) $246,665 $285,153  $(38,488) $27,851 $12,888  $(53,451) 
Adjustments:                   
Non-cash equity-based compensation(1)    (18,438)  18,438        18,438  
Non-recurring costs(2)    (4,050)  4,050        4,050  
Loss on foreign currency contracts(3)    (33)  33        33  
Supply chain optimization(4)  1,904     1,904        1,904  
Impairment of goodwill(5)    (42,052)  42,052        42,052  
Transaction and integration costs(6)    (52,586)  52,586        52,586  
Initial public offering readiness(7)    (384)  384        384  
Acquisition amortization(8)    (27,240)  27,240        27,240  
Tax effect of adjustments(9)            (31,730)  (31,730) 
One-time tax (expense) benefit items(10)            (1,079)  (1,079) 
As adjusted $248,569 $140,370  $108,199  $27,851 $(19,921) $60,427  
                    
As adjusted (% of net sales)  28.3% 16.0 % 12.3 % 3.2% (2.3)% 6.9 %
                    
Earnings (loss) per share:                   
Diluted                 (0.53) 
Adjusted Diluted                 0.60  
Weighted average shares outstanding:                   
Diluted for net loss                100,917,978  
Diluted for adjusted net income                100,967,287  


SOVOS BRANDS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

    Fiscal Year Ended   
(In thousands, except share and per share data) December 25, 2021 
  Gross profit Operating expenses Operating income Interest expense, net Income tax (expense) Net income 
As reported (GAAP) $220,792 $184,313  $36,479  $30,885 $(3,675) $1,919  
Adjustments:                    
Non-cash equity-based compensation(1)    (9,823)  9,823        9,823  
Non-recurring costs(2)    (21,245)  21,245        21,245  
Transaction and integration costs(6)  298  (3,929)  4,227        4,227  
Initial public offering readiness(7)    (5,559)  5,559        5,559  
Acquisition amortization(8)    (27,240)  27,240        27,240  
Tax effect of adjustments(9)            (14,858)  (14,858) 
One-time tax (expense) benefit items(10)            (878)  (878) 
As adjusted $221,090 $116,517  $104,573  $30,885 $(19,411) $54,277  
                     
As adjusted (% of net sales)  30.7% 16.2 % 14.5 % 4.3% (2.7)% 7.5 %
                     
Earnings per share:                    
Diluted                  0.02  
Adjusted Diluted                  0.67  
Weighted average shares outstanding:                    
Diluted for net income                 80,616,326  
Diluted for adjusted net income                 80,616,326  

__________________________
(1) Consists of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, directors and employees.
(2) Consists of loss on extinguishment of debt, related to professional fees related to organizational optimization, costs for capital markets activities and ERP conversion costs related to integrating acquisitions.
(3) Consists of unrealized (gain) loss on foreign currency contracts.
(4) Consists of write-downs associated with packaging optimization and a strategic initiative to move co-packaging production from an international supplier to a domestic supplier.
(5) Consists of expense for impairment of goodwill.
(6) Consists of transaction costs and certain integration costs associated with the Birch Benders acquisition, loss on asset sale from the divestiture of the Birch Benders brand and certain related assets and substantial one-time costs related to a large, uncompleted transaction.
(7) Consists of costs associated with preparing for an IPO and other professional fees associated with building the organizational infrastructure to support a public company environment.
(8) Amortization costs associated with acquired trade names and customer lists.
(9) Tax effect was calculated using the Company's adjusted annual effective tax rate.
(10) Represents the removal of the tax effect of impairment of goodwill, removal for remeasurement of deferred taxes related to intangibles for changes in deferred rate and the removal of the tax effect of non-deductible transaction costs.


SOVOS BRANDS, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

              
  14 Weeks Ended 13 Weeks Ended Fiscal Year Ended 
(In thousands) December 31, 2022 December 25, 2021 December 31, 2022 December 25, 2021 
Reported income tax (expense) benefit $8,993  $4,538  $12,888  $(3,675) 
Non-cash equity-based compensation(1)  (456)  (230)  (1,551)  (229) 
Non-recurring costs(2)  (25)  (5,228)  (424)  (5,186) 
Gain (loss) on foreign currency contracts(3)  799      (8)    
Supply chain optimization(4)  (143)     (461)    
Impairment of goodwill(5)  105      (10,172)    
Transaction and integration costs(6)  (12,703)  (61)  (12,718)  (1,032) 
Initial public offering readiness(7)  2   (456)  (446)  (1,716) 
Acquisition amortization(8)  (1,614)  (3,072)  (7,029)  (7,573) 
Adjusted income tax (expense) $(5,042) $(4,509) $(19,921) $(19,411) 
              
Reported effective tax rate  23.9 % 54.3 % 19.4 % 65.8 %
Non-cash equity-based compensation(1)  (0.1)  (0.7)  0.3   (0.6) 
Non-recurring costs(2)     (16.5)  0.1   (13.0) 
Gain (loss) on foreign currency contracts(3)  0.1           
Supply chain optimization(4)        0.1     
Impairment of goodwill(5)        1.7     
Transaction and integration costs(6)  (1.5)  (0.2)  2.1   (2.6) 
Initial public offering readiness(7)     (1.4)  0.1   (4.3) 
Acquisition amortization(8)  (0.2)  (9.7)  1.2   (19.0) 
Adjusted effective tax rate  22.2 % 25.8 % 25.0 % 26.3 %

__________________________
(1) Tax effect adjustment of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, directors and employees.
(2) Tax effect adjustment of loss on extinguishment of debt, professional fees related to organizational optimization, costs for capital markets activities and ERP conversion costs related to integrating acquisitions.
(3) Tax effect adjustments of unrealized loss on foreign currency contracts.
(4) Tax effect adjustments of write-downs associated with packaging optimization and a strategic initiative to move co-packaging production from an international supplier to a domestic supplier.
(5) Tax effect adjustment of impairment of goodwill.
(6) Tax effect adjustment of transaction costs and certain integration costs associated with the Birch Benders acquisition, loss on asset sale from the divestiture of the Birch Benders brand and certain related and substantial one-time costs related to a large, uncompleted transaction.
(7) Tax effect adjustment of costs associated with preparing for an IPO and other professional fees associated with building the organizational infrastructure to support a public company environment.
(8) Tax effect adjustment of amortization costs associated with acquired trade names and customer lists.


Primary Logo

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Photography by Christophe Tomatis
Copyright © 2010-2020 Pleasanton.com & California Media Partners, LLC. All rights reserved.