0001564590-17-015982.txt : 20170807 0001564590-17-015982.hdr.sgml : 20170807 20170807161024 ACCESSION NUMBER: 0001564590-17-015982 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170807 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170807 DATE AS OF CHANGE: 20170807 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Freshpet, Inc. CENTRAL INDEX KEY: 0001611647 STANDARD INDUSTRIAL CLASSIFICATION: GRAIN MILL PRODUCTS [2040] IRS NUMBER: 201884894 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36729 FILM NUMBER: 171011591 BUSINESS ADDRESS: STREET 1: 400 PLAZA DRIVE, 1ST FLOOR CITY: SECAUCUS STATE: NJ ZIP: 07094 BUSINESS PHONE: 201-520-4000 MAIL ADDRESS: STREET 1: 400 PLAZA DRIVE, 1ST FLOOR CITY: SECAUCUS STATE: NJ ZIP: 07094 8-K 1 frpt-8k_20170630.htm 8-K frpt-8k_20170630.htm

 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 7, 2017

 

FRESHPET, INC.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-36729

20-1884894

(State or Other Jurisdiction

of Incorporation)

(Commission File Number)

(IRS Employer

Identification No.)

 

 

 

400 Plaza Drive, 1st Floor

Secaucus, NJ

 

07094

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s Telephone Number, Including Area Code: (201) 520-4000

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2. below):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

 

 

 

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On August 7, 2017, Freshpet, Inc. (“Freshpet”) issued a press release disclosing its financial results for the quarter ended June 30, 2017. The full text of the press release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

As previously announced, Freshpet will hold a conference call at 5:00 p.m., Eastern Time, on Monday, August 7, 2017 to discuss its financial results for the quarter ended June 30, 2017.

The information furnished with this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference into any other filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

Freshpet references non-GAAP financial information in the press release and makes similar references in the transcript to the conference call. A reconciliation of these non-GAAP financial measures to the nearest comparable GAAP financial measures is contained in the attached Exhibit 99.1 press release.

Freshpet uses the “Investors” section of its website (investors.freshpet.com) as a means of disclosing material non‑public information and for complying with its disclosure obligations under Regulation FD.

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit

Number

 

 

Description

 

 

 

99.1

 

Press Release dated Monday, August 7, 2017

 

 

 

 



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

 

 

 

 

 

 

FRESHPET, INC.

 

 

 

 

Date: August 7, 2017

 

 

 

By:

 

/s/ Richard Kassar

 

 

 

 

Name: Richard Kassar

 

 

 

 

Title: Chief Financial Officer

 

EX-99.1 2 frpt-ex991_6.htm EX-99.1 frpt-ex991_6.htm

Exhibit 99.1

 

Freshpet, Inc. Reports Second Quarter 2017 Financial Results

SECAUCUS, N.J. – August 7, 2017 – Freshpet, Inc. (“Freshpet” or the “Company”) (NASDAQ: FRPT) today reported financial results for its second quarter and six months ended June 30, 2017.

Second Quarter 2017 Financial Highlights

 

Net Sales of $40.0 million, up 21.1% compared to the 2016 second quarter

 

Net Loss of $2.7 million compared to a net loss of $3.2 million for the 2016 second quarter

 

Adjusted EBITDA of $3.2 million compared to $3.5 million for the 2016 second quarter

 

Freshpet Fridges increased 9.9% to 17,357 from 15,795 for the 2016 second quarter

 

“Our second quarter results reflect the initial strength of our stepped up advertising campaign and the merits of our Feed the Growth strategy. We are very pleased the Freshpet brand experienced an acceleration in the rate of net sales growth that was broad-based across all sales channels for the quarter,” said Billy Cyr, Freshpet’s Chief Executive Officer.  “Going forward, we expect to continue to generate solid growth as we progress through the year, and we remain confident in our ability to achieve our longer term 2020 financial objectives.”

 

Second Quarter 2017

Second quarter of 2017 net sales increased 21.1% to $40.0 million compared to $33.0 million for the second quarter of 2016. The Company’s core fresh refrigerated product offering grew 24.4% as compared to the same period in the prior year. Net sales for the quarter were driven by velocity gains and a 9.9% increase in Freshpet fridge store locations to 17,357 as of June 30, 2017, as compared to the prior year period.

Gross profit was $18.2 million, or 45.5% as a percentage of net sales for the second quarter of 2017, compared to $14.9 million, or 45.2% as a percentage of net sales, in the same period last year. For the second quarter 2017, Adjusted Gross Profit was $19.6 million, or 49.1% as a percentage of net sales, compared to $16.1 million, or 48.7% as a percentage of net sales, in the prior year period. Adjusted Gross Profit is a Non-GAAP financial measure defined under “Non-GAAP Measures,” and is reconciled to Gross Profit in the financial tables that accompany this release.

Selling, general and administrative expenses (“SG&A”) were $20.0 million for the second quarter of 2017 compared to $17.9 million in the prior year period. As a percentage of net sales, SG&A decreased to 50.0% for the second quarter of 2017 compared to 54.2% in the second quarter of 2016. Adjusted SG&A as a percentage of net sales increased to 47.1% compared to 44.5% in the second quarter of 2016. The increase in SG&A is primarily due to the Company’s planned increased media spend of $1.8 million compared to the prior year period. Adjusted SG&A is a Non-GAAP financial measure defined under “Non-GAAP Measures,” and is reconciled to SG&A in the financial tables that accompany this release.

Net Loss was $2.7 million for the second quarter of 2017 compared to a net loss of $3.2 million for the prior year period. The decrease was primarily related to increased media spend, offset by increased net sales.

Adjusted EBITDA was $3.2 million for the second quarter of 2017, compared to $3.5 million in the second quarter 2016.  Adjusted EBITDA is a Non-GAAP financial measure defined under “Non-GAAP Measures,” and is reconciled to net earnings in the financial tables that accompany this release.


 

 

First Six Months of 2017

Net sales increased 15.6% to $74.5 million for the six months ended June 30, 2017 compared to $64.5 million for the prior year period. The Company’s core fresh refrigerated product offering grew 18.5% as compared to the same period in the prior year. Net sales for the first six months of 2017 were driven by velocity gains and an increase in Freshpet fridge store locations as compared to the prior year period.

Gross profit was $34.0 million, or 45.6% as a percentage of net sales for the six months ended June 30, 2017, compared to $29.8 million, or 46.2% as a percentage of net sales, in the same period last year. For the six months ended June 30, 2017, Adjusted Gross Profit was $36.9 million, or 49.5%, as a percentage of net sales, compared to $31.9 million, or 49.5% as a percentage of net sales, in the prior year period. Adjusted Gross Profit is a Non-GAAP financial measure defined under “Non-GAAP Measures,” and is reconciled to Gross Profit in the financial tables that accompany this release.

Selling, general and administrative expenses (“SG&A”) were $38.5 million for the six months ended June 30, 2017 compared to $34.4 million in the prior year period.  As a percentage of net sales, SG&A decreased to 51.7% for the six months ended 2017 compared to 53.3% in the same period last year. Adjusted SG&A as a percentage of net sales increased to 49.0% for the six months ended June 30, 2017 compared to 46.9% in the prior year period. The increase in SG&A is primarily due to the Company’s planned increased media spend of $3.1 million compared to the prior year period. Adjusted SG&A is a Non-GAAP financial measure defined under “Non-GAAP Measures,” and is reconciled to SG&A in the financial tables that accompany this release.

Net Loss was $5.5 million for the six months ended June 30, 2017 compared to a net loss of $5.0 million for the prior year period. The decrease was primarily related to increased media spend, partially offset by increased net sales.

Adjusted EBITDA was $5.1 million for the six months ended June 30, 2017, compared to $5.9 million in the prior year period.  Adjusted EBITDA is a Non-GAAP financial measure defined under “Non-GAAP Measures,” and is reconciled to net earnings in the financial tables that accompany this release.

Cash and Net Debt

As of June 30, 2017 the Company had cash and cash equivalents of $0.7 million; debt of $7.5 million and $28.0 million available under its Credit Facilities.

Outlook

For full year 2017, the Company increased its net sales outlook and reiterated its Adjusted EBITDA and Freshpet Fridges outlook.  The Company expects the following results:

 

Net Sales to exceed $156 million, an increase of approximately 17% from the prior year, which reflects an increase from its prior guidance of $153 million

 

Adjusted EBITDA to exceed $16 million, a decrease of approximately 10% from the prior year, consistent with prior guidance

 

Freshpet Fridges of over 18,200, an increase of approximately 10% from the prior year, consistent with prior guidance

The Company does not provide guidance for the most directly comparable GAAP measure, net income, and similarly cannot provide a reconciliation between its forecasted Adjusted EBITDA and net income metrics without unreasonable

2


 

effort due to the unavailability of reliable estimates for certain items, such as non-cash gains or losses resulting from mark-to-market adjustments of warrants. These items are not within the Company’s control and may vary greatly between periods and could significantly impact future financial results.

 

Conference Call and Webcast

The Company will host a conference call and webcast with the executive management team to discuss these results with additional comments and details today at 4:30 p.m. ET. The conference call webcast will be available live over the Internet through the “Investors” section of the Company’s website at www.freshpet.com. To participate on the live call listeners in North America may dial (877) 407-0792 and international listeners may dial (201) 689-8263.

 

A replay of the conference call will be archived on the Company’s website and telephonic playback will be available from 7:30 p.m. ET today through August 21, 2017. North American listeners may dial (844) 512-2921 and international listeners may dial (412) 317-6671 the passcode is 13666533.


About Freshpet

Freshpet has a single-minded mission – to improve the lives of dogs and cats everywhere through the power of fresh, natural food. Packed with vitamins and proteins, our foods offer fresh meats, poultry, and vegetables farmed locally. At our Freshpet Kitchens, we thoughtfully prepare these natural ingredients and everyday essentials, cooking them in small batches at lower temperatures to preserve key nutrients. That way, your pet gets the best. Freshpet refrigerated foods and treats are kept cool from the moment they are made until they arrive at Freshpet Fridges in your local market.

Our foods are available in select mass, grocery, natural food, club, and pet specialty retailers across the United States, Canada and are currently testing in the United Kingdom. From the care, we take to source our ingredients and make our food, to the moment it reaches your home, our integrity, transparency and social responsibility are the way we like to run our business. To learn more, visit www.freshpet.com.

Connect with Freshpet:

https://www.facebook.com/Freshpet

https://twitter.com/Freshpet

http://instagram.com/Freshpet

http://pinterest.com/Freshpet

https://plus.google.com/+Freshpet

https://en.wikipedia.org/wiki/Freshpet

https://www.youtube.com/user/freshpet400

Forward Looking Statements

Certain statements in this release may constitute “forward-looking” statements. These statements are based on management's current opinions, expectations, beliefs, plans, objectives, assumptions or projections regarding future

3


 

events or future results. These forward-looking statements are only predictions, not historical fact, and involve certain risks and uncertainties, as well as assumptions. Actual results, levels of activity, performance, achievements and events could differ materially from those stated, anticipated or implied by such forward-looking statements. While Freshpet believes that its assumptions are reasonable, it is very difficult to predict the impact of known factors, and, of course, it is impossible to anticipate all factors that could affect actual results. There are several risks and uncertainties that could cause actual results to differ materially from forward-looking statements made herein including, most prominently, the risks discussed under the heading “Risk Factors” in the Company's latest annual report on Form 10-K filed with the Securities and Exchange Commission. Such forward-looking statements are made only as of the date of this release. Freshpet undertakes no obligation to publicly update or revise any forward-looking statement because of new information, future events or otherwise, except as otherwise required by law. If we do update one or more forward-looking statements, no inference should be made that we will make additional updates with respect to those or other forward-looking statements.


Non-GAAP Financial Measures

Freshpet uses the following non-GAAP financial measures in its financial communications. These non-GAAP financial measures (collectively, “the non-GAAP financial measures”) should be considered as supplements to the GAAP reported measures, should not be considered replacements for, or superior to, the GAAP measures and may not be comparable to similarly named measures used by other companies.

 

Adjusted Gross Profit

 

Adjusted Gross Profit as a % of net sales (Adjusted Gross Margin)

 

Adjusted SG&A Adjusted SG&A as a % of net sales

 

EBITDA

 

Adjusted EBITDA

Adjusted Gross Profit: Freshpet defines Adjusted Gross Profit as Gross Profit before plant start-up expenses and processing and plant depreciation expense.

Adjusted SG&A Expenses: Freshpet defines Adjusted SG&A as SG&A expenses before non-cash items related to share-based compensation, leadership transition expenses, and fees related to a secondary offering.

EBITDA and Adjusted EBITDA: EBITDA represents net loss plus depreciation and amortization, interest expense, and income tax expense, and Adjusted EBITDA represents EBITDA plus loss on disposal of equipment, plant startup expense, share-based compensation, warrant fair valuation, secondary fees, leadership transition expenses, and launch expenses.

Management believes that the non-GAAP measures, are meaningful to investors because they provide a view of the Company with respect to ongoing operating results. The non-GAAP financial measures are shown as supplemental disclosures in this release because they are widely used by the investment community for analysis and comparative evaluation and provides additional metrics to evaluate the Company’s operations and, when considered with both the Company’s GAAP results and the reconciliation to the most comparable GAAP measures, provides a more complete understanding of the Company’s business than could be obtained absent this disclosure. The non-GAAP measures are not and should not be considered an alternative to the most comparable GAAP measures or any other figure calculated in accordance with GAAP, or as an indicator of operating performance. The Company’s calculation of the non-GAAP financial measures may differ from methods used by other companies. Management believes that the non-GAAP measures are important to an understanding of the Company's overall operating results in the periods presented. The non-GAAP

4


 

financial measures are not recognized in accordance with GAAP and should not be viewed as an alternative to GAAP measures of performance.

 

CONTACT

ICR

Katie Turner

646-277-1228

katie.turner@icrinc.com

Michael Fox

203-682-8218

Michael.fox@icrinc.com

 


5


 

 

FRESHPET INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

 

June 30,

2017

 

 

December 31,

2016

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

Cash and cash equivalents

$

675,184

 

 

$

3,908,177

 

Accounts receivable, net of allowance for doubtful accounts

 

11,514,646

 

 

 

8,886,790

 

Inventories, net

 

7,686,101

 

 

 

5,402,735

 

Prepaid expenses and other current assets

 

1,382,285

 

 

 

1,045,651

 

Total Current Assets

 

21,258,216

 

 

 

19,243,353

 

Property, plant and equipment, net

 

101,658,434

 

 

 

101,493,080

 

Deposits on equipment

 

3,583,799

 

 

 

3,620,444

 

Other assets

 

2,239,533

 

 

 

2,094,339

 

Total Assets

$

128,739,982

 

 

$

126,451,216

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

Accounts payable

 

7,579,513

 

 

 

6,884,155

 

Accrued expenses

 

5,073,975

 

 

 

4,531,139

 

Accrued warrants

 

632,072

 

 

 

253,391

 

Borrowings under Credit Facilities

 

7,500,000

 

 

 

7,000,000

 

Total Current Liabilities

$

20,785,560

 

 

$

18,668,685

 

Total Liabilities

$

20,785,560

 

 

$

18,668,685

 

STOCKHOLDERS' EQUITY:

 

 

 

 

 

 

 

Common stock — voting, $0.001 par value, 200,000,000 shares authorized,

       34,513,231 and 33,961,650 issued and outstanding on June 30, 2017 and

       December 31, 2016, respectively

 

34,513

 

 

 

33,961

 

Additional paid-in capital

 

305,180,732

 

 

 

299,477,706

 

Accumulated deficit

 

(197,260,823

)

 

 

(191,729,136

)

Total Stockholders'  Equity

 

107,954,422

 

 

 

107,782,531

 

Total Liabilities and Stockholders' Equity

$

128,739,982

 

 

$

126,451,216

 


6


 

FRESHPET INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

NET SALES

 

$

39,968,983

 

 

$

33,002,209

 

 

$

74,482,918

 

 

$

64,455,910

 

COST OF GOODS SOLD

 

 

21,799,146

 

 

 

18,090,405

 

 

 

40,509,804

 

 

 

34,656,218

 

GROSS PROFIT

 

 

18,169,837

 

 

 

14,911,804

 

 

 

33,973,114

 

 

 

29,799,692

 

SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES

 

 

19,996,958

 

 

 

17,886,746

 

 

 

38,540,706

 

 

 

34,373,829

 

LOSS FROM OPERATIONS

 

 

(1,827,121

)

 

 

(2,974,942

)

 

 

(4,567,592

)

 

 

(4,574,137

)

OTHER EXPENSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Expenses, net

 

 

(614,586

)

 

 

(93,768

)

 

 

(556,909

)

 

 

(134,637

)

Interest Expense

 

 

(189,701

)

 

 

(159,292

)

 

 

(365,679

)

 

 

(276,030

)

 

 

 

(804,287

)

 

 

(253,060

)

 

 

(922,588

)

 

 

(410,667

)

LOSS BEFORE INCOME TAXES

 

 

(2,631,408

)

 

 

(3,228,002

)

 

 

(5,490,180

)

 

 

(4,984,804

)

INCOME TAX EXPENSE

 

 

20,754

 

 

 

15,000

 

 

 

41,507

 

 

 

30,000

 

NET LOSS

 

 

(2,652,162

)

 

 

(3,243,002

)

 

 

(5,531,687

)

 

 

(5,014,804

)

NET LOSS ATTRIBUTABLE TO COMMON

  STOCKHOLDERS

 

$

(2,652,162

)

 

$

(3,243,002

)

 

$

(5,531,687

)

 

$

(5,014,804

)

NET LOSS PER SHARE ATTRIBUTABLE TO COMMON

  STOCKHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-BASIC

 

$

(0.08

)

 

$

(0.10

)

 

$

(0.16

)

 

$

(0.15

)

-DILUTED

 

$

(0.08

)

 

$

(0.10

)

 

$

(0.16

)

 

$

(0.15

)

WEIGHTED AVERAGE SHARES OF COMMON STOCK

  OUTSTANDING USED IN COMPUTING NET LOSS PER

  SHARE ATTRIBUTABLE TO COMMON

  STOCKHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-BASIC

 

 

34,287,006

 

 

 

33,554,395

 

 

 

34,138,251

 

 

 

33,545,837

 

-DILUTED

 

 

34,287,006

 

 

 

33,554,395

 

 

 

34,138,251

 

 

 

33,545,837

 


7


 

FRESHPET INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

 

 

For the Six Months Ended

 

 

June 30,

 

 

 

2017

 

 

 

2016

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net loss

$

(5,531,687

)

 

$

(5,014,804

)

Adjustments to reconcile net loss to net cash flows provided by operating activities:

 

 

 

 

 

 

 

Provision for loss on accounts receivable

 

47,568

 

 

 

10,403

 

Loss on disposal of equipment and deposits on equipment

 

90,873

 

 

 

158,612

 

Share-based compensation

 

2,159,510

 

 

 

2,671,418

 

Fair value adjustment for outstanding warrants

 

378,681

 

 

 

28,175

 

Change in reserve for inventory obsolescence

 

104,572

 

 

 

128,112

 

Depreciation and amortization

 

6,195,619

 

 

 

4,237,677

 

Amortization of deferred financing costs and loan discount

 

81,502

 

 

 

72,069

 

Changes in operating assets and liabilities

 

 

 

 

 

 

 

Accounts receivable

 

(2,675,424

)

 

 

(1,205,900

)

Inventories

 

(2,387,938

)

 

 

(1,139,291

)

Prepaid expenses and other current assets

 

(336,634

)

 

 

(562,498

)

Other assets

 

(147,201

)

 

 

(160,372

)

Accounts payable

 

1,369,961

 

 

 

1,534,916

 

Accrued expenses

 

542,836

 

 

 

2,685,756

 

Net cash flows provided by (used in) operating activities

 

(107,762

)

 

 

3,444,273

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Proceeds from maturities of short-term investments

 

 

 

 

3,250,000

 

Acquisitions of property, plant and equipment, software and deposits on equipment

 

(7,169,300

)

 

 

(21,248,425

)

Proceeds from sale of equipment

 

 

 

 

10,672

 

Net cash flows used in investing activities

 

(7,169,300

)

 

 

(17,987,753

)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Exercise of options to purchase common stock

 

3,544,069

 

 

 

233,156

 

Proceeds from borrowings under Credit Facilities

 

2,000,000

 

 

 

8,000,000

 

Repayment of borrowings under Credit Facilities

 

(1,500,000

)

 

 

 

Net cash flows provided by financing activities

 

4,044,069

 

 

 

8,233,156

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

(3,232,993

)

 

 

(6,310,324

)

CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR

 

3,908,177

 

 

 

8,029,413

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

$

675,184

 

 

$

1,719,089

 

 


8


 

FRESHPET INC. AND SUBSIDIARIES

RECONCILIATON BETWEEN GROSS PROFIT AND ADJUSTED GROSS PROFIT

(Unaudited)

(Amounts in thousands)

Certain totals may not sum due to rounding

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

Gross Profit (as reported)

 

$

18,170

 

 

$

14,912

 

 

$

33,973

 

 

$

29,800

 

 

Depreciation expense (a)

 

 

1,448

 

 

 

740

 

 

 

2,882

 

 

 

1,419

 

 

Plant start-up expenses and processing (b)

 

 

 

 

 

430

 

 

 

 

 

 

668

 

 

Adjusted Gross Profit

 

$

19,618

 

 

$

16,082

 

 

$

36,855

 

 

$

31,887

 

 

Adjusted Gross Profit as a % of Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Gross Profit

 

$

19,618

 

 

$

16,082

 

 

$

36,855

 

 

$

31,887

 

 

Net Sales

 

$

39,969

 

 

$

33,002

 

 

$

74,483

 

 

$

64,456

 

 

Adjusted Gross Profit as a % of Net Sales

 

 

49.1

%

 

 

48.7

%

 

 

49.5

%

 

 

49.5

%

 

 

(a)Represents non-cash depreciation expense included in Cost of Goods Sold.

(b)Represents additional operating costs incurred in 2016 in connection with the startup of our new manufacturing lines as part of the Freshpet Kitchens expansion project.


9


 

FRESHPET INC. AND SUBSIDIARIES

RECONCILIATON BETWEEN SG&A EXPENSES AND ADJUSTED SG&A EXPENSES

(Unaudited)

(Amounts in thousands)

Certain totals may not sum due to rounding

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

SG&A expenses (as reported)

 

$

19,997

 

 

$

17,887

 

 

$

38,541

 

 

$

34,374

 

 

Non-cash stock based compensation (a)

 

 

1,163

 

 

 

1,609

 

 

 

2,053

 

 

 

2,566

 

 

Leadership transition expenses (b)

 

 

 

 

 

1,580

 

 

 

 

 

 

1,580

 

 

Adjusted SG&A

 

$

18,834

 

 

$

14,698

 

 

$

36,488

 

 

$

30,228

 

 

Adjusted SG&A Expenses as a % of Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted SG&A Expenses

 

$

18,834

 

 

$

14,698

 

 

$

36,488

 

 

$

30,228

 

 

Net Sales

 

$

39,969

 

 

$

33,002

 

 

$

74,483

 

 

$

64,456

 

 

Adjusted SG&A as a % of Net Sales

 

 

47.1

%

 

 

44.5

%

 

 

49.0

%

 

 

46.9

%

 

 

a)

Represents non-cash stock based compensation expense.

 

b)

Represents costs detailed within our former Chief Executive Officer’s separation agreement as well as incremental costs associated with leadership transition.


10


 

FRESHPET INC. AND SUBSIDIARIES

RECONCILIATON BETWEEN NET INCOME/(LOSS) AND ADJUSTED EBITDA

(Unaudited)

(Amounts in thousands)

Certain totals may not sum due to rounding

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

(Dollars in thousands)

 

 

Net loss

 

$

(2,652

)

 

$

(3,243

)

 

$

(5,532

)

 

$

(5,015

)

 

Depreciation and amortization

 

 

3,146

 

 

 

2,166

 

 

 

6,195

 

 

 

4,237

 

 

Interest expense

 

 

190

 

 

 

159

 

 

 

366

 

 

 

276

 

 

Income tax expense

 

 

21

 

 

 

15

 

 

 

42

 

 

 

30

 

 

EBITDA

 

$

705

 

 

$

(903

)

 

$

1,071

 

 

$

(472

)

 

Loss on disposal of equipment

 

 

85

 

 

 

15

 

 

 

91

 

 

 

159

 

 

Launch expense (a)

 

 

675

 

 

 

588

 

 

 

1,430

 

 

 

1,310

 

 

Plant start-up expenses and processing (b)

 

 

 

 

 

430

 

 

 

 

 

 

668

 

 

Non-cash stock based compensation (c)

 

 

1,229

 

 

 

1,665

 

 

 

2,159

 

 

 

2,671

 

 

Warrant fair valuation (d)

 

 

487

 

 

 

86

 

 

 

379

 

 

 

28

 

 

Leadership transition expenses (e)

 

 

 

 

 

1,580

 

 

 

 

 

 

1,580

 

 

Adjusted EBITDA

 

$

3,181

 

 

$

3,461

 

 

$

5,130

 

 

$

5,944

 

 

(a)Represents new store marketing allowance of $1,000 for each store added to our distribution network as well as the non-capitalized freight costs associated with Freshpet Fridge replacements. The expense enhances the overall marketing spend to support our growing distribution network.

(b)Represents additional operating costs incurred in 2016 in connection with the start-up of our new manufacturing lines as part of the Freshpet Kitchens expansion project.

(c)Represents non-cash stock based compensation expense.

(d)Represents the change of fair value for the outstanding common stock warrants.

(e)Leadership Transition Expenses represent costs detailed within our former Chief Executive Officer’s separation agreement as well as incremental costs associated with leadership transition.

11

GRAPHIC 3 g201708071909106702266.jpg GRAPHIC begin 644 g201708071909106702266.jpg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