The Simply Good Foods Company Reports Fiscal Fourth Quarter and Full Fiscal Year 2025 Financial Results and Provides Fiscal Year 2026 Outlook
Fourth Quarter Summary:(1)
- Net sales of
$369.0 million versus$375.7 million - Net loss of
$12.4 million versus net income of$29.3 million - Loss per diluted share of
$0.12 versus earnings per diluted share of$0.29 - Adjusted Diluted Earnings per Share (“EPS”)(2) of
$0.46 versus$0.50 - Adjusted EBITDA(3)
$66.2 million versus$77.5 million
Fiscal Year 2026(4) Outlook:
- Net sales expected to range between -2% and +2% year-over-year
- Gross margins expected to decline between 100 and 150 basis points year-over-year
- Adjusted EBITDA expected to range between -4% and +1% year-over-year
“Fiscal year 2025 finished with solid results, with net sales up 9% on a reported basis and 3% Adjusted EBITDA growth. Organic net sales grew 3%, driven by continued strong double-digit consumption for both Quest and OWYN. We largely completed the integration of OWYN, invested meaningfully in our brands and capabilities despite inflationary pressures, and leveraged our strong cash flow to improve our balance sheet and return cash to shareholders," said
"Our outlook for fiscal year 2026 balances our long-term ambition, continued growth expectations for Quest and OWYN and the benefits from productivity, pricing and investments in our brands, against the two important challenges of reduced distribution for Atkins and cost pressures from inflation and tariffs. Even as we face these headwinds, we are taking the right actions for our portfolio, for the category, and for our Company to enable sustainable growth and to create shareholder value for years to come.”
Fourth Quarter 2025 Results(1)
Net sales of
Gross profit of
Operating expenses of
Net interest expense of
As part of the Company's process to evaluate the carrying value of our intangible assets, we recognized a
Net loss of
Adjusted EBITDA of
Reported loss per diluted share was
Adjusted Diluted EPS was
Fiscal Year 2025 Summary:
- Net sales were
$1,450.9 million versus$1,331.3 million - Net income of
$103.6 million versus$139.3 million - Earnings per diluted share of
$1.02 versus$1.38 - Adjusted Diluted EPS(2) of
$1.92 versus$1.83 - Adjusted EBITDA(3) of
$278.2 million versus$269.1 million
Net sales of
Gross profit of
Operating expenses of
One-time Business Transaction costs related to the OWYN Acquisition of
As part of the Company's process to evaluate the carrying value of our brands, we recognized a
Net interest expense of
Net income of
Adjusted EBITDA of
Reported earnings per diluted share of
Adjusted Diluted EPS was
Balance Sheet and Cash Flow
At the end of fiscal year 2025, the Company had cash of
Cash flow from operations was about
Share Repurchase Authorization
On
Fiscal Year 2026 Outlook
The Company anticipates the following in fiscal year 2026:
Net Sales expected to range between -2% and +2% year-over-year- Gross Margins expected to decline in a range of 100 to 150 basis points year-over-year
- Adjusted EBITDA(3) expected to range between -4% and +1% year-over-year
The Company's outlook assumes an increase in marketing spending for Quest and OWYN, including a significant increase in support for the OWYN brand intended to increase trial and build awareness. Management is focused on long-term growth for the total Company and will look to provide more fuel for growth should it find the opportunity to do so.
The Company expects the second half of the fiscal year to be stronger on both the top and bottom line than the first half. Continued innovation and distribution-driven net sales growth from Quest and OWYN across the year are expected to be offset by challenges for Atkins, with the timing of price elasticity and lapping of certain year-ago promotional events expected to reflect incremental headwinds to growth in the first half of the year.
Declines for gross margins and Adjusted EBITDA, and the phasing of profit growth for the year, are expected to primarily reflect the timing lag between elevated inflation and tariff expenses in the first half and the building benefits from productivity, pricing, and lower costs expected in the second half of the year. As a result, the Company expects year-over-year margin expansion and Adjusted EBITDA growth to begin in the third quarter and build through the end of the fiscal year.
The foregoing outlook assumes current economic conditions, consumer purchasing behavior and prevailing tariff rates remain generally consistent across the Company's fiscal year.
___________________________________
(1) All comparisons refer to the fourth quarter or full fiscal year ended
(2) Adjusted Diluted Earnings Per Share is a non-GAAP financial measure. The Company excludes acquisition-related costs, such as business transaction costs, integration expense and depreciation and amortization expense in calculating Adjusted Diluted Earnings Per Share. Please refer to “Reconciliation of Adjusted Diluted Earnings Per Share” in this press release for an explanation and reconciliation of this non-GAAP financial measure.
(3) Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") is a non-GAAP financial measure. Please refer to the “Reconciliation of EBITDA and Adjusted EBITDA” in this press release for an explanation and reconciliation of this non-GAAP financial measure.
(4) The Company does not provide a forward-looking reconciliation of expected Fiscal Year 2026 Adjusted EBITDA to Net Income, the most directly comparable GAAP financial measure, because we are unable to provide such a reconciliation without unreasonable effort due to the unavailability of reliable estimates for certain components of consolidated net income and the respective reconciliations, and the inherent difficulty of predicting what the changes in these components will be throughout the fiscal year. As these items may vary greatly between periods, we are unable to address the probable significance of the unavailable information, which could significantly affect our future financial results.
(5) "Organic" growth refers to growth for brands owned by
(6) Combined Quest, Atkins, and OWYN Circana MULO++C-store and Company unmeasured channel estimate for the 13-weeks ending
(7) Net Debt to Adjusted EBITDA is a non-GAAP financial measure which
Conference Call and Webcast Information
The Company will host a conference call with members of the executive management team to discuss these results today,
About
Investor Contact
Vice President, Investor Relations and
jlevine@simplygoodfoodsco.com
Forward Looking Statements
Certain statements made herein are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by or include words such as “will”, “expect”, “intends” or other similar words, phrases or expressions. These statements relate to future events or our future financial or operational performance and involve known and unknown risks, uncertainties and other factors that could cause our actual results, levels of activity, performance or achievement to differ materially from those expressed or implied by these forward-looking statements. We caution you that these forward-looking statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict. You should not place undue reliance on forward-looking statements. These statements reflect our current views with respect to future events, are based on assumptions and are subject to risks and uncertainties. These risks and uncertainties relate to, among other things, our ability to achieve our estimates of OWYN’s net sales and Adjusted EBITDA and our anticipated synergies from the OWYN Acquisition, our net leverage ratio post-acquisition, our Adjusted EPS post-acquisition, our ability to maintain OWYN personnel and effectively integrate OWYN, our operations being dependent on changes in consumer preferences and purchasing habits regarding our products, a global supply chain and effects of supply chain constraints and inflationary pressure on us and our contract manufacturers, our ability to continue to operate at a profit or to maintain our margins, the effect pandemics or other global disruptions on our business, financial condition and results of operations, the sufficiency of our sources of liquidity and capital, our ability to maintain current operation levels and implement our growth strategies, our ability to maintain and gain market acceptance for our products or new products, our ability to capitalize on attractive opportunities, our ability to respond to competition and changes in the economy including changes regarding inflation and increasing ingredient and packaging costs and labor challenges at our contract manufacturers and third party logistics providers, the amounts of or changes with respect to certain anticipated raw materials and other costs, difficulties and delays in achieving the synergies and cost savings in connection with acquisitions, changes in the business environment in which we operate including general financial, economic, capital market, regulatory and geopolitical conditions affecting us and the industry in which we operate, our ability to maintain adequate product inventory levels to timely supply customer orders, changes in taxes, tariffs, duties, governmental laws and regulations, the availability of or competition for other brands, assets or other opportunities for investment by us or to expand our business, competitive product and pricing activity, difficulties of managing growth profitably, the loss of one or more members of our management team, potential for increased costs and harm to our business resulting from unauthorized access of the information technology systems we use in our business, expansion of our wellness platform and other risks and uncertainties indicated in the Company’s Form 10-K, Form 10-Q, and Form 8-K reports (including all amendments to those reports) filed with the U.S. Securities and Exchange Commission from time to time. In addition, forward-looking statements provide the Company’s expectations, plans or forecasts of future events and views as of the date of this communication. Except as required by law, the Company undertakes no obligation to update such statements to reflect events or circumstances arising after such date and cautions investors not to place undue reliance on any such forward-looking statements. These forward-looking statements should not be relied upon as representing the Company’s assessments as of any date subsequent to the date of this communication.
Consolidated Balance Sheets (Unaudited, dollars in thousands, except share and per share data) |
||||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash | $ | 98,468 | $ | 132,530 | ||||
| Accounts receivable, net | 164,978 | 150,721 | ||||||
| Inventories | 167,217 | 142,107 | ||||||
| Prepaid expenses | 7,209 | 5,730 | ||||||
| Other current assets | 15,812 | 9,192 | ||||||
| Total current assets | 453,684 | 440,280 | ||||||
| Long-term assets: | ||||||||
| Property and equipment, net | 39,738 | 24,830 | ||||||
| Intangible assets, net | 1,261,603 | 1,336,466 | ||||||
| 589,974 | 591,687 | |||||||
| Other long-term assets | 51,046 | 42,881 | ||||||
| Total assets | $ | 2,396,045 | $ | 2,436,144 | ||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 78,298 | $ | 58,559 | ||||
| Accrued interest | 44 | 265 | ||||||
| Accrued expenses and other current liabilities | 46,219 | 49,791 | ||||||
| Total current liabilities | 124,561 | 108,615 | ||||||
| Long-term liabilities: | ||||||||
| Long-term debt, less current maturities | 249,066 | 397,485 | ||||||
| Deferred income taxes | 166,091 | 166,012 | ||||||
| Other long-term liabilities | 49,494 | 36,546 | ||||||
| Total liabilities | 589,212 | 708,658 | ||||||
| See commitments and contingencies (Note 11) | ||||||||
| Stockholders’ equity: | ||||||||
| Preferred stock, |
— | — | ||||||
| Common stock, |
1,037 | 1,025 | ||||||
| (129,337 | ) | (78,451 | ) | |||||
| Additional paid-in-capital | 1,346,687 | 1,319,686 | ||||||
| Retained earnings | 590,879 | 487,265 | ||||||
| Accumulated other comprehensive loss | (2,433 | ) | (2,039 | ) | ||||
| Total stockholders’ equity | 1,806,833 | 1,727,486 | ||||||
| Total liabilities and stockholders’ equity | $ | 2,396,045 | $ | 2,436,144 | ||||
Consolidated Statements of Income and Comprehensive Income (Unaudited, dollars in thousands, except share and per share data) |
||||||||||||||||
| 13-Weeks Ended | 14-Weeks Ended | 52-Weeks Ended | 53-Weeks Ended | |||||||||||||
| Net sales | $ | 369,041 | $ | 375,687 | $ | 1,450,920 | $ | 1,331,321 | ||||||||
| Cost of goods sold | 242,436 | 229,735 | 925,173 | 819,755 | ||||||||||||
| Gross profit | 126,605 | 145,952 | 525,747 | 511,566 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling and marketing | 32,411 | 40,832 | 134,282 | 143,929 | ||||||||||||
| General and administrative | 40,624 | 41,273 | 155,930 | 129,699 | ||||||||||||
| Depreciation and amortization | 4,421 | 4,206 | 16,900 | 16,917 | ||||||||||||
| Business transaction costs | — | 11,821 | 820 | 14,524 | ||||||||||||
| Loss on impairment | 60,928 | — | 60,928 | — | ||||||||||||
| Total operating expenses | 138,384 | 98,132 | 368,860 | 305,069 | ||||||||||||
| Income from operations | (11,779 | ) | 47,820 | 156,887 | 206,497 | |||||||||||
| Other income (expense): | ||||||||||||||||
| Interest income | 513 | 1,412 | 2,663 | 4,307 | ||||||||||||
| Interest expense | (4,150 | ) | (9,371 | ) | (23,249 | ) | (26,029 | ) | ||||||||
| (Loss) gain on foreign currency transactions | (79 | ) | 76 | (421 | ) | 267 | ||||||||||
| Other income | 3 | 900 | 23 | 1,008 | ||||||||||||
| Total other income (expense) | (3,713 | ) | (6,983 | ) | (20,984 | ) | (20,447 | ) | ||||||||
| Income before income taxes | (15,492 | ) | 40,837 | 135,903 | 186,050 | |||||||||||
| Income tax (benefit) expense | (3,135 | ) | 11,546 | 32,289 | 46,741 | |||||||||||
| Net (loss) income | $ | (12,357 | ) | $ | 29,291 | $ | 103,614 | $ | 139,309 | |||||||
| Other comprehensive income: | ||||||||||||||||
| Foreign currency translation, net of reclassification adjustments | 110 | 202 | (394 | ) | 554 | |||||||||||
| Comprehensive (loss) income | $ | (12,247 | ) | $ | 29,493 | $ | 103,220 | $ | 139,863 | |||||||
| (Loss) earnings per share | ||||||||||||||||
| Basic | $ | (0.12 | ) | $ | 0.29 | $ | 1.03 | $ | 1.39 | |||||||
| Diluted | $ | (0.12 | ) | $ | 0.29 | $ | 1.02 | $ | 1.38 | |||||||
| Weighted average shares outstanding: | ||||||||||||||||
| Basic | 100,419,463 | 100,144,460 | 100,695,181 | 99,929,196 | ||||||||||||
| Diluted | 100,997,903 | 101,355,223 | 101,510,772 | 101,281,888 | ||||||||||||
Consolidated Statements of Cash Flows (Unaudited, dollars in thousands) |
||||||||
| 52-Weeks Ended | 53-Weeks Ended | |||||||
| Operating activities | ||||||||
| Net income | $ | 103,614 | $ | 139,309 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 21,431 | 20,993 | ||||||
| Amortization of deferred financing costs and debt discount | 1,479 | 2,037 | ||||||
| Stock compensation expense | 15,273 | 18,421 | ||||||
| Loss on impairment | 60,928 | — | ||||||
| Estimated credit losses (recoveries) | 241 | (150 | ) | |||||
| Unrealized loss (gain) on foreign currency transactions | 421 | (267 | ) | |||||
| Deferred income taxes | 3 | 8,366 | ||||||
| Amortization of operating lease right-of-use asset | 6,863 | 6,991 | ||||||
| Other | 1,133 | 988 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | (14,682 | ) | 9,129 | |||||
| Inventories | (25,848 | ) | 13,726 | |||||
| Prepaid expenses | (1,507 | ) | 1,164 | |||||
| Other current assets | (6,894 | ) | 4,957 | |||||
| Accounts payable | 18,535 | (15,450 | ) | |||||
| Accrued interest | (221 | ) | (1,675 | ) | ||||
| Accrued expenses and other current liabilities | (3,591 | ) | 12,730 | |||||
| Other assets and liabilities | 1,279 | (5,565 | ) | |||||
| Net cash provided by operating activities | 178,457 | 215,704 | ||||||
| Investing activities | ||||||||
| Purchases of property and equipment | (20,542 | ) | (5,743 | ) | ||||
| Acquisition of business, net of cash acquired | 1,713 | (280,409 | ) | |||||
| Investments in intangible assets and other assets | (2,103 | ) | (730 | ) | ||||
| Net cash used in investing activities | (20,932 | ) | (286,882 | ) | ||||
| Financing activities | ||||||||
| Proceeds from option exercises | 12,917 | 4,293 | ||||||
| Tax payments related to issuance of restricted stock units | (3,236 | ) | (5,048 | ) | ||||
| Repurchase of common stock | (50,886 | ) | — | |||||
| Payments on finance lease obligations | — | (145 | ) | |||||
| Principal payments of long-term debt | (150,000 | ) | (135,000 | ) | ||||
| Proceeds from issuance of long-term debt | — | 250,000 | ||||||
| Cash received on repayment of note receivable | — | 3,000 | ||||||
| Deferred financing costs | — | (1,199 | ) | |||||
| Net cash (used in) provided by financing activities | (191,205 | ) | 115,901 | |||||
| Net (decrease) increase in cash | (33,680 | ) | 44,723 | |||||
| Effect of exchange rate on cash | (382 | ) | 92 | |||||
| Cash at beginning of period | 132,530 | 87,715 | ||||||
| Cash at end of period | $ | 98,468 | $ | 132,530 | ||||
The following is a summary of revenue disaggregated by geographic area and brand:
| 13-Weeks Ended | 14-Weeks Ended | 52-Weeks Ended | 53-Weeks Ended | ||||||||
| (In thousands) | |||||||||||
| Atkins | $ | 91,682 | $ | 121,131 | $ | 420,787 | $ | 491,986 | |||
| Quest | 233,169 | 216,961 | 863,614 | 777,394 | |||||||
| OWYN | 37,409 | 29,213 | 137,020 | 29,213 | |||||||
| 362,260 | 367,305 | 1,421,421 | 1,298,593 | ||||||||
| International(1) | 6,781 | 8,382 | 29,499 | 32,728 | |||||||
| Total | $ | 369,041 | $ | 375,687 | $ | 1,450,920 | $ | 1,331,321 | |||
| (1)The |
|||||||||||
Reconciliation of EBITDA and Adjusted EBITDA
EBITDA and Adjusted EBITDA. EBITDA and Adjusted EBITDA are non-GAAP financial measures commonly used in our industry and should not be construed as alternatives to net income as an indicator of operating performance or as alternatives to cash flow provided by operating activities as a measure of liquidity (each as determined in accordance with GAAP).
The following unaudited table provides a reconciliation of EBITDA and Adjusted EBITDA to its most directly comparable GAAP measure, which is net income, for the thirteen and fifty-two weeks ended
| (In thousands) |
13-Weeks Ended | 14-Weeks Ended | 52-Weeks Ended | 53-Weeks Ended | ||||||||||||
| Net (loss) income | $ | (12,357 | ) | $ | 29,291 | $ | 103,614 | $ | 139,309 | |||||||
| Interest income | (513 | ) | (1,412 | ) | (2,663 | ) | (4,307 | ) | ||||||||
| Interest expense | 4,150 | 9,371 | 23,249 | 26,029 | ||||||||||||
| Income tax (benefit) expense | (3,135 | ) | 11,546 | 32,289 | 46,741 | |||||||||||
| Depreciation and amortization | 5,951 | 5,122 | 21,431 | 20,993 | ||||||||||||
| EBITDA | (5,904 | ) | 53,918 | 177,920 | 228,765 | |||||||||||
| Loss on impairment | 60,928 | — | 60,928 | — | ||||||||||||
| Stock-based compensation expense | 2,454 | 5,212 | 15,273 | 18,421 | ||||||||||||
| Executive transition costs | — | 3,150 | — | 3,871 | ||||||||||||
| Business transaction costs | — | 11,821 | 820 | 14,524 | ||||||||||||
| Inventory step-up | — | 3,226 | 1,412 | 3,226 | ||||||||||||
| Integration expense | 8,744 | 588 | 20,856 | 588 | ||||||||||||
| Term loan transaction fees | — | — | 715 | — | ||||||||||||
| Other(1) | 17 | (464 | ) | 238 | (265 | ) | ||||||||||
| Adjusted EBITDA | $ | 66,239 | $ | 77,451 | $ | 278,162 | $ | 269,130 | ||||||||
| (1)Other items consist principally of exchange impact of foreign currency transactions and other expenses. | ||||||||||||||||
Reconciliation of Adjusted Diluted Earnings Per Share
Adjusted Diluted Earnings per Share. Adjusted Diluted Earnings per Share is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to diluted earnings per share as an indicator of operating performance.
The following unaudited tables below provide a reconciliation of Adjusted Diluted Earnings Per Share to its most directly comparable GAAP measure, which is diluted earnings per share, for the thirteen and fifty-two weeks ended
| 13-Weeks Ended | 14-Weeks Ended | 52-Weeks Ended | 53-Weeks Ended | |||||||||||||
| Diluted (loss) earnings per share | $ | (0.12 | ) | $ | 0.29 | $ | 1.02 | $ | 1.38 | |||||||
| Depreciation and amortization | 0.06 | 0.05 | 0.21 | 0.21 | ||||||||||||
| Loss on impairment | 0.60 | — | 0.60 | — | ||||||||||||
| Stock-based compensation expense | 0.02 | 0.05 | 0.15 | 0.18 | ||||||||||||
| Executive transition costs | — | 0.03 | — | 0.04 | ||||||||||||
| Business transaction costs | — | 0.12 | 0.01 | 0.14 | ||||||||||||
| Inventory step-up | — | 0.03 | 0.01 | 0.03 | ||||||||||||
| Integration expense | 0.09 | 0.01 | 0.21 | 0.01 | ||||||||||||
| Term loan transaction fees | — | — | 0.01 | — | ||||||||||||
| Tax effects of adjustments(1) | (0.19 | ) | (0.07 | ) | (0.30 | ) | (0.15 | ) | ||||||||
| Rounding(2) | — | (0.01 | ) | — | (0.01 | ) | ||||||||||
| Adjusted diluted earnings per share | $ | 0.46 | $ | 0.50 | $ | 1.92 | $ | 1.83 | ||||||||
| (1)This line item reflects the aggregate tax effect of all non-tax adjustments reflected in the preceding line items of the table. The tax effect of each adjustment is computed (i) by dividing the gross amount of the adjustment, as shown in the Adjusted EBITDA reconciliation, by the number of diluted weighted average shares outstanding for the applicable fiscal period and (ii) applying an overall assumed statutory tax rate of 25% for the thirteen and fifty-two weeks ended |
||||||||||||||||
| (2)Adjusted Diluted Earnings Per Share amounts are computed independently for each quarter. Therefore, the sum of the quarterly Adjusted Diluted Earnings Per Share amounts may not equal the year to date Adjusted Diluted Earnings Per Share amounts due to rounding. | ||||||||||||||||
Reconciliation of Net Debt to Adjusted EBITDA
Net Debt to Adjusted EBITDA. Net Debt to Adjusted EBITDA is a non-GAAP financial measure which
The following unaudited table below provides a reconciliation of Net Debt to Adjusted EBITDA as of
| (In thousands) | ||||
| Net Debt: | ||||
| Total debt outstanding under the Credit Agreement | $ | 250,000 | ||
| Less: cash and cash equivalents | (98,468 | ) | ||
| Net Debt as of |
$ | 151,532 | ||
| Adjusted EBITDA | $ | 278,162 | ||
| Net Debt to Adjusted EBITDA | 0.5 x | |||
Source: Simply Good Foods USA, Inc.
