Sovos Brands Reports Third Quarter 2023 Financial Results

Sector-Leading Top and Bottom-Line Results Fueled by 26% Volume Growthย 
Raoโ€™s Net Sales Grew 45% YoY Driven by Continued Household Penetration Gains

LOUISVILLE, Colo., Nov. 08, 2023 (GLOBE NEWSWIRE) -- Sovos Brands, Inc. (โ€œSovos Brandsโ€ or the โ€œCompanyโ€) (Nasdaq: SOVO), one of the fastest-growing food companies of scale in the United States, today reported financial results for its third quarter ended September 30, 2023.

Third Quarter Highlights:

  • Net sales of $257.9 million increased 23.5% year-over-year
  • Organic net sales growth of 29.5% was driven by 25.8% volume and 3.7% pricing growth1
  • Raoโ€™s net sales of $196.3 million increased 45.2% year-over-year, surpassing $700 million net sales on an LTM basis
    • Raoโ€™s sauce dollar consumption grew 37.9% year-over-year driven by a 340-basis point increase in household penetration YoY to 15.2% and 38.6% distribution growth2
    • Raoโ€™s franchise continued to expand its presence outside of sauce, with combined dollar consumption for the frozen, soup, and pasta categories up 42.8% year-over-year2
  • Gross margin increased 10-basis points to 29.7%; Adjusted gross margin3 decreased 10-basis points to 29.7%
  • Net income was $1.4 million or $0.01 per diluted share, impacted by one-time costs related to the pending merger with Campbellโ€™s; adjusted net income3 was $20.6 million or $0.20 per diluted share
  • Adjusted EBITDA3 of $39.0 million grew 32.2% year-over-year, inclusive of a 10.3% year-over-year combined increase in Marketing and R&D expense

โ€œSovos Brands delivered another exceptional quarter with 30% volume-led organic net sales growth and 32% adjusted EBITDA growthโ€, commented Todd Lachman, President and Chief Executive Officer. โ€œOur sector-leading results were fueled by continued strength in the Raoโ€™s franchise, which surpassed $700 million of LTM net sales and continued to make meaningful household penetration gains.โ€

Campbell Soup Company (โ€œCampbellโ€™sโ€) Merger Update
As disclosed in a Form 8-K filed on October 16, 2023, the Companyโ€™s merger with Campbellโ€™s was approved at a special meeting of the Companyโ€™s stockholders with 99.99% of voting stockholders in favor. The closing of the merger continues to be subject to various remaining closing conditions, including the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the โ€œHSR Actโ€). As disclosed in a Form 8-K filed on October 23, 2023, the Company and Campbellโ€™s each received a request for additional information (the โ€œSecond Requestโ€) from the U.S. Federal Trade Commission (โ€œFTCโ€) in connection with the agencyโ€™s review of the proposed merger. Issuance of the Second Request extends the waiting period under the HSR Act until 30 days after both the Company and Campbellโ€™s substantially comply with the Second Request, unless the waiting period is extended voluntarily by the parties or terminated earlier by the FTC. The Company now expects to complete this transaction in 2024 and will continue to engage with the FTC on its review with the objective of closing in mid-2024.

Summary of Reported (GAAP) and Adjusted3 Results

ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย 13 Weeks Endedย ย ย ย ย 39 Weeks Endedย ย ย ย 
ย September
30, 2023
ย September
24, 2022
ย ย Changeย September
30, 2023
ย September
24, 2022
ย ย Change
Net sales ($ millions)$257.9ย $208.9ย ย 23.5ย %ย $728.4ย $616.3ย ย ย 18.2%
Net income (loss) ($ millions)$1.4ย $1.5ย ย (2.6)%ย $14.7ย $(24.8)ย ย 159.2%
Net income (loss) margin (%)ย 0.6%ย 0.7%ย (10)bpsย ย 2.0%ย (4.0)%ย 600bps
Adjusted net income3$20.6ย $14.3ย ย 43.7ย %ย $56.1ย $40.8ย ย ย 37.6%
Diluted EPS$0.01ย $0.01ย ย โ€”ย %ย $0.14ย $(0.25)ย ย 156.0%
Adjusted diluted EPS3$0.20ย $0.14ย ย 42.9ย %ย $0.55ย $0.40ย ย ย 37.5%
Adjusted EBITDA3($ millions)$39.0ย $29.5ย ย 32.2ย %ย $110.1ย $82.8ย ย ย 33.0%
Adjusted EBITDA margin3(%)ย 15.1%ย 14.1%ย 100ย bpsย ย 15.1%ย 13.4ย %ย 170bps

Summary of Reported and Organic1 Net Sales Growth โ€“ Third Quarter and Year-to-Date 2023

ย ย ย ย ย ย ย ย ย ย ย 
ย 13 Weeks Ended September 30, 2023ย 
ย Reported
Net Sales
ย M&Aย Organic
Net Sales
ย Organic Net Sales Growth
Key Drivers
ย 
ย % Changeย Contributionย % Change1ย Volumeย Priceย 
Raoโ€™s45.2ย %ย ย 45.2ย %ย ย ย ย 
noosa0.6ย %ย ย 0.6ย %ย ย ย ย 
Michael Angeloโ€™s(12.0)%ย ย (12.0)%ย ย ย ย 
Total Net Sales23.5ย %6.0%29.5ย %25.8%3.7%


ย ย ย ย ย ย ย ย ย ย ย 
ย 39 Weeks Ended September 30, 2023ย 
ย Reported
Net Sales
ย M&Aย Organic
Net Sales
ย Organic Net Sales Growth
Key Drivers
ย 
ย % Changeย Contributionย % Change1ย Volumeย Priceย 
Raoโ€™s37.7ย %ย ย 37.7ย %ย ย ย ย 
noosa3.1ย %ย ย 3.1ย %ย ย ย ย 
Michael Angeloโ€™s(13.6)%ย ย (13.6)%ย ย ย ย 
Total Net Sales18.2ย %6.1%24.3ย %16.7%7.6%

Third Quarter 2023 Results

Net sales of $257.9 million increased 23.5% year-over-year. Organic net sales growth1 of 29.5% was driven by 25.8% volume and 3.7% price. Results reflect another robust performance from the Raoโ€™s franchise, which grew 45.2% year-over-year.

Gross profit of $76.5 million increased 23.7% versus the prior year period. Gross margin was 29.7%, up 10-basis points from the prior year period. Adjusted gross profit3 of $76.5 million increased 22.8% year-over-year supported by volume growth, productivity, and pricing. Adjusted gross margin3 was 29.7%, reflecting a 10-basis point decrease versus the prior year period. Pricing, productivity, and favorable mix from strong sauce growth were offset by inflation, as well as investments to support new product launches including Raoโ€™s frozen pizza.

Total operating expenses of $64.5 million increased 26.1% year-over-year, driven in part by $10.8 million of one-time expenses related to the pending merger with Campbellโ€™s. Adjusted operating expenses3 of $40.3 million increased 12.6% versus the prior year period, reflecting higher volume-driven selling expense, continued investments in talent and a 10.3% year-over-year increase in combined marketing and R&D investments.

Net interest expense was $8.6 million compared to $6.7 million in the prior year period due to higher interest rates.

Net income was $1.4 million, 0.6% of net sales, or $0.01 per diluted share. This compared to net income of $1.5 million, or $0.01 per diluted share in the prior year period. Adjusted net income3 was $20.6 million, or $0.20 per diluted share, as compared to adjusted net income of $14.3 million or $0.14 per diluted share in the prior year period.

Adjusted EBITDA3 of $39.0 million increased 32.2% versus the prior year period, benefitting from 22.8% growth for adjusted gross profit and adjusted operating expense leverage while reinvesting meaningfully into marketing and R&D. Adjusted EBITDA margin3 was 15.1%, up 100-basis points versus the prior year period.

Balance Sheet and Cash Flow Highlights

As of September 30, 2023, cash and cash equivalents were $202.5 million and total debt was $483.8 million, resulting in a net debt to last twelve months adjusted EBITDA3 ratio of 1.9x.

Cash from operating activities was $71.0 million in the 39-week period ended September 30, 2023, a $44.2 million increase as compared to the prior year period. Higher cash flow was driven by improved profitability and working capital. Year-to-date capital expenditures were $7.1 million.

Fiscal 2023 Outlook

Due to the pending merger with Campbellโ€™s, Sovos Brands will not be providing forward looking guidance.

Footnotes:
(1) Organic net sales and organic net sales growth are defined as reported net sales or reported net sales growth excluding, when they occur, the impact of a 53rd week of shipments, acquisitions and divestitures. For discussions of fiscal 2023 results and guidance, organic net sales growth excludes the impact of the Birch Benders divestiture and the 53rd week in the prior year.

(2) Source: Market performance refers to dollar sales and unit growth rates as reported by Circana MULO in the 13-week period ended October 1, 2023. Household penetration refers to data reported by Circana All Outlet for the 52-week period ended October 1, 2023.

(3) 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. 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.

Earnings Conference Call Details

Due to the pending merger with Campbellโ€™s, Sovos Brands will not be holding an earnings call. Press release materials are available publicly on the Investor Relations section of the Companyโ€™s website at ir.sovosbrands.com.

About Sovos Brands, Inc.
Sovos Brands, Inc. is a consumer-packaged food company focused on building disruptive growth brands that bring todayโ€™s consumers great tasting food that fits the way they live. The Companyโ€™s product offerings include a variety of pasta sauces, dry pasta, soups, frozen entrรฉes, frozen pizza and yogurts, all of which are sold in North America under the brand names Raoโ€™s, Michael Angeloโ€™s and noosa. All Sovos Brandsโ€™ 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:ย 
Joshua Levineย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
IR@sovosbrands.com

Media:
Lauren Armstrong
media@sovosbrands.com

Non-GAAP Financial Information

In addition to the Companyโ€™s results which are determined in accordance with generally accepted accounting principles in the United States (โ€œGAAPโ€), the Company believes the following non-GAAP measures presented in this press release are useful in evaluating its operating performance: EBITDA, Adjusted EBITDA, EBITDA margin, Adjusted EBITDA margin, adjusted gross profit, adjusted gross margin, 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, gain (loss) on foreign currency contracts, supply chain optimization costs, impairment of goodwill, transaction and integration costs and IPO readiness costs. EBITDA margin is determined by calculating theย percentage EBITDA is of net sales. Adjusted EBITDA margin is determined by calculating theย percentage Adjusted EBITDA is of net sales. Adjusted gross margin is determined by calculating the percentage of adjusted gross profit is of net sales. Adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted income tax (expense) and 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, gain (loss) on foreign currency contracts, supply chain optimization costs, impairment of goodwill, transaction and integration costs (including costs related to the pending merger with Campbellโ€™s), 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 investorsโ€™ 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 gross margin, 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 gross margin, 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 contains forward-looking statements within the meaning of the โ€œsafe harborโ€ provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to statements regarding the pending merger with Cambellโ€™s. These forward-looking statements are based on Sovos Brandsโ€™ current assumptions, expectations and beliefs and are subject to substantial risks, uncertainties, assumptions, and changes in circumstances that may cause Sovos Brandsโ€™ actual results, performance, or achievements to differ materially from those expressed or implied in any forward-looking statement.

With respect to the pending merger with Campbellโ€™s, these risks and uncertainties include, but are not limited to:

  • the timing to consummate the pending merger;
  • our ability to retain and hire key personnel and other employees, which could require us to use more expensive or less effective resources to support our business or otherwise adversely affect our business, financial condition and results of operations;
  • the risk that a condition to closing of the pending merger may not be satisfied or that the closing of the pending merger might otherwise not occur;
  • the risk that regulatory approval required for the pending merger is not obtained or is obtained subject to conditions that are not anticipated;
  • the diversion of management time on transaction-related issues; and
  • the risk that the pending merger and its announcement could have an adverse effect on the Companyโ€™s ability to retain third-party relationships and related talent.

These and other risks and uncertainties are more fully described in Sovos Brandsโ€™ filings with the Securities and Exchange Commission (the โ€œSECโ€), including in the section entitled โ€œRisk Factorsโ€ in its Annual Report on Form 10-K for the fiscal year ended December 31, 2022, its Quarterly Report on Form 10-Q for the quarter ended September 30, 2023 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 managementsโ€™ 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.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Amounts in thousands, except for share and per share data)
(Unaudited)
ย ย 13 Weeks Endedย 39 Weeks Ended
ย ย September 30,
2023
ย September 24,
2022
ย September 30,
2023
ย September 24,
2022
Net salesย $257,944ย ย $208,907ย ย $728,370ย ย $616,273ย 
Cost of salesย ย 181,451ย ย ย 147,090ย ย ย 510,358ย ย ย 445,525ย 
Gross profitย ย 76,493ย ย ย 61,817ย ย ย 218,012ย ย ย 170,748ย 
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย ย 
Selling, general and administrativeย ย 58,471ย ย ย 43,965ย ย ย 149,518ย ย ย 117,329ย 
Depreciation and amortizationย ย 6,039ย ย ย 7,209ย ย ย 18,023ย ย ย 21,612ย 
Impairment of goodwillย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 42,052ย 
Total operating expensesย ย 64,510ย ย ย 51,174ย ย ย 167,541ย ย ย 180,993ย 
Operating income (loss)ย ย 11,983ย ย ย 10,643ย ย ย 50,471ย ย ย (10,245)
Interest expense, netย ย 8,621ย ย ย 6,679ย ย ย 26,000ย ย ย 18,414ย 
Income (loss) before income taxesย ย 3,362ย ย ย 3,964ย ย ย 24,471ย ย ย (28,659)
Income tax (expense) benefitย ย (1,936)ย ย (2,500)ย ย (9,810)ย ย 3,895ย 
Net income (loss)ย $1,426ย ย $1,464ย ย $14,661ย ย $(24,764)
Earnings (loss) per share:ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย $0.01ย ย $0.01ย ย $0.14ย ย $(0.25)
Dilutedย $0.01ย ย $0.01ย ย $0.14ย ย $(0.25)
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 101,327,970ย ย ย 100,913,121ย ย ย 101,259,880ย ย ย 100,901,161ย 
Dilutedย ย 103,775,264ย ย ย 101,613,928ย ย ย 102,851,599ย ย ย 100,901,161ย 


SOVOS BRANDS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)
ย 
ย ย September 30, 2023ย December 31, 2022
ASSETSย ย ย ย ย ย 
CURRENT ASSETS:ย ย ย ย ย ย 
Cash and cash equivalentsย $202,524ย ย $138,654ย 
Accounts receivable, netย ย 96,962ย ย ย 87,695ย 
Inventories, netย ย 80,629ย ย ย 92,602ย 
Prepaid expenses and other current assetsย ย 7,326ย ย ย 11,974ย 
Total current assetsย ย 387,441ย ย ย 330,925ย 
Property and equipment, netย ย 62,955ย ย ย 64,317ย 
Operating lease right-of-use assetsย ย 11,482ย ย ย 13,332ย 
Goodwillย ย 395,399ย ย ย 395,399ย 
Intangible assets, netย ย 334,728ย ย ย 351,547ย 
Other long-term assetsย ย 1,420ย ย ย 3,279ย 
TOTAL ASSETSย $1,193,425ย ย $1,158,799ย 
ย ย ย ย ย ย ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย ย ย ย ย ย 
CURRENT LIABILITIES:ย ย ย ย ย ย 
Accounts payableย $54,395ย ย $49,264ย 
Accrued expensesย ย 70,523ย ย ย 69,571ย 
Current portion of long-term debtย ย 202ย ย ย 99ย 
Current portion of long-term operating lease liabilitiesย ย 3,045ย ย ย 3,308ย 
Total current liabilitiesย ย 128,165ย ย ย 122,242ย 
Long-term debt, net of debt issuance costsย ย 483,588ย ย ย 482,344ย 
Deferred income taxesย ย 60,032ย ย ย 63,644ย 
Long-term operating lease liabilitiesย ย 11,867ย ย ย 14,063ย 
Other long-term liabilitiesย ย 590ย ย ย 483ย 
TOTAL LIABILITIESย ย 684,242ย ย ย 682,776ย 
ย ย ย ย ย ย ย 
STOCKHOLDERSโ€™ EQUITY:ย ย ย ย ย ย 
Preferred Stockย ย โ€”ย ย ย โ€”ย 
Common Stockย ย 101ย ย ย 101ย 
Additional paid-in-capitalย ย 595,958ย ย ย 577,664ย 
Accumulated deficitย ย (88,630)ย ย (103,291)
Accumulated other comprehensive incomeย ย 1,754ย ย ย 1,549ย 
TOTAL STOCKHOLDERSโ€™ EQUITYย ย 509,183ย ย ย 476,023ย 
TOTAL LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย $1,193,425ย ย $1,158,799ย 


SOVOS BRANDS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
ย 
ย ย 39 Weeks Ended
ย ย September 30, 2023ย September 24, 2022
Operating activitiesย ย ย ย ย ย 
Net income (loss)ย $14,661ย ย $(24,764)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:ย ย ย ย ย ย 
Depreciation and amortizationย ย 25,483ย ย ย 29,184ย 
Equity-based compensation expenseย ย 18,294ย ย ย 13,240ย 
Loss on foreign currency contractsย ย 1,278ย ย ย 3,255ย 
Non-cash interest expenseย ย 646ย ย ย โ€”ย 
Deferred income taxesย ย (3,675)ย ย (11,674)
Amortization of debt issuance costsย ย 949ย ย ย 949ย 
Non-cash operating lease expenseย ย 1,850ย ย ย 1,818ย 
Provision for excess and obsolete inventoryย ย 2,663ย ย ย 2,350ย 
Loss on disposal of property and equipmentย ย 296ย ย ย โ€”ย 
Impairment of goodwillย ย โ€”ย ย ย 42,052ย 
Changes in operating assets and liabilities:ย ย ย ย ย ย 
Accounts receivable, netย ย (9,267)ย ย (13,234)
Inventories, netย ย 9,309ย ย ย (34,823)
Prepaid expenses and other current assetsย ย 363ย ย ย 215ย 
Other long-term assetsย ย 32ย ย ย 372ย 
Accounts payableย ย 5,276ย ย ย 14,674ย 
Accrued expensesย ย 5,212ย ย ย 5,504ย 
Other long-term liabilitiesย ย 109ย ย ย 38ย 
Operating lease liabilitiesย ย (2,459)ย ย (2,386)
Net cash provided by operating activitiesย ย 71,020ย ย ย 26,770ย 
Investing activitiesย ย ย ย ย ย 
Purchases of property and equipmentย ย (7,077)ย ย (10,939)
Net cash (used in) investing activitiesย ย (7,077)ย ย (10,939)
Financing activitiesย ย ย ย ย ย 
Repayments of capital lease obligationsย ย (73)ย ย (59)
Net cash (used in) financing activitiesย ย (73)ย ย (59)
Net increase in cash and cash equivalentsย ย 63,870ย ย ย 15,772ย 
Cash and cash equivalents at beginning of periodย ย 138,654ย ย ย 66,154ย 
Cash and cash equivalents at end of periodย $202,524ย ย $81,926ย 


SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
ย 
ย ย 13 Weeks Endedย 39 Weeks Ended
(In thousands)ย September
30, 2023
ย % of
Netย sales
ย September
24, 2022
ย % of
Netย sales
ย September
30, 2023
ย % of
Netย sales
ย September
24, 2022
ย % of
Netย sales
Net income (loss)(1)ย $1,426ย ย 0.6ย %ย $1,464ย ย 0.7ย %ย $14,661ย ย 2.0ย %ย $(24,764)ย (4.0)%
Interest expense, netย ย 8,621ย ย 3.3ย ย ย ย 6,679ย ย 3.2ย ย ย ย 26,000ย ย 3.6ย ย ย ย 18,414ย ย 3.0ย ย 
Income tax (expense) benefitย ย (1,936)ย (0.8)ย ย ย (2,500)ย (1.2)ย ย ย (9,810)ย (1.3)ย ย ย 3,895ย ย 0.6ย ย 
Depreciation and amortizationย ย 8,450ย ย 3.3ย ย ย ย 9,804ย ย 4.7ย ย ย ย 25,483ย ย 3.5ย ย ย ย 29,184ย ย 4.7ย ย 
EBITDA(1)ย ย 20,433ย ย 8.0ย ย ย ย 20,447ย ย 9.8ย ย ย ย 75,954ย ย 10.4ย ย ย ย 18,939ย ย 3.1ย ย 
Non-cash equity-based compensation(2)ย ย 6,367ย ย 2.4ย ย ย ย 4,606ย ย 2.2ย ย ย ย 18,294ย ย 2.5ย ย ย ย 13,240ย ย 2.1ย ย 
Non-recurring costs(3)ย ย 341ย ย 0.1ย ย ย ย 1,211ย ย 0.6ย ย ย ย 2,375ย ย 0.3ย ย ย ย 3,611ย ย 0.6ย ย 
Loss on foreign currency contracts(4)ย ย 1,080ย ย 0.4ย ย ย ย 2,758ย ย 1.3ย ย ย ย 1,278ย ย 0.2ย ย ย ย 3,255ย ย 0.5ย ย 
Supply chain optimization(5)ย ย โ€”ย ย โ€”ย ย ย ย 497ย ย 0.2ย ย ย ย 128ย ย โ€”ย ย ย ย 1,291ย ย 0.2ย ย 
Impairment of goodwill(6)ย ย โ€”ย ย โ€”ย ย ย ย โ€”ย ย โ€”ย ย ย ย โ€”ย ย โ€”ย ย ย ย 42,052ย ย 6.8ย ย 
Transaction and integration costs(7)ย ย 10,802ย ย 4.2ย ย ย ย โ€”ย ย โ€”ย ย ย ย 12,115ย ย 1.7ย ย ย ย 59ย ย โ€”ย ย 
Initial public offering readiness(8)ย ย โ€”ย ย โ€”ย ย ย ย โ€”ย ย โ€”ย ย ย ย โ€”ย ย โ€”ย ย ย ย 384ย ย 0.1ย ย 
Adjusted EBITDA(1)ย $39,023ย ย 15.1ย %ย $29,519ย ย 14.1ย %ย $110,144ย ย 15.1ย %ย $82,831ย ย 13.4ย %



(1)ย 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)ย Consists of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, non-employee directors and employees.
(3)ย Consists of costs for professional fees related to organizational optimization and capital markets activities.
(4)ย Consists of unrealized loss on foreign currency contracts.
(5)ย 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)ย Consists of expenses for impairment of goodwill.
(7)ย Consists of costs associated with the pending merger, the divestiture of theย Birch Bendersย brand and certain related assets and other potential transactions.
(8)ย Consists of costs associated with building the organizational infrastructure to support a public company environment.


SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
ย 
ย ย 13 Weeks Ended
(In thousands, except share and per share data)ย September 30, 2023ย 
ย ย Gross
profit
ย Operating
expenses
ย Operating
income
ย Interest
expense,
net
ย Income
tax
(expense)
ย Net incomeย 
As reported (GAAP)ย $76,493ย $64,510ย ย $11,983ย $8,621ย $(1,936)ย $1,426ย ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-cash equity-based compensation(1)ย ย โ€”ย ย (6,367)ย ย 6,367ย ย โ€”ย ย โ€”ย ย ย 6,367ย ย 
Non-recurring costs(2)ย ย โ€”ย ย (341)ย ย 341ย ย โ€”ย ย โ€”ย ย ย 341ย ย 
Loss on foreign currency contracts(3)ย ย โ€”ย ย (1,080)ย ย 1,080ย ย โ€”ย ย โ€”ย ย ย 1,080ย ย 
Transaction and integration costs(6)ย ย โ€”ย ย (10,802)ย ย 10,802ย ย โ€”ย ย โ€”ย ย ย 10,802ย ย 
Acquisition amortization(8)ย ย โ€”ย ย (5,607)ย ย 5,607ย ย โ€”ย ย โ€”ย ย ย 5,607ย ย 
Tax effect of adjustments(9)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (4,855)ย ย (4,855)ย 
One-time tax (expense) items(10)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (218)ย ย (218)ย 
As adjustedย $76,493ย $40,313ย ย $36,180ย $8,621ย $(7,009)ย $20,550ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
As adjusted (% of net sales)ย ย 29.7%(11)ย 15.6ย %ย 14.0%ย 3.3%ย (2.7)%ย 8.0ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings per share:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.01ย ย 
Adjusted Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.20ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted for net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 103,775,264ย ย 
Diluted for adjusted net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 103,775,264ย ย 


SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
ย 
ย ย ย ย 13 Weeks Ended
(In thousands, except share and per share data)ย September 24, 2022ย 
ย ย ย Gross
profit
ย ย Operating
expenses
ย ย Operating
income
ย ย Interest
expense,
net
ย ย Income
tax
(expense)
ย ย Net incomeย ย 
As reported (GAAP)ย $ 61,817ย $ 51,174ย ย $ 10,643ย $ 6,679ย $ (2,500)ย $ 1,464ย ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-cash equity-based compensation(1)ย ย โ€”ย ย (4,606)ย ย 4,606ย ย โ€”ย ย โ€”ย ย ย 4,606ย ย 
Non-recurring costs(2)ย ย โ€”ย ย (1,211)ย ย 1,211ย ย โ€”ย ย โ€”ย ย ย 1,211ย ย 
Loss on foreign currency contracts(3)ย ย โ€”ย ย (2,758)ย ย 2,758ย ย โ€”ย ย โ€”ย ย ย 2,758ย ย 
Supply chain optimization(4)ย ย 497ย ย โ€”ย ย ย 497ย ย โ€”ย ย โ€”ย ย ย 497ย ย 
Acquisition amortization(8)ย ย โ€”ย ย (6,810)ย ย 6,810ย ย โ€”ย ย โ€”ย ย ย 6,810ย ย 
Tax effect of adjustments(9)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (3,021)ย ย (3,021)ย 
One-time tax (expense) items(10)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (26)ย ย (26)ย 
As adjustedย $ 62,314ย $ 35,789ย ย $ 26,525ย $ 6,679ย $ (5,547)ย $ 14,299ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
As adjusted (% of net sales)ย ย 29.8%(11)ย ย ย 17.1ย %ย ย ย 12.7%ย ย ย 3.2%ย ย ย (2.7)%ย ย ย 6.8ย %ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings per share:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.01ย ย 
Adjusted Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.14ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted for net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 101,613,927ย ย 
Diluted for adjusted net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 101,613,927ย ย 


SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
ย ย 39 Weeks Endedย 
(In thousands, except share and per share data)ย September 30, 2023ย 
ย ย Gross
profit
ย Operating
expenses
ย Operating
income
ย Interest
expense,
net
ย Income
tax
(expense)
ย Net incomeย 
As reported (GAAP)ย $218,012ย $167,541ย ย $50,471ย $26,000ย $(9,810)ย $14,661ย ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-cash equity-based compensation(1)ย ย โ€”ย ย (18,294)ย ย 18,294ย ย โ€”ย ย โ€”ย ย ย 18,294ย ย 
Non-recurring costs(2)ย ย โ€”ย ย (2,375)ย ย 2,375ย ย โ€”ย ย โ€”ย ย ย 2,375ย ย 
Loss on foreign currency contracts(3)ย ย โ€”ย ย (1,278)ย ย 1,278ย ย โ€”ย ย โ€”ย ย ย 1,278ย ย 
Supply chain optimization(4)ย ย 128ย ย โ€”ย ย ย 128ย ย โ€”ย ย โ€”ย ย ย 128ย ย 
Transaction and integration costs(6)ย ย 150ย ย (11,965)ย ย 12,115ย ย โ€”ย ย โ€”ย ย ย 12,115ย ย 
Acquisition amortization(8)ย ย โ€”ย ย (16,819)ย ย 16,819ย ย โ€”ย ย โ€”ย ย ย 16,819ย ย 
Tax effect of adjustments(9)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (9,189)ย ย (9,189)ย 
One-time tax (expense) items(10)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (373)ย ย (373)ย 
As adjustedย $218,290ย $116,810ย ย $101,480ย $26,000ย $(19,372)ย $56,108ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
As adjusted (% of net sales)ย ย 30.0%(11)ย 16.0ย %ย 13.9%ย 3.6%ย (2.7)%ย 7.7ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings per share:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.14ย ย 
Adjusted Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.55ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted for net lossย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 102,851,599ย ย 
Diluted for adjusted net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 102,851,599ย ย 


SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
ย 
ย ย 39 Weeks Ended
(In thousands, except share and per share data)ย September 24, 2022ย 
ย ย Gross
profit
ย Operating
expenses
ย Operating
income
(loss)
ย Interest
expense,
net
ย Income tax
(expense)
benefit
ย Net income
(loss)
ย 
As reported (GAAP)ย $170,748ย $180,993ย ย $(10,245)ย $18,414ย $3,895ย ย $(24,764)ย 
Adjustments:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Non-cash equity-based compensation(1)ย ย โ€”ย ย (13,240)ย ย 13,240ย ย ย โ€”ย ย โ€”ย ย ย 13,240ย ย 
Non-recurring costs(2)ย ย โ€”ย ย (3,611)ย ย 3,611ย ย ย โ€”ย ย โ€”ย ย ย 3,611ย ย 
Loss on foreign currency contracts(3)ย ย โ€”ย ย (3,255)ย ย 3,255ย ย ย โ€”ย ย โ€”ย ย ย 3,255ย ย 
Supply chain optimization(4)ย ย 1,291ย ย โ€”ย ย ย 1,291ย ย ย โ€”ย ย โ€”ย ย ย 1,291ย ย 
Impairment of goodwill(5)ย ย โ€”ย ย (42,052)ย ย 42,052ย ย ย โ€”ย ย โ€”ย ย ย 42,052ย ย 
Transaction and integration costs(6)ย ย โ€”ย ย (59)ย ย 59ย ย ย โ€”ย ย โ€”ย ย ย 59ย ย 
Initial public offering readiness(7)ย ย โ€”ย ย (384)ย ย 384ย ย ย โ€”ย ย โ€”ย ย ย 384ย ย 
Acquisition amortization(8)ย ย โ€”ย ย (20,429)ย ย 20,429ย ย ย โ€”ย ย โ€”ย ย ย 20,429ย ย 
Tax effect of adjustments(9)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย (8,472)ย ย (8,472)ย 
One-time tax (expense) items(10)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย (10,302)ย ย (10,302)ย 
As adjustedย $172,039ย $97,963ย ย $74,076ย ย $18,414ย $(14,879)ย $40,783ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
As adjusted (% of net sales)ย ย 27.9%(11)ย 15.9ย %ย 12.0ย %ย 3.0%ย (2.4)%ย 6.6ย %
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings (loss) per share:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย (0.25)ย 
Adjusted Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.40ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Diluted for net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 100,901,161ย ย 
Diluted for adjusted net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 101,226,086ย ย 

(1) Consists of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, non-employee directors and employees.
(2) Consists of costs for professional fees related to organizational optimization and capital markets activities.
(3) Consists of unrealized 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 expenses for impairment of goodwill.
(6) Consists of costs associated with the pending merger, the divestiture of the Birch Benders brand and certain related assets and other potential transactions.
(7) Consists of costs 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, costs associated with the pending merger, removal for remeasurement of deferred taxes related to intangibles for changes in deferred rate, the removal of the tax effect of non-deductible transaction costs and the removal of the excess tax benefits related to equity-based compensation vesting.
(11) Adjusted gross profit as a percentage of net sales is also referred to as adjusted gross margin.

SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)
ย 
ย ย 13 Weeks Endedย ย 39 Weeks Endedย 
(In thousands)ย September 30, 2023ย ย September 24, 2022ย ย September 30, 2023ย ย September 24, 2022ย 
Reported income tax (expense) benefitย $(1,936)ย ย $(2,500)ย ย $(9,810)ย ย $3,895ย ย 
Non-cash equity-based compensation(1)ย ย (847)ย ย ย (393)ย ย ย (847)ย ย ย (1,095)ย 
Non-recurring costs(2)ย ย (218)ย ย ย 42ย ย ย ย (815)ย ย ย (399)ย 
Loss on foreign currency contracts(3)ย ย โ€”ย ย ย ย (613)ย ย ย โ€”ย ย ย ย (807)ย 
Supply chain optimization(4)ย ย 4ย ย ย ย (197)ย ย ย (27)ย ย ย (319)ย 
Impairment of goodwill(5)ย ย โ€”ย ย ย ย โ€”ย ย ย ย โ€”ย ย ย ย (10,276)ย 
Transaction and integration costs(6)ย ย (2,588)ย ย ย (1)ย ย ย (2,898)ย ย ย (15)ย 
Initial public offering readiness(7)ย ย โ€”ย ย ย ย (1)ย ย ย โ€”ย ย ย ย (448)ย 
Acquisition amortization(8)ย ย (1,424)ย ย ย (1,884)ย ย ย (4,975)ย ย ย (5,415)ย 
Adjusted income tax (expense)ย $(7,009)ย ย $(5,547)ย ย $(19,372)ย ย $(14,879)ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Reported effective tax rateย ย 57.6ย %ย ย 63.1ย %ย ย 40.1ย %ย ย 13.6ย %
Non-cash equity-based compensation(1)ย ย (5.4)ย ย ย (4.9)ย ย ย (1.3)ย ย ย 0.7ย ย 
Non-recurring costs(2)ย ย (1.4)ย ย ย 0.5ย ย ย ย (1.2)ย ย ย 0.3ย ย 
Loss on foreign currency contracts(3)ย ย โ€”ย ย ย ย (7.6)ย ย ย โ€”ย ย ย ย 0.5ย ย 
Supply chain optimization(4)ย ย โ€”ย ย ย ย (2.4)ย ย ย โ€”ย ย ย ย 0.2ย ย 
Impairment of goodwill(5)ย ย โ€”ย ย ย ย โ€”ย ย ย ย โ€”ย ย ย ย 6.7ย ย 
Transaction and integration costs(6)ย ย (16.4)ย ย ย โ€”ย ย ย ย (4.4)ย ย ย โ€”ย ย 
Initial public offering readiness(7)ย ย โ€”ย ย ย ย โ€”ย ย ย ย โ€”ย ย ย ย 0.3ย ย 
Acquisition amortization(8)ย ย (9.0)ย ย ย (23.3)ย ย ย (7.5)ย ย ย 3.5ย ย 
Adjusted effective tax rateย ย 25.4ย %ย ย 25.4ย %ย ย 25.7ย %ย ย 25.8ย %

(1) Tax effect adjustment of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, non-employee directors and employees.
(2) Tax effect adjustment of professional fees related to organizational optimization and costs for capital markets activities.
(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 costs associated with the pending merger, the divestiture of the Birch Benders brand and certain related assets and other potential transactions.
(7) Tax effect adjustment of costs 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

Recent Quotes

View More
Symbol Price Change (%)
AMZN  234.42
+0.54 (0.23%)
AAPL  286.19
+3.09 (1.09%)
AMD  215.24
-4.52 (-2.06%)
BAC  53.19
-0.05 (-0.09%)
GOOG  316.02
+0.90 (0.29%)
META  647.10
+6.23 (0.97%)
MSFT  490.00
+3.26 (0.67%)
NVDA  181.46
+1.54 (0.86%)
ORCL  201.10
+0.16 (0.08%)
TSLA  429.24
-0.90 (-0.21%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article