Sovos Brands Reports First Quarter 2023 Financial Results

Continued Volume-Led Growth Driven by Raoโ€™s Provides Strong Start to Fiscal 2023

Raising Full Year Net Sales and Adjusted EBITDA Guidance

LOUISVILLE, Colo., May 10, 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 first quarter ended April 1, 2023.

Highlights:

  • Net sales of $252.8 million increased 20.4% year-over-year
  • Organic net sales growth of 26.7% was driven by 15.6% volume and 11.1% pricing growth1
  • Raoโ€™s net sales of $189.2 million exceeded expectations, increasing 37.7% year-over-year, continuing its rapid march towards annual net sales of $1 billion and beyond
    • Raoโ€™s sauce dollar consumption increased 21.5% versus the prior year driven by 21.9% distribution growth and a 120-basis point increase in household penetration to 12.9%2
    • Raoโ€™s sauce achieved #1 dollar share in the food channel in Q1 for the first time2
    • Raoโ€™s franchise outside of sauce โ€“ frozen, soup, and pasta โ€“ grew combined dollar consumption 46.4% year-over-year2
  • Gross margin increased 230-basis points to 28.0%; Adjusted gross margin increased 210-basis points to 28.1%
  • Net income was $7.8 million or $0.08 per diluted share; adjusted net income3 was $18.1 million or $0.18 per diluted share
  • Adjusted EBITDA3 of $36.0 million grew 30.2% year-over-year
  • Marketing and R&D increased a combined 26.9% year-over-year
  • Raising fiscal 2023 guidance for net sales to $935-$955 million and adjusted EBITDA to $136-$141 million

โ€œSovos Brands delivered another exceptional quarter, with 27% volume-led organic net sales growth and 30% adjusted EBITDA growth,โ€ commented Todd Lachman, President and Chief Executive Officer. โ€œWe are updating our guidance to reflect the continued strong momentum we are seeing in the Raoโ€™s Megabrand, which meaningfully outperformed our expectations in Q1 while achieving the largest quarterly household penetration gain in three years. Weโ€™re also thrilled to report that Raoโ€™s sauce achieved the #1 share in the food channel in the quarter for the first time ever. We will continue to invest in brand building, talent and capabilities to support our sector-leading growth and maximize long-term shareholder value.โ€

Summary of Reported (GAAP) and Adjusted3 First Quarter 2023 Results

ย ย ย ย ย ย ย ย ย ย ย 
ย 13 Weeks Endedย 13 Weeks Endedย ย ย ย ย 
ย April 1, 2023ย March 26, 2022ย ย ย ย Changeย ย ย 
Net sales ($ millions)$252.8ย $209.9ย ย 20.4%ย 
Net income ($ millions)$7.8ย $4.1ย ย 93.4%ย 
Net income margin (%)ย 3.1%ย 1.9%ย 120bpsย 
Adjusted net income3$18.1ย $13.8ย ย 31.5%ย 
Diluted EPS$0.08ย $0.04ย ย 100.0%ย 
Adjusted diluted EPS3$0.18ย $0.14ย ย 28.6%ย 
Adjusted EBITDA3($ millions)$36.0ย $27.6ย ย 30.2%ย 
Adjusted EBITDA margin3(%)ย 14.2%ย 13.2%ย 100bpsย 

Summary of Reported and Organic1 YoY Net Sales Growth

ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย 13 Weeks Ended April 1, 2023ย 
ย ย Reported
Net Sales
ย ย M&Aย ย Organic
Net Sales
ย ย Organic Net Sales Growth
Key Drivers
ย 
ย ย % Changeย ย Contributionย ย % Change1ย ย Volumeย ย ย ย Priceย 
Raoโ€™sย 37.7ย %ย ย %ย 37.7ย %ย ย ย ย ย ย 
noosaย 8.2ย %ย ย %ย 8.2ย %ย ย ย ย ย ย 
Michael Angeloโ€™sย (5.6)%ย ย %ย (5.6)%ย ย ย ย ย ย 
Total Net Salesย 20.4ย %ย 6.3%ย 26.7ย %ย 15.6%ย 11.1%

First Quarter 2023 Results

Net sales of $252.8 million represented a year-over-year increase of $42.9 million, or 20.4%. Organic net sales growth1 of 26.7% was driven by 15.6% volume and 11.1% price. Results reflect better-than-expected performance from the Raoโ€™s Megabrand and a strong quarter for noosa, which generated 37.7% and 8.2% growth, respectively. Raoโ€™s net sales growth was primarily attributable to strong consumption growth, which accelerated throughout the quarter, benefitting from substantial household penetration gains as a result of accelerated distribution growth and stepped-up brand-building investments.

Gross profit of $70.8 million increased by $16.9 million or 31.4% versus the prior year period. Gross margin was 28.0% versus 25.7% in the prior year period. Adjusted gross profit3 of $71.1 million increased by $16.6 million or 30.4% versus the prior year period supported by volume growth, pricing and productivity. Adjusted gross margin3 was 28.1%, reflecting a 210-basis point increase versus the prior year period, benefitting from pricing and productivity, as well as favorable mix driven by sauce growth.

Total operating expenses of $49.4 million increased by $8.3 million or 20.1% versus the prior year period. Adjusted operating expenses3 of $38.0 million increased by $8.4 million, or 28.3%, versus the prior year period, reflecting 26.9% year-over-year growth of combined marketing and R&D investments along with further support for our talent and capabilities.

Net interest expense was $8.7 million compared to $6.0 million in the prior year period due to higher interest rates.

Net income was $7.8 million, 3.1% of net sales, or $0.08 per diluted share. This compared to net income of $4.1 million, or $0.04 per diluted share in the prior year period. Adjusted net income3 was $18.1 million, or $0.18 per diluted share, as compared to adjusted net income of $13.8 million or $0.14 per diluted share in the prior year period.

Adjusted EBITDA3 of $36.0 million increased $8.3 million or 30.2% versus the prior year period, inclusive of substantially higher combined marketing and R&D, up 26.9% year-over-year. Adjusted EBITDA margin3 was 14.2% versus 13.2% in the prior year period.

Balance Sheet and Cash Flow Highlights

As of April 1, 2023, cash and cash equivalents were $153.6 million and total debt was $482.7 million, resulting in a net debt to last twelve months adjusted EBITDA3 ratio of 2.6x.

Cash from operating activities was $17.2 million in the first quarter, a $6.0 million increase as compared to $11.2 million in the prior year. Higher cash flow was driven by strong net sales growth, margin expansion and improved working capital. Capital expenditures were $2.2 million in the quarter.

Fiscal 2023 Outlook

The Company is raising its previously provided guidance ranges for net sales and adjusted EBITDA3.

ย ย ย 
ย ย ย 
Net salesย $935-$955 million
Adjusted EBITDAย $136-$141 million

Guidance reflects 14% to 17% organic net sales growth1 as compared to fiscal 2022 organic net sales of $818.9 million, set forth below, and adjusted EBITDA3 growth of 13% to 18%.

ย ย ย ย ย ย 
ย ย ย Net Sales
(In millions)ย ย ย Fiscal Year 2022
Reported Net Salesย ย ย $878.4ย 
Less:ย ย ย ย ย 
53rd Week4ย ย ย ย (18.3)
Divestiture5ย ย ย ย (41.2)
Organic Net Sales ย ย ย $818.9ย 

Sovos Brands cannot provide a reconciliation between its forecasted adjusted EBITDA3 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 Companyโ€™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 Companyโ€™s public filings.

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 April 2, 2023. Household penetration refers to data reported by Circana All Outlet for the 52-week period ended April 2, 2023 compared to the 52-week period ended March 20, 2022.

(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.

(4) Reflects net sales generated by the Raoโ€™s, Michael Angeloโ€™s and noosa brands in the 53rd week of Fiscal 2022.

(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 Companyโ€™s website at ir.sovosbrands.com. Those interested in participating in the live call can dial 1-877-704-4453 or 1-201-389-0920. The webcast will be archived and available for replay.

About Sovos Brands, Inc.
Sovos Brands, Inc. is a consumer-packaged food company focused on acquiring and 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 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, 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 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, 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 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 โ€œsafe harborโ€ provisions of the Private Securities Litigation Reform Act of 1995, including but not limited to statements regarding Sovos Brandsโ€™ market opportunity, anticipated growth, and future financial performance, including managementโ€™s outlook for the fiscal year ending December 30, 2023 and longer-term. 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.

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 Raoโ€™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 April 1, 2023 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.ย ย 

These 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, 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 ย ย ย ย ย 
ย ย 13 Weeks Endedย 13 Weeks Ended
ย ย ย ย ย April 1, 2023ย March 26, 2022
Net salesย $252,791ย ย $209,933ย 
Cost of salesย ย 181,979ย ย ย 156,025ย 
Gross profitย ย  70,812ย ย ย  53,908ย 
Operating expenses:ย ย ย ย ย ย 
Selling, general and administrativeย ย 43,414ย ย ย 33,915ย 
Depreciation and amortizationย ย 5,980ย ย ย 7,203ย 
Total operating expensesย ย  49,394ย ย ย  41,118ย 
Operating incomeย ย 21,418ย ย ย 12,790ย 
Interest expense, netย ย 8,701ย ย ย 6,022ย 
Income before income taxesย ย  12,717ย ย ย  6,768ย 
Income tax (expense)ย ย (4,871)ย ย (2,711)
Net incomeย $ 7,846ย ย $ 4,057ย 
Earnings per share:ย ย ย ย ย ย ย ย 
Basicย $0.08ย ย $0.04ย 
Dilutedย $0.08ย ย $0.04ย 
Weighted average shares outstanding:ย ย ย ย ย ย 
Basicย ย 101,186,223ย ย ย 100,892,547ย 
Dilutedย ย 101,507,696ย ย ย 101,262,103ย 

SOVOS BRANDS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(Unaudited)

ย ย ย ย ย ย ย 
ย ย ย ย ย April 1, 2023ย ย ย ย December 31, 2022
ASSETSย ย ย ย ย ย ย ย 
CURRENT ASSETS:ย ย ย ย ย ย ย ย 
Cash and cash equivalentsย $153,638ย ย $138,654ย 
Accounts receivable, netย ย 93,447ย ย ย 87,695ย 
Inventories, netย ย 86,727ย ย ย 92,602ย 
Prepaid expenses and other current assetsย ย 12,382ย ย ย 11,974ย 
Total current assetsย ย 346,194ย ย ย 330,925ย 
Property and equipment, netย ย 63,275ย ย ย 64,317ย 
Operating lease right-of-use assetsย ย 12,724ย ย ย 13,332ย 
Goodwillย ย 395,399ย ย ย 395,399ย 
Intangible assets, netย ย 345,941ย ย ย 351,547ย 
Other long-term assetsย ย 2,485ย ย ย 3,279ย 
TOTAL ASSETSย $ 1,166,018ย ย $ 1,158,799ย 
ย ย ย ย ย ย ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย ย ย ย ย ย ย ย 
CURRENT LIABILITIES:ย ย ย ย ย ย ย ย 
Accounts payableย $55,349ย ย $49,264ย 
Accrued expensesย ย 57,679ย ย ย 69,571ย 
Current portion of long-term debtย ย 94ย ย ย 99ย 
Current portion of long-term operating lease liabilitiesย ย 3,365ย ย ย 3,308ย 
Total current liabilitiesย ย 116,487ย ย ย 122,242ย 
Long-term debt, net of debt issuance costsย ย 482,580ย ย ย 482,344ย 
Deferred income taxesย ย 64,269ย ย ย 63,644ย 
Long-term operating lease liabilitiesย ย 13,204ย ย ย 14,063ย 
Other long-term liabilitiesย ย 517ย ย ย 483ย 
TOTAL LIABILITIESย ย 677,057ย ย ย 682,776ย 
ย ย ย ย ย ย ย 
STOCKHOLDERSโ€™ EQUITY:ย ย 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 583,172ย ย ย 577,664ย 
Accumulated deficitย ย (95,445)ย ย (103,291)
Accumulated other comprehensive incomeย ย 1,133ย ย ย 1,549ย 
TOTAL STOCKHOLDERSโ€™ EQUITYย ย 488,961ย ย ย 476,023ย 
TOTAL LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย $ 1,166,018ย ย $ 1,158,799ย 

SOVOS BRANDS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)

ย ย ย ย ย ย ย 
ย ย 13 Weeks Ended
ย ย ย ย ย April 1, 2023ย March 26, 2022
Operating activitiesย ย ย ย ย ย ย ย 
Net incomeย $7,846ย ย $4,057ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย ย 
Depreciation and amortizationย ย 8,469ย ย ย 9,555ย 
Equity-based compensation expenseย ย 5,508ย ย ย 4,087ย 
Gain on foreign currency contractsย ย (133)ย ย โ€”ย 
Non-cash interest expenseย ย 164ย ย ย โ€”ย 
Deferred income taxesย ย 758ย ย ย 306ย 
Amortization of debt issuance costsย ย 316ย ย ย 316ย 
Non-cash operating lease expenseย ย 608ย ย ย 603ย 
Provision for excess and obsolete inventoryย ย 836ย ย ย 484ย 
Otherย ย โ€”ย ย ย (6)
Changes in operating assets and liabilities:ย ย ย ย ย ย ย 
Accounts receivable, netย ย (5,752)ย ย (12,065)
Inventories, netย ย 5,039ย ย ย 1,275ย 
Prepaid expenses and other current assetsย ย (4,209)ย ย (1,043)
Other long-term assetsย ย (45)ย ย (10)
Accounts payableย ย 6,437ย ย ย 4,896ย 
Accrued expensesย ย (7,897)ย ย (538)
Other long-term liabilitiesย ย 34ย ย ย 10ย 
Operating lease liabilitiesย ย (802)ย ย (728)
Net cash provided by operating activitiesย ย 17,177ย ย ย 11,199ย 
Investing activitiesย ย ย ย ย ย ย ย 
Purchases of property and equipmentย ย (2,173)ย ย (7,180)
Net cash (used in) investing activitiesย ย (2,173)ย ย (7,180)
Financing activitiesย ย ย ย ย ย ย ย 
Repayments of capital lease obligationsย ย (20)ย ย (24)
Net cash (used in) financing activitiesย ย (20)ย ย (24)
Net increase in cash and cash equivalentsย ย 14,984ย ย ย 3,995ย 
Cash and cash equivalents at beginning of periodย ย 138,654ย ย ย 66,154ย 
Cash and cash equivalents at end of periodย $ 153,638ย ย $ 70,149ย 

SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย 13 Weeks Endedย 13 Weeks Endedย 
(In thousands)ย ย ย ย ย ย ย ย April 1, 2023ย ย ย % of Netย salesย ย March 26, 2022ย % of Netย salesย ย ย 
Net income (1)ย $ 7,846ย ย 3.1 ย %ย $ 4,057ย ย 1.9 ย %ย 
Interest expense, netย ย 8,701ย ย 3.4ย ย ย ย 6,022ย ย 2.9ย ย ย 
Income tax (expense)ย ย (4,871)ย (1.9)ย ย ย (2,711)ย (1.3)ย ย 
Depreciation and amortizationย ย 8,469ย ย 3.4ย ย ย ย 9,555ย ย 4.6ย ย ย 
EBITDA(1)ย ย  29,887ย ย 11.8 ย ย ย ย  22,345ย ย 10.6 ย ย ย 
Non-cash equity-based compensation(2)ย ย 5,508ย ย 2.2ย ย ย ย 4,087ย ย 1.9ย ย ย 
Non-recurring costs(3)ย ย 227ย ย 0.1ย ย ย ย 377ย ย 0.2ย ย ย 
Gain on foreign currency contracts(4)ย ย (133)ย (0.1)ย ย ย โ€”ย ย 0.0ย ย ย 
Supply chain optimization(5)ย ย 128ย ย 0.1ย ย ย ย 592ย ย 0.3ย ย ย 
Transaction and integration costs(6)ย ย 338ย ย 0.1ย ย ย ย โ€”ย ย 0.0ย ย ย 
Initial public offering readiness(7)ย ย โ€”ย ย 0.0ย ย ย ย 220ย ย 0.1ย ย ย 
Adjusted EBITDA(1)ย $ 35,955ย ย 14.2 ย %ย $ 27,621ย ย 13.2 ย %ย 



ย ย ย ย ย ย (1)ย ย ย Net income as a percentage of net sales is also referred to as net income margin. EBITDA and Adjusted EBITDA as a percentage of net sales are also referred to as EBITDA margin and Adjusted EBITDA margin.

ย ย ย ย ย ย (2)ย ย ย Consists of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, directors and employees.

ย ย ย ย ย ย (3)ย ย ย Consists of costs for professional fees related to organizational optimization and capital markets activities.

ย ย ย ย ย ย (4)ย ย ย Consists of unrealized gain on foreign currency contracts.

ย ย ย ย ย ย (5)ย ย 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.

ย ย ย ย ย ย (6)ย ย ย Consists of costs associated with the divestiture of the Birch Benders brand and certain related assets, and costs associated with a potential transaction.

ย ย ย ย ย ย (7)ย ย 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 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 
(In thousands, except share and per share data)ย April 1, 2023ย 
ย ย ย Gross profitย ย Operating expensesย ย Operating incomeย ย Interest expense, netย ย Income tax (expense)ย ย Net income ย ย 
As reported (GAAP)ย $ 70,812ย $ 49,394ย ย $ 21,418ย ย $ 8,701ย $ (4,871)ย $ 7,846ย 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 (5,508)ย ย 5,508ย ย ย โ€”ย ย โ€”ย ย ย 5,508ย ย 
Non-recurring costs(2)ย ย โ€”ย ย (227)ย ย 227ย ย ย โ€”ย ย โ€”ย ย ย 227ย ย 
Gain on foreign currency contracts(3)ย ย โ€”ย ย 133ย ย ย (133)ย ย โ€”ย ย โ€”ย ย ย (133)ย 
Supply chain optimization(4)ย ย 128ย ย โ€”ย ย ย 128ย ย ย โ€”ย ย โ€”ย ย ย 128ย ย 
Transaction and integration costs(5)ย ย 150ย ย (188)ย ย 338ย ย ย โ€”ย ย โ€”ย ย ย 338ย ย 
Acquisition amortization(7)ย ย โ€”ย ย (5,606)ย ย 5,606ย ย ย โ€”ย ย โ€”ย ย ย 5,606ย ย 
Tax effect of adjustments(8)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย (1,377)ย ย (1,377)ย 
One-time tax (expense) items(9)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย (21)ย ย (21)ย 
As adjustedย $ 71,090ย $ 37,998ย ย $ 33,092ย ย $ 8,701ย $ (6,269)ย $ 18,122ย 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 28.1%ย ย ย 15.0ย %ย ย ย 13.1ย %ย ย ย 3.4%ย ย ย (2.5)%ย ย ย 7.2ย %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 0.08ย ย 
Adjusted Dilutedย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 0.18ย 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 101,507,696ย ย 
Diluted for adjusted net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 101,507,696ย ย 

SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

ย ย ย 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 
(In thousands, except share and per share data)ย March 26, 2022ย 
ย ย ย Gross profitย ย Operating expensesย ย Operating incomeย ย Interest expense, netย ย Income tax (expense)ย ย Net incomeย ย 
As reported (GAAP)ย $ 53,908ย $ 41,118ย ย $ 12,790ย $ 6,022ย $ (2,711)ย $ 4,057ย 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 (4,087)ย ย 4,087ย ย โ€”ย ย โ€”ย ย ย 4,087ย ย 
Non-recurring costs(2)ย ย โ€”ย ย (377)ย ย 377ย ย โ€”ย ย โ€”ย ย ย 377ย ย 
Supply chain optimization(4)ย ย 592ย ย โ€”ย ย ย 592ย ย โ€”ย ย โ€”ย ย ย 592ย ย 
Initial public offering readiness(6)ย ย โ€”ย ย (220)ย ย 220ย ย โ€”ย ย โ€”ย ย ย 220ย ย 
Acquisition amortization(7)ย ย โ€”ย ย (6,809)ย ย 6,809ย ย โ€”ย ย โ€”ย ย ย 6,809ย ย 
Tax effect of adjustments(8)ย ย โ€”ย ย โ€”ย ย ย โ€”ย ย โ€”ย ย (2,360)ย ย (2,360)ย 
As adjustedย $ 54,500ย $ 29,625ย ย $ 24,875ย $ 6,022ย $ (5,071)ย $ 13,782ย 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 26.0%ย ย ย 14.1ย %ย ย ย 11.8%ย ย ย 2.9%ย ย ย (2.4)%ย ย ย 6.6ย %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 0.04ย 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 101,262,103ย ย 
Diluted for adjusted net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 101,262,103ย ย 


(1)ย ย ย Consists of non-cash equity-based compensation expense associated with the grant of equity-based compensation provided to officers, directors and employees.
(2)ย ย ย Consists of costs for professional fees related to organizational optimization and capital markets activities.
(3)ย ย ย Consists of unrealized gain on foreign currency contracts.
(4)ย ย 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.
(5)ย ย ย Consists of costs associated with the divestiture of the Birch Benders brand and certain related assets and costs associated with a potential transaction.
(6)ย ย ย Consists of costs associated with building the organizational infrastructure to support a public company environment.
(7)ย ย ย Amortization costs associated with acquired trade names and customer lists.
(8)ย ย ย Tax effect was calculated using the Company's adjusted annual effective tax rate.
(9)ย ย ย 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, 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.

SOVOS BRANDS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(Unaudited)

ย ย ย ย ย ย ย ย ย ย 
ย ย 13 Weeks Endedย ย 13 Weeks Endedย ย 
(In thousands)ย April 1, 2023ย ย March 26, 2022ย ย ย ย ย 
Reported income tax (expense)ย $ (4,871)ย ย ย ย $ (2,711)ย ย ย ย 
Non-recurring costs(1)ย ย (55)ย ย ย โ€”ย ย ย 
Supply chain optimization(2)ย ย (31)ย ย ย โ€”ย ย ย 
Transaction and integration costs(3)ย ย โ€”ย ย ย ย (416)ย ย 
Initial public offering readiness(4)ย ย โ€”ย ย ย ย (349)ย ย 
Acquisition amortization(5)ย ย (1,312)ย ย ย (1,595)ย ย 
Adjusted income tax (expense)ย $ (6,269)ย ย $ (5,071)ย ย 
ย ย ย ย ย ย ย ย ย ย 
Reported effective tax rateย ย  38.3ย %ย ย  40.0ย %ย 
Non-recurring costs(1)ย ย (0.5)ย ย ย โ€”ย ย ย 
Supply chain optimization(2)ย ย (0.3)ย ย ย โ€”ย ย ย 
Transaction and integration costs(3)ย ย โ€”ย ย ย ย (2.3)ย ย 
Initial public offering readiness(4)ย ย โ€”ย ย ย ย (1.9)ย ย 
Acquisition amortization(5)ย ย (11.8)ย ย ย (8.9)ย ย 
Adjusted effective tax rateย ย  25.7ย %ย ย  26.9ย %ย 

(1)ย ย ย Tax effect adjustment of professional fees related to organizational optimization and costs for capital markets activities.
(2)ย ย ย 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.
(3)ย ย ย Tax effect adjustment of costs associated with the divestiture of the Birch Benders brand and certain related assets and costs associated with a potential transaction.
(4)ย ย ย Tax effect adjustment of costs associated with building the organizational infrastructure to support a public company environment.
(5)ย ย ย Tax effect adjustment of amortization costs associated with acquired trade names and customer lists.


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.32
-12.37 (-5.55%)
AAPL  278.12
+2.21 (0.80%)
AMD  208.44
+15.94 (8.28%)
BAC  56.53
+1.59 (2.89%)
GOOG  323.10
-8.23 (-2.48%)
META  661.46
-8.75 (-1.31%)
MSFT  401.14
+7.47 (1.90%)
NVDA  185.41
+13.53 (7.87%)
ORCL  142.82
+6.34 (4.65%)
TSLA  411.11
+13.90 (3.50%)
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