PetIQ, Inc. Reports Second Quarter 2024 Financial Results
Generates Record Second Quarter 2024 Net Sales and Net Income
Record Adjusted EBITDA of
Second Quarter 2024 Highlights Compared to Prior Year Period
- Record net sales of
$328.9 million , an increase of 4.6%, and in-line with the Company's guidance of$325.0 million to$335.0 million - Product segment net sales of
$291.2 million , an increase of 4.7% - Net sales for PetIQ’s manufactured products increased 15.7% and outperformed the Company's growth expectations for the quarter
- Services segment net sales of
$37.7 million , an increase of 3.7% - Gross profit of
$88.3 million , an increase of 19.5% - Gross margin increased 330 basis points to 26.8%
- Record net income of
$15.3 million , or earnings per diluted share ("EPS") of$0.49 , an increase of 51.1% - Record adjusted net income of
$22.7 million , or adjusted EPS of$0.70 , an increase of 52.2% - Record EBITDA of
$32.7 million , an increase of 11.8% - EBITDA margin increased 60 basis points to 9.9%
- Record Adjusted EBITDA of
$39.0 million , an increase of 19.0%, and above the Company's guidance of$34.0 million to$36.0 million - Adjusted EBITDA margin increased 150 basis points to 11.9%
Six Month 2024 Highlights Compared to Prior Year Period
- Record net sales of
$637.4 million , an increase of 5.3% - Products segment net sales of
$568.1 million , an increase of 5.8% - Net sales for PetIQ’s manufactured products increased 16.8% and outperformed the Company's growth expectations for the first six months of 2024
- Services segment net sales of
$69.3 million , an increase of 2.1% - Gross profit was
$162.8 million , an increase of 19.6% - Record net income of
$30.2 million , or EPS of$0.96 , an increase of 46.6% - Record adjusted net income of
$41.2 million , or adjusted EPS of$1.28 , an increase of 34.7% - Record EBITDA of
$64.8 million , an increase of 15.9% - Record Adjusted EBITDA of
$74.3 million , an increase of 16.9% - Adjusted EBITDA margin increased 120 basis points to 11.7%
Second Quarter 2024 Financial Results
Net sales were
Products segment net sales increased 4.7% to
Services segment net sales for the second quarter of 2024 increased 3.7% to
Second quarter 2024 gross profit was
Selling, general and administrative expenses (“SG&A”) were
Net income was
Adjusted net income for the second quarter of 2024 was
For the second quarter of 2024, EBITDA increased 11.8% to
Cash Flow and Balance Sheet
The Company ended the quarter with total cash and cash equivalents of
Adjusted SG&A, adjusted net income, adjusted EPS, EBITDA, adjusted EBITDA, and adjusted EBITDA margin are non-GAAP financial measures. The Company believes these non-GAAP financial measures provide useful additional information to investors about current trends in the Company's operations and are useful for period-over-period comparisons of operations. In addition, management uses these non-GAAP financial measures to assess operating performance and for business planning purposes. See “Non-GAAP Financial Measures” for a definition of these measures and the financial tables that accompany this release for a reconciliation to the most comparable GAAP measure.
PetIQ Enters into Definitive Agreement to be Acquired by
In a separate press release issued today,
As result of the Agreement,
About
Contact: katie.turner@petiq.com or 208.513.1513
Media: kara.schafer@petiq.com or 407.929.6727
Notice Regarding Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use of words such as “anticipate,” “estimate,” “plan,” “project,” “continuing,” “ongoing,” “expect,” “believe,” “intend,” “may,” “will,” “should,” “could” or other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding our business and growth strategies, our future financial performance and the timeline for closing the transaction with the
Further information on factors that could cause actual results to differ materially from the results anticipated by the forward-looking statements is included in the Company’s Annual Report on Form 10‑K for the fiscal year ended
Non-GAAP Financial Measures
In addition to financial results reported in accordance with
Adjusted SG&A consists of SG&A adjusted for acquisition costs, stock-based compensation expense, integration and business transformation costs, and litigation expenses.
Adjusted net income consists of net income adjusted for tax expense, impairment and other asset charges, acquisition costs, stock-based compensation expense, integration and business transformation costs, and litigation expenses. Adjusted net income is utilized by management to evaluate the effectiveness of our business strategies. Non-GAAP adjusted earnings per share is defined as non-GAAP adjusted net income divided by the weighted average number of shares of common stock outstanding during the period.
EBITDA represents net income before interest, income taxes, depreciation and amortization. Adjusted EBITDA represents EBITDA plus adjustments for transactions that management does not believe are representative of our core ongoing business including acquisition costs, stock-based compensation expense, integration and business transformation costs, impairment and other asset charges, and litigation expenses. Adjusted EBITDA margin is adjusted EBITDA stated as a percentage of total net sales.
Adjusted EBITDA is utilized by management as a factor in evaluating the Company's performance and the effectiveness of our business strategies. The Company presents EBITDA because it is a necessary component for computing adjusted EBITDA.
We believe that the use of these non-GAAP measures provides additional tools for investors to use in evaluating ongoing operating results and trends. In addition, you should be aware when evaluating these non-GAAP measures that in the future we may incur expenses similar to those excluded when calculating these measures. Our presentation of these measures should not be construed as an inference that our future results will be unaffected by these or other unusual or non-recurring items. Our computation of non-GAAP measures may not be comparable to other similarly titled measures computed by other companies, because all companies do not calculate these non-GAAP measures in the same manner. Our management does not, and you should not, consider the non-GAAP financial measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in our financial statements. See a reconciliation of each non-GAAP measure to the most comparable GAAP measure, in the financial tables that accompany this release.
Condensed Consolidated Balance Sheets
(Unaudited, in 000’s except for per share amounts)
Current assets | ||||||||
Cash and cash equivalents | $ | 84,130 | $ | 116,369 | ||||
Accounts receivable, net | 214,978 | 142,511 | ||||||
Inventories | 164,965 | 159,309 | ||||||
Other current assets | 6,972 | 12,645 | ||||||
Total current assets | 471,045 | 430,834 | ||||||
Property, plant and equipment, net | 53,845 | 57,097 | ||||||
Operating lease right of use assets | 16,804 | 19,079 | ||||||
Other non-current assets | 1,675 | 2,083 | ||||||
Intangible assets, net | 151,620 | 159,729 | ||||||
199,404 | 199,404 | |||||||
Total assets | $ | 894,393 | $ | 868,226 | ||||
Liabilities and equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 142,230 | $ | 139,264 | ||||
Accrued wages payable | 14,175 | 16,734 | ||||||
Accrued interest payable | 1,130 | 6,636 | ||||||
Other accrued expenses | 12,357 | 10,692 | ||||||
Current portion of operating leases | 5,827 | 7,608 | ||||||
Current portion of long-term debt and finance leases | 6,959 | 8,595 | ||||||
Total current liabilities | 182,678 | 189,529 | ||||||
Operating leases, less current installments | 11,446 | 13,763 | ||||||
Long-term debt, less current installments | 436,011 | 437,820 | ||||||
Finance leases, less current installments | 343 | 516 | ||||||
Other non-current liabilities | 3,600 | 3,600 | ||||||
Total non-current liabilities | 451,400 | 455,699 | ||||||
Equity | ||||||||
Additional paid-in capital | 392,169 | 387,349 | ||||||
Class A common stock, par value |
29 | 29 | ||||||
Class B common stock, par value |
— | — | ||||||
Class A treasury stock, at cost, 373 and 373 shares, respectively | (3,857 | ) | (3,857 | ) | ||||
Accumulated deficit | (130,373 | ) | (160,602 | ) | ||||
Accumulated other comprehensive loss | — | (1,706 | ) | |||||
Total stockholders' equity | 257,968 | 221,213 | ||||||
Non-controlling interest | 2,347 | 1,785 | ||||||
Total equity | 260,315 | 222,998 | ||||||
Total liabilities and equity | $ | 894,393 | $ | 868,226 |
Condensed Consolidated Statements of Operations
(Unaudited, in 000’s, except for per share amounts)
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
Product sales | $ | 291,200 | $ | 278,167 | $ | 568,091 | $ | 537,160 | ||||||||
Services sales | 37,741 | 36,380 | 69,293 | 67,858 | ||||||||||||
Total net sales | 328,941 | 314,547 | 637,384 | 605,018 | ||||||||||||
Cost of products sold | 212,650 | 210,428 | 421,713 | 411,330 | ||||||||||||
Cost of services | 28,008 | 30,240 | 52,845 | 57,549 | ||||||||||||
Total cost of sales | 240,658 | 240,668 | 474,558 | 468,879 | ||||||||||||
Gross profit | 88,283 | 73,879 | 162,826 | 136,139 | ||||||||||||
Operating expenses | ||||||||||||||||
Selling, general and administrative expenses | 60,082 | 55,159 | 110,291 | 98,486 | ||||||||||||
Impairment and other asset charges(1) | 2,620 | — | 2,620 | — | ||||||||||||
Operating income | 25,581 | 18,720 | 49,915 | 37,653 | ||||||||||||
Interest expense, net | 9,254 | 8,824 | 18,360 | 17,556 | ||||||||||||
Other (income) expense, net | (24 | ) | 151 | (150 | ) | 123 | ||||||||||
Total other expense, net | 9,230 | 8,975 | 18,210 | 17,679 | ||||||||||||
Pretax net income | 16,351 | 9,745 | 31,705 | 19,974 | ||||||||||||
Income tax expense | (885 | ) | (192 | ) | (1,212 | ) | (640 | ) | ||||||||
Net income | 15,466 | 9,553 | 30,493 | 19,334 | ||||||||||||
Net income attributable to non-controlling interest | 144 | 85 | 264 | 167 | ||||||||||||
Net income attributable to |
$ | 15,322 | $ | 9,468 | $ | 30,229 | $ | 19,167 | ||||||||
Net income per share attributable to |
||||||||||||||||
Basic | $ | 0.52 | $ | 0.32 | $ | 1.03 | $ | 0.66 | ||||||||
Diluted | $ | 0.49 | $ | 0.32 | $ | 0.96 | $ | 0.66 | ||||||||
Weighted Average shares of Class A common stock outstanding | ||||||||||||||||
Basic | 29,534 | 29,136 | 29,408 | 29,083 | ||||||||||||
Diluted(2) | 34,940 | 29,373 | 34,949 | 29,218 |
(1) Impairment and other asset charges includes asset charges associated with the Company's sale of its foreign subsidiary, Mark & Chappell, on
(2) Diluted weighted average shares of Class A common stock outstanding is computed and presented in accordance with the if-converted method under accounting rule ASC 260, "Earnings Per Share," regarding the Company’s convertible notes. The Company does not currently intend or expect to satisfy its convertible notes with common stock.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in 000’s)
For the Six Months Ended |
||||||||
2024 | 2023 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 30,493 | $ | 19,334 | ||||
Adjustments to reconcile net income to net cash (used in) provided by operating activities | ||||||||
Depreciation and amortization of intangible assets and loan fees | 15,834 | 19,769 | ||||||
Gain on disposition of property, plant, and equipment | (219 | ) | — | |||||
Stock based compensation expense | 5,401 | 5,208 | ||||||
Impairment and other asset charges | 2,620 | — | ||||||
Other non-cash activity | 2 | (135 | ) | |||||
Changes in assets and liabilities, net of business acquisition | ||||||||
Accounts receivable | (72,367 | ) | (74,468 | ) | ||||
Inventories | (5,797 | ) | 2,901 | |||||
Other assets | 1,568 | (481 | ) | |||||
Accounts payable | 2,564 | 40,320 | ||||||
Accrued wages payable | (2,559 | ) | 252 | |||||
Other accrued expenses | (4,806 | ) | 1,703 | |||||
Net cash (used in) provided by operating activities | (27,266 | ) | 14,403 | |||||
Cash flows from investing activities | ||||||||
Proceeds from disposition of property, plant, and equipment | 726 | — | ||||||
Purchase of property, plant, and equipment | (3,221 | ) | (4,128 | ) | ||||
Proceeds from sale of business | 2,655 | — | ||||||
Business acquisitions (net of cash acquired) | — | (27,634 | ) | |||||
Net cash provided by (used in) investing activities | 160 | (31,762 | ) | |||||
Cash flows from financing activities | ||||||||
Proceeds from issuance of long-term debt | 50,000 | 35,000 | ||||||
Principal payments on long-term debt | (53,800 | ) | (38,800 | ) | ||||
Principal payments on finance lease obligations | (672 | ) | (801 | ) | ||||
Tax withholding payments on Restricted Stock Units | (2,843 | ) | (969 | ) | ||||
Exercise of options to purchase Class A common stock | 2,304 | — | ||||||
Net cash used in financing activities | (5,011 | ) | (5,570 | ) | ||||
Net change in cash and cash equivalents | (32,117 | ) | (22,929 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (122 | ) | 101 | |||||
Cash and cash equivalents, beginning of period | 116,369 | 101,265 | ||||||
Cash and cash equivalents, end of period | $ | 84,130 | $ | 78,437 |
Reconciliation between Net Income and Adjusted EBITDA
(Unaudited, in 000’s)
For the Three Months Ended | For the Six Months Ended | ||||||||||||||
$'s in 000's | |||||||||||||||
Net income | $ | 15,466 | $ | 9,553 | $ | 30,493 | $ | 19,334 | |||||||
Plus: | |||||||||||||||
Tax expense | 885 | 192 | 1,212 | 640 | |||||||||||
Depreciation | 3,160 | 4,164 | 6,602 | 7,685 | |||||||||||
Amortization | 3,907 | 6,477 | 8,159 | 10,739 | |||||||||||
Interest expense, net | 9,254 | 8,824 | 18,360 | 17,556 | |||||||||||
EBITDA | $ | 32,672 | $ | 29,210 | $ | 64,826 | $ | 55,954 | |||||||
EBITDA Margin | 9.9 | % | 9.3 | % | 10.2 | % | 9.2 | % | |||||||
Impairment and other asset charges(1) | 2,620 | — | 2,620 | — | |||||||||||
Acquisition costs(2) | 198 | 297 | 198 | 835 | |||||||||||
Stock based compensation expense | 2,792 | 2,743 | 5,401 | 5,208 | |||||||||||
Integration and business transformation costs(3) | 573 | 618 | 1,075 | 1,594 | |||||||||||
Litigation expenses | 193 | — | 193 | — | |||||||||||
Adjusted EBITDA | $ | 39,048 | $ | 32,868 | $ | 74,313 | $ | 63,591 | |||||||
Adjusted EBITDA Margin | 11.9 | % | 10.4 | % | 11.7 | % | 10.5 | % |
Reconciliation between Selling, General & Administrative (“SG&A”) and Adjusted SG&A
(Unaudited, in 000’s, Except for Percentages)
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
$'s in 000's | ||||||||||||||||
SG&A | $ | 60,082 | $ | 55,159 | $ | 110,291 | $ | 98,486 | ||||||||
SG&A % of Total |
18.3 | % | 17.5 | % | 17.3 | % | 16.3 | % | ||||||||
Less: | ||||||||||||||||
Acquisition costs(2) | 198 | 297 | 198 | 835 | ||||||||||||
Stock based compensation expense | 2,792 | 2,743 | 5,401 | 5,208 | ||||||||||||
Integration and business transformation costs(3) | 573 | 618 | 1,075 | 1,594 | ||||||||||||
Litigation expenses | 193 | — | 193 | — | ||||||||||||
Adjusted SG&A | $ | 56,326 | $ | 51,501 | $ | 103,424 | $ | 90,849 | ||||||||
Adj SG&A % of Total |
17.1 | % | 16.4 | % | 16.2 | % | 15.0 | % |
Summary Segment Results
(Unaudited, in 000’s)
For the Three Months Ended | For the Six Months Ended | |||||||||||
$'s in 000's | ||||||||||||
Products segment sales | $ | 291,200 | $ | 278,167 | $ | 568,091 | $ | 537,160 | ||||
Services segment sales: | ||||||||||||
Same-store sales | 37,282 | 33,633 | 68,251 | 62,161 | ||||||||
Non same-store sales | 459 | 2,747 | 1,042 | 5,697 | ||||||||
Total services segment sales | $ | 37,741 | $ | 36,380 | $ | 69,293 | $ | 67,858 | ||||
Total net sales | $ | 328,941 | $ | 314,547 | $ | 637,384 | $ | 605,018 |
Reconciliation between Net Income and Adjusted Net Income
(Unaudited, in 000’s, except for per share amounts)
For the Three Months Ended | For the Six Months Ended | ||||||||||
$'s in 000's | |||||||||||
Net income | $ | 15,466 | $ | 9,553 | $ | 30,493 | $ | 19,334 | |||
Plus: | |||||||||||
Tax expense | 885 | 192 | 1,212 | 640 | |||||||
Impairment and other asset charges(1) | 2,620 | — | 2,620 | — | |||||||
Acquisition costs(2) | 198 | 297 | 198 | 835 | |||||||
Stock based compensation expense | 2,792 | 2,743 | 5,401 | 5,208 | |||||||
Integration and business transformation costs(3) | 573 | 618 | 1,075 | 1,594 | |||||||
Litigation expenses | 193 | — | 193 | — | |||||||
Adjusted Net income | 22,727 | 13,403 | 41,192 | 27,611 | |||||||
Plus: interest expense on Convertible Notes | 1,691 | — | 3,379 | — | |||||||
Adjusted Net income - diluted | $ | 24,418 | $ | 13,403 | $ | 44,571 | $ | 27,611 | |||
Non-GAAP adjusted EPS | |||||||||||
Basic | $ | 0.77 | $ | 0.46 | $ | 1.40 | $ | 0.95 | |||
Diluted | $ | 0.70 | $ | 0.46 | $ | 1.28 | $ | 0.95 | |||
Weighted Average shares of Class A common stock outstanding used to compute non-GAAP adjusted EPS | |||||||||||
Basic | 29,534 | 29,136 | 29,408 | 29,083 | |||||||
Diluted | 34,940 | 29,373 | 34,949 | 29,218 |
(1) Impairment and other asset charges includes asset charges associated with the Company's sale of its foreign subsidiary, Mark & Chappell, on
(2) Acquisition costs include legal, accounting, banking, consulting, diligence, and other costs related to completed and contemplated acquisitions.
(3) Integration and business transformation costs, including personnel costs such as severance and retention bonuses, consulting costs, contract termination costs and IT and ERP implementation costs.
Calculation of Net Leverage Ratio Under Term Loan B
(Unaudited, in 000’s, except for multiples)
$'s in 000's | |||
Total debt | $ | 442,550 | |
Total Capital Leases | 764 | ||
Less Cash | (84,130 | ) | |
Net Debt | 359,184 | ||
LTM Term Loan B defined EBITDA | 120,020 | ||
Term Loan B net leverage(1) | 3.0 | x |
(1) Our Term Loan B documentation defines Adjusted EBITDA as net income before interest, income taxes, depreciation and amortization and a non-cash goodwill impairment charge, as further adjusted for acquisition costs, loss on debt extinguishment and related costs, stock based compensation expense, integration costs, litigation expenses, and non same-store net income (loss), which we refer to as “Term Loan B Adjusted EBITDA.” Term Loan B Adjusted EBITDA is not a non-GAAP measure and is presented solely for purposes of providing investors an understanding of the Company’s financial condition and liquidity and should not be relied upon for any purposes other than an understanding of the Company’s financial condition and liquidity as it relates to the Company’s Term Loan B.
Source: PetIQ, Inc.