Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / SMPL - The Simply Good Foods Company Reports Fiscal Third Quarter 2020 Financial Results; Provides Full Fiscal Year 2020 Outlook


SMPL - The Simply Good Foods Company Reports Fiscal Third Quarter 2020 Financial Results; Provides Full Fiscal Year 2020 Outlook

DENVER, July 08, 2020 (GLOBE NEWSWIRE) -- The Simply Good Foods Company (Nasdaq: SMPL) (“Simply Good Foods,” or the “Company”), a developer, marketer and seller of branded nutritional foods and snacking products, today reported financial results for the thirteen week period ended May 30, 2020. The Company completed the acquisition of Quest Nutrition, LLC (“Quest”) on November 7, 2019. The Company’s third quarter results include thirteen weeks of Quest results and about 29 weeks for the year-to-date period. Additionally, note that the Company’s reference to “legacy Atkins” in this press release encompasses Simply Goods Foods’ business excluding Quest.

“The impact of COVID-19 during our fiscal third quarter was unprecedented,” said Joseph E. Scalzo, President and Chief Executive Officer of Simply Good Foods. “Despite the challenges of working remotely, our employees performed admirably, adjusting to the evolving market changes while continuing to execute well against our plans. I want to thank our employees, suppliers and co-manufacturers for their commitment to our customers and consumers and operating at the highest standards during this challenging time.”

“Third quarter performance was impacted significantly by COVID-19 factors that resulted in changes in shopping and consumption behavior. Following a three week period of pantry loading by consumers in early March, subsequent movement restrictions resulted in lower on-the-go and away-from-home usage occasions for some of our products. Total Simply Good Foods third quarter net sales increased 54.2% driven by the Quest acquisition. Legacy Atkins net sales declined 8.3% as solid e-commerce growth, an increase of 125% versus last year, was offset by softness in measured channels. Quest net sales declined modestly versus the year ago period. Importantly, Adjusted EBITDA(1) increased 74.2% reflecting the inclusion of Quest. Notably, legacy Atkins profitability improved driven by a reduction in trade promotion, favorable supply chain costs and lower Selling and marketing and General and administrative expenses.”

"As at home confinement restrictions began to ease in May and into June, the beginning of our fourth quarter, marketplace trends of our brands in measured channels improved. Specifically, total Simply Good Foods retail takeaway for the four weeks ended June 28, 2020 was 2.2%, in U.S. measured channels, outpacing the nutritional snacking category. Assuming U.S. movement restrictions remain at the current level we anticipate full-year 2020 net sales of $790-800 million and Adjusted EBITDA1 of $145-150 million. Recall, the fifty-third week in fiscal 2019 is about a 2 percentage point headwind to growth in 2020 and ERP implementation costs ramp-up in the fourth quarter. We’re encouraged by the improving retail takeaway trends and continue to manage the business effectively during these challenging times.”

Third Quarter 2020 Financial Highlights vs. Third Quarter 2019

  • Net sales increased 54.2%, or $75.6 million, to $215.1 million
  • Gross profit margin of 41.2%, an increase of 60 basis points
  • Net income of $16.4 million versus $13.5 million
  • Adjusted EBITDA(1) increased 74.2% to $43.4 million, primarily related to the Quest acquisition
  • Earnings per diluted share (“EPS”), $0.17, an increase of $0.01 per fully diluted share
  • Adjusted Diluted EPS (2) of $0.26 versus $0.20

Net sales increased $75.6 million, or 54.2%, to $215.1 million. The Quest acquisition contributed 62.5% to net sales growth. Legacy Atkins volume declined 9.4% and net price realization, driven by lower levels of trade promotion, was a 1.1% percentage point benefit.

(1) Adjusted EBITDA is a non-GAAP financial measure. Please refer to “Reconciliation of Adjusted EBITDA” in this press release for an explanation and reconciliation of this non-GAAP financial measure.
(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.

Gross profit was $88.6 million for the third quarter of 2020, an increase of $32.0 million or 56.4%. The increase in gross profit was driven by the Quest acquisition, partially offset by the legacy Atkins net sales decline. Favorable legacy Atkins trade promotions and lower input costs drove gross margin expansion of 60 basis points.

In the third quarter of 2020 the Company reported net income of $16.4 million, an increase of $2.9 million versus the comparable period of 2019. The increase in gross profit was partially offset by a 39.7% increase in selling and marketing expenses due to the inclusion of Quest. Legacy Atkins selling and marketing expense declined 10%. Additionally, general and administrative expenses increased $12.8 million as a result of the inclusion of Quest, integration expenses of $4.1 million and restructuring costs of $1.4 million. Legacy Atkins general and administrative expenses declined about 20% primarily due to lower incentive compensation.

Interest expense increased $4.9 million due to an increase in the principal amount of the Company’s term loan related to the financing for the Quest acquisition.

Adjusted EBITDA(1), a non-GAAP financial measure used by the Company that makes certain adjustments to net income calculated under GAAP, increased 74.2% to $43.4 million, primarily related to the Quest acquisition.

Adjusted Diluted Earnings Per Share(2), a non-GAAP financial measure used by the Company that makes certain adjustments to diluted earnings per share calculated under GAAP, was $0.26 versus $0.20 is the year ago period.

Year-to-Date Third Quarter 2020 Financial Highlights vs. Year-to-Date Third Quarter 2019

  • Net sales increased 54.7%, or $210.2 million, to $594.4 million
  • Gross profit margin of 39.7%, a decrease of 150 basis points
    • Includes a non-cash $7.5 million inventory purchase accounting step-up adjustment related to the Quest acquisition
  • Income tax expense was $8.2 million versus $13.2 million
  • Net income decreased $19.2 million to $22.3 million
  • Adjusted EBITDA(1) increased 56.8% to $116.9 million, primarily related to the Quest acquisition
  • Earnings per diluted share (“EPS”), $0.23, a decrease of $0.26 per fully diluted share
  • Adjusted Diluted EPS (2) of $0.71, an increase of $0.11 per fully diluted share

Net sales increased $210.2 million, or 54.7%, to $594.4 million. Quest was a 50.1% benefit to net sales growth. Legacy Atkins net sales increased 4.6%, driven by volume growth, partially offset by slightly higher trade promotions.

Gross profit was $236.2 million for the year-to-date third quarter of 2020, an increase of $78.0 million or 49.3%. The increase in gross profit was driven by the Quest Acquisition and legacy Atkins sales growth, partially offset by a non-cash $7.5 million inventory purchase accounting step-up adjustment related to the Quest Acquisition. As a result, gross profit margin was 39.7%, a 150 basis point decline versus last year. The non-cash inventory purchase accounting step-up adversely affected gross margin by 130 basis points.

Net income was $22.3 million for the year-to-date third quarter of 2020, a decrease of $19.2 million compared to net income of $41.4 million for the comparable period of 2019. The decline was primarily due to costs related to the Quest acquisition. The increase in gross profit was primarily offset by:

  • a 47.0% increase in selling and marketing expenses primarily due to the inclusion of Quest, and greater legacy Atkins advertising expense;
  • a $33.3 million increase in general and administrative expenses to $75.0 million as a result of:
    • the inclusion of Quest;
    • integration expenses of $9.4 million;
    • restructuring costs of $1.4 million; and,
    • lower legacy Atkins general and administrative expenses, primarily due to lower incentive compensation;
  • business transaction costs of $26.9 million;
  • higher interest expense of about $13.8 million due to an increase in the principal amount of the Company’s term loan related to the financing for the Quest acquisition.

Adjusted EBITDA(1), a non-GAAP financial measure used by the Company that makes certain adjustments to net income calculated under GAAP, increased 56.8% to $116.9 million, primarily related to the Quest acquisition.

Adjusted Diluted Earnings Per Share(2), a non-GAAP financial measure used by the Company that makes certain adjustments to diluted earnings per share calculated under GAAP, was $0.71 versus $0.60 in the year ago period.

Balance Sheet and Cash Flow

At the end of the fiscal third quarter 2020 weighted average total diluted shares outstanding were approximately 98.3 million versus approximately 86.0 million in the year ago period. The increase in the shares outstanding was due to the previously discussed common stock public offering on October 7, 2019.

As of May 30, 2020, the Company had cash and cash equivalents of $111.1 million and the outstanding principal under the term loan was $635.5 million. Subsequent to the end of the third quarter, the Company paid down the $25.0 million that it borrowed under its revolving credit facility in March 2020. Therefore, at the end of June 2020 the Company's estimated cash and cash equivalents balance was about $80.0 million.

Given the Company’s cash balance and outstanding term loan balance at the end of the third quarter the Company is on track to achieving the targeted trailing twelve month Net Debt to Adjusted EBITDA(1) ratio of less than 3.75x by fiscal year-end August 2020.

Outlook

“The marketplace trends of our products have improved sequentially as movement restrictions eased during our fiscal third quarter and into the early parts of the fourth quarter. We believe the increase in consumption is due to increasing brand relevance among consumers, increased shopping trips and more on-the-go consumption. As retail takeaway trends improved we stepped-up marketing and merchandising investments in our brands in anticipation that the benefits of our products would become increasingly more relevant to our target consumers. Over the remainder of the fourth quarter and into fiscal 2021 we will position our business for long-term growth. We are confident that as home confinement eases in the U.S., snacking and meal replacement usage occasions will increase, our brand benefits of weight management and active nutrition will grow, and that shopping behavior will return to more normal patterns,” Scalzo concluded.

Given the visibility the Company has over the remaining seven weeks of its fiscal year it is able to provide a full year 2020 outlook. Assuming U.S. movement restrictions remain at the current levels, the Company anticipates full-year 2020 net sales of $790-800 million and Adjusted EBITDA(1) of $145-150 million. Legacy Atkins net sales and Adjusted EBITDA(1) is expected to be about the same as the year ago period, including the headwind of a fifty-third week in fiscal year 2019. The Company estimates that the extra week included in fiscal year 2019 is a headwind to year-over-year comparisons of reported legacy Atkins net sales growth in fiscal 2020 of about 2 percentage points.

The Company anticipates 2020 Adjusted Diluted Earnings Per Share(2)(3) to be in the range of $0.86 to $0.90 versus $0.77 in 2019.

________________________________________
(3)The Company does not provide a forward-looking reconciliation of Adjusted Diluted Earnings Per Share to Earnings Per Share or Adjusted EBITDA to Net Income, the most directly comparable GAAP financial measures, expected for 2020, because we are unable to provide such a reconciliation without unreasonable effort due to the unavailability of reliable estimates for certain components of the respective reconciliations, including the timing of and amount of integration costs associated with the Quest acquisition, 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.

Conference Call and Webcast Information

The Company will host a conference call with members of the executive management team to discuss these results today, Wednesday, July 8, 2020 at 6:30 a.m. Mountain time (8:30 a.m. Eastern time). Investors interested in participating in the live call can dial 877-407-0792 from the U.S. and International callers can dial 201-689-8263.

In addition, the call and accompanying presentation slides will be broadcast live over the Internet hosted at the “Investor Relations” section of the Company's website at http://www.thesimplygoodfoodscompany.com. A telephone replay will be available approximately two hours after the call concludes and will be available through Wednesday, July 22, 2020, by dialing 844-512-2921 from the U.S., or 412-317-6671 from international locations, and entering confirmation code 13705387.

About The Simply Good Foods Company
The Simply Good Foods Company (Nasdaq: SMPL), headquartered in Denver, Colorado, is a highly-focused food company with a product portfolio consisting primarily of nutrition bars, ready-to-drink shakes, sweet and salty snacks and confectionery products marketed under the Atkins®, Quest®, SimplyProtein® and Atkins Endulge® brand names. Simply Good Foods is poised to expand its wellness platform through innovation and organic growth along with investment opportunities in the snacking space and broader food category. Simply Good Foods aims to lead the nutritious snacking movement with trusted brands that offer a variety of convenient, innovative, great-tasting, better-for-you snacks and meal replacements. For more information, please http://www.thesimplygoodfoodscompany.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 forward-looking statements include the expected effects from the COVID-19 outbreak, statements regarding the integration of Quest, future plans for the Company, the estimated or anticipated future results and benefits of the Company’s future plans and operations, future capital structure, future opportunities for the Company, and other statements that are not historical facts. These statements are based on the current expectations of the Company’s management and are not predictions of actual performance. These statements are subject to a number of risks and uncertainties and the Company’s business and actual results may differ materially. These risks and uncertainties include, but are not limited to the effect of the COVID-19 outbreak on the Company's business, suppliers (including its contract manufacturing and logistics suppliers), customers, consumers and employees along with disruptions or inefficiencies in the supply chain resulting from any effects of the COVID-19 outbreak; achieving the anticipated benefits of the Quest acquisition; difficulties and delays in achieving the synergies and cost savings in connection with the Quest acquisition; changes in the business environment in which the Company operates including general financial, economic, capital market, regulatory and political conditions affecting the Company and the industry in which the Company operates; changes in consumer preferences and purchasing habits; the Company’s 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 the Company or to expand the Company’s business; competitive product and pricing activity; difficulties of managing growth profitably; the loss of one or more members of the Company’s or Quest’s management team; and other risk factors described from time to time 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.

Investor Contact
Mark Pogharian
Vice President, Investor Relations, Treasury and Business Development
The Simply Good Foods Company
(720) 768-2681
mpogharian@simplygoodfoodsco.com


The Simply Good Foods Company and Subsidiaries
Condensed Consolidated Balance Sheets
(Unaudited, dollars in thousands, except share data)

 
 
May 30, 2020
 
August 31, 2019
Assets
 
 
 
 
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
111,134
 
 
$
266,341
 
Accounts receivable, net
 
64,440
 
 
44,240
 
Inventories
 
84,517
 
 
38,085
 
Prepaid expenses
 
4,662
 
 
2,882
 
Other current assets
 
16,387
 
 
6,059
 
Total current assets
 
281,140
 
 
357,607
 
 
 
 
 
 
Long-term assets:
 
 
 
 
Property and equipment, net
 
11,916
 
 
2,456
 
Intangible assets, net
 
1,145,516
 
 
306,139
 
Goodwill
 
567,658
 
 
471,427
 
Other long-term assets
 
33,914
 
 
4,021
 
Total assets
 
$
2,040,144
 
 
$
1,141,650
 
 
 
 
 
 
Liabilities and stockholders’ equity
 
 
 
 
Current liabilities:
 
 
 
 
Accounts payable
 
$
29,301
 
 
$
15,730
 
Accrued interest
 
1,287
 
 
1,693
 
Accrued expenses and other current liabilities
 
31,914
 
 
29,933
 
Current maturities of long-term debt
 
25,268
 
 
676
 
Total current liabilities
 
87,770
 
 
48,032
 
 
 
 
 
 
Long-term liabilities:
 
 
 
 
Long-term debt, less current maturities
 
624,752
 
 
190,259
 
Deferred income taxes
 
87,758
 
 
65,383
 
Other long-term liabilities
 
24,215
 
 
532
 
Total liabilities
 
824,495
 
 
304,206
 
See commitments and contingencies (Note 10)
 
 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
Preferred stock, $0.01 par value, 100,000,000 shares authorized, none issued
 
 
 
 
Common stock, $0.01 par value, 600,000,000 shares authorized, 95,476,860 and 81,973,284 issued at May 30, 2020 and August 31, 2019, respectively
 
955
 
 
820
 
Treasury stock, 98,234 and 98,234 shares at cost at May 30, 2020 and August 31, 2019, respectively
 
(2,145
)
 
(2,145
)
Additional paid-in-capital
 
1,089,652
 
 
733,775
 
Retained earnings
 
128,103
 
 
105,830
 
Accumulated other comprehensive loss
 
(916
)
 
(836
)
Total stockholders’ equity
 
1,215,649
 
 
837,444
 
Total liabilities and stockholders’ equity
 
$
2,040,144
 
 
$
1,141,650
 


The Simply Good Foods Company and Subsidiaries
Condensed Consolidated Statements of Operations and Comprehensive Income
(Unaudited, dollars in thousands, except share data)

 
 
Thirteen Weeks Ended
 
Thirty-Nine Weeks Ended
 
 
May 30, 2020
 
May 25, 2019
 
May 30, 2020
 
May 25, 2019
Net sales
 
$
215,101
 
 
$
139,468
 
 
$
594,355
 
 
$
384,199
 
Cost of goods sold
 
126,475
 
 
82,811
 
 
358,129
 
 
225,967
 
Gross profit
 
88,626
 
 
56,657
 
 
236,226
 
 
158,232
 
 
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
 
 
 
Selling and marketing
 
24,510
 
 
17,550
 
 
69,985
 
 
47,598
 
General and administrative
 
28,713
 
 
15,947
 
 
74,961
 
 
41,677
 
Depreciation and amortization
 
4,248
 
 
1,892
 
 
10,988
 
 
5,643
 
Business transaction costs
 
47
 
 
758
 
 
26,900
 
 
2,087
 
Loss in fair value change of contingent consideration - TRA liability
 
 
 
 
 
 
 
533
 
Total operating expenses
 
57,518
 
 
36,147
 
 
182,834
 
 
97,538
 
 
 
 
 
 
 
 
 
 
Income from operations
 
31,108
 
 
20,510
 
 
53,392
 
 
60,694
 
 
 
 
 
 
 
 
 
 
Other (expense) income:
 
 
 
 
 
 
 
 
Interest income
 
29
 
 
1,066
 
 
1,493
 
 
2,731
 
Interest expense
 
(8,324
)
 
(3,428
)
 
(23,882
)
 
(10,033
)
Gain on settlement of TRA liability
 
 
 
 
 
 
 
1,534
 
Loss on foreign currency transactions
 
(418
)
 
(153
)
 
(596
)
 
(421
)
Other income
 
59
 
 
55
 
 
104
 
 
176
 
Total other expense
 
(8,654
)
 
(2,460
)
 
(22,881
)
 
(6,013
)
 
 
 
 
 
 
 
 
 
Income before income taxes
 
22,454
 
 
18,050
 
 
30,511
 
 
54,681
 
Income tax expense
 
6,045
 
 
4,584
 
 
8,238
 
 
13,236
 
Net income
 
$
16,409
 
 
$
13,466
 
 
$
22,273
 
 
$
41,445
 
 
 
 
 
 
 
 
 
 
Other comprehensive income:
 
 
 
 
 
 
 
 
Foreign currency translation adjustments
 
61
 
 
(254
)
 
(80
)
 
(291
)
Comprehensive income
 
$
16,470
 
 
$
13,212
 
 
$
22,193
 
 
$
41,154
 
 
 
 
 
 
 
 
 
 
Earnings per share from net income:
 
 
 
 
 
 
 
 
Basic
 
$
0.17
 
 
$
0.16
 
 
$
0.24
 
 
$
0.52
 
Diluted
 
$
0.17
 
 
$
0.16
 
 
$
0.23
 
 
$
0.49
 
Weighted average shares outstanding:
 
 
 
 
 
 
 
 
Basic
 
95,378,495
 
 
81,898,276
 
 
93,475,539
 
 
80,362,978
 
Diluted
 
98,322,316
 
 
85,962,151
 
 
97,933,550
 
 
84,695,703
 


The Simply Good Foods Company and Subsidiaries
Condensed Consolidated Statements of Cash Flows
(Unaudited, dollars in thousands)

 
 
Thirty-Nine Weeks Ended
 
 
May 30, 2020
 
May 25, 2019
Operating activities
 
 
 
 
Net income
 
$
22,273
 
 
$
41,445
 
Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
Depreciation and amortization
 
11,607
 
 
5,754
 
Amortization of deferred financing costs and debt discount
 
2,312
 
 
1,001
 
Stock compensation expense
 
5,945
 
 
3,922
 
Loss on fair value change of contingent consideration - TRA liability
 
 
 
533
 
Gain on settlement of TRA liability
 
 
 
(1,534
)
Unrealized (gain) loss on foreign currency transactions
 
596
 
 
421
 
Deferred income taxes
 
8,055
 
 
9,841
 
Loss on disposal of property and equipment
 
 
 
6
 
Amortization of operating lease right-of-use asset
 
2,702
 
 
 
Other
 
229
 
 
 
Changes in operating assets and liabilities, net of acquisition:
 
 
 
 
Accounts receivable, net
 
6,407
 
 
(6,388
)
Inventories
 
(2,636
)
 
(11,700
)
Prepaid expenses
 
(351
)
 
(1,258
)
Other current assets
 
(7,865
)
 
(253
)
Accounts payable
 
(11,561
)
 
6,284
 
Accrued interest
 
(406
)
 
896
 
Accrued expenses and other current liabilities
 
(10,496
)
 
3,698
 
Other assets and liabilities
 
(2,711
)
 
(39
)
Net cash provided by operating activities
 
24,100
 
 
52,629
 
 
 
 
 
 
Investing activities
 
 
 
 
Purchases of property and equipment
 
(766
)
 
(777
)
Issuance of note receivable
 
(1,250
)
 
 
Acquisition of business, net of cash acquired
 
(982,084
)
 
 
Investments in intangible assets
 
(206
)
 
 
Net cash used in investing activities
 
(984,306
)
 
(777
)
 
 
 
 
 
Financing activities
 
 
 
 
Proceeds from option exercises
 
931
 
 
518
 
Tax payments related to issuance of restricted stock units
 
(84
)
 
(9
)
Payments on finance lease obligations
 
(272
)
 
 
Cash received from warrant exercises
 
 
 
113,464
 
Repurchase of common stock
 
 
 
(1,664
)
Settlement of TRA liability
 
 
 
(26,468
)
Principal payments of long-term debt
 
(21,000
)
 
(1,500
)
Proceeds from issuance of common stock
 
352,542
 
 
 
Equity issuance costs
 
(3,323
)
 
 
Proceeds from issuance of long-term debt
 
460,000
 
 
 
Proceeds from Revolving Credit Facility
 
25,000
 
 
 
Deferred financing costs
 
(8,208
)
 
 
Net cash provided by financing activities
 
805,586
 
 
84,341
 
 
 
 
 
 
Cash and cash equivalents
 
 
 
 
Net (decrease) increase in cash
 
(154,620
)
 
136,193
 
Effect of exchange rate on cash
 
(587
)
 
(546
)
Cash at beginning of period
 
266,341
 
 
111,971
 
Cash and cash equivalents at end of period
 
$
111,134
 
 
$
247,618
 

Reconciliation of Adjusted EBITDA

Adjusted EBITDA. Adjusted EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net (loss) income as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (each as determined in accordance with GAAP). Simply Good Foods defines Adjusted EBITDA (earnings before interest, tax, depreciation, and amortization) as net (loss) income before interest income, interest expense, income tax expense (benefit), depreciation and amortization with further adjustments to exclude the following items: business transaction costs, stock-based compensation expense, inventory step-up, integration costs, non-core legal costs, loss in fair value change of contingent consideration - TRA liability, gain on settlement of TRA liability and other non-core expenses. The Company believes that the inclusion of these supplementary adjustments in presenting Adjusted EBITDA, when used in conjunction with net (loss) income, are appropriate to provide additional information to investors, reflects more accurately operating results of the on-going operations, enhances the overall understanding of past financial performance and future prospects and allows for greater transparency with respect to the key metrics the Company uses in its financial and operational decision making. The Company also believes that Adjusted EBITDA is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in its industry. Adjusted EBITDA may not be comparable to other similarly titled captions of other companies due to differences in the non-GAAP calculation.

The following unaudited tables below provide a reconciliation of Adjusted EBITDA to its most directly comparable GAAP measure, which is net income, for the thirteen and thirty-nine weeks ended May 30, 2020 and May 25, 2019:

Adjusted EBITDA Reconciliation:
 (in thousands)
 
Thirteen Weeks Ended
 
Thirty-Nine Weeks Ended
 
May 30, 2020
 
May 25, 2019
 
May 30, 2020
 
May 25, 2019
Net income
 
$
16,409
 
 
$
13,466
 
 
$
22,273
 
 
$
41,445
 
Interest income
 
(29
)
 
(1,066
)
 
(1,493
)
 
(2,731
)
Interest expense
 
8,324
 
 
3,428
 
 
23,882
 
 
10,033
 
Income tax expense
 
6,045
 
 
4,584
 
 
8,238
 
 
13,236
 
Depreciation and amortization
 
4,488
 
 
1,929
 
 
11,607
 
 
5,754
 
EBITDA
 
35,237
 
 
22,341
 
 
64,507
 
 
67,737
 
Business transaction costs
 
47
 
 
758
 
 
26,900
 
 
2,087
 
Stock-based compensation expense
 
2,150
 
 
1,444
 
 
5,945
 
 
3,922
 
Inventory step-up
 
 
 
 
 
7,522
 
 
 
Integration of Quest
 
4,094
 
 
 
 
9,435
 
 
 
Restructuring
 
1,386
 
 
 
 
1,386
 
 
22
 
Non-core legal costs
 
48
 
 
179
 
 
603
 
 
1,330
 
Loss in fair value change of contingent consideration - TRA liability
 
 
 
 
 
 
 
533
 
Gain on settlement of TRA liability
 
 
 
 
 
 
 
(1,534
)
Other (1)
 
401
 
 
171
 
 
591
 
 
459
 
Adjusted EBITDA
 
$
43,363
 
 
$
24,893
 
 
$
116,889
 
 
$
74,556
 

(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. Simply Good Foods defines Adjusted Diluted Earnings Per Share as diluted earnings (loss) per share before depreciation and amortization, business transaction costs, stock-based compensation expense, inventory step-up, integration costs, non-core legal costs, change in fair value of contingent consideration - TRA liability, gain on settlement of TRA liability and other non-core expenses, on a theoretical tax effected basis of such adjustments at an assumed statutory rate. The Company believes that the inclusion of these supplementary adjustments in presenting Adjusted Diluted Earnings per Share, when used in conjunction with diluted earnings per share, are appropriate to provide additional information to investors, reflects more accurately operating results of the on-going operations, enhances the overall understanding of past financial performance and future prospects and allows for greater transparency with respect to the key metrics the Company uses in its financial and operational decision making. The Company also believes that Adjusted Diluted Earnings per Share is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in its industry. Adjusted Diluted Earnings per Share may not be comparable to other similarly titled captions of other companies due to differences in the non-GAAP calculation.

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 thirty-nine weeks ended May 30, 2020 and May 25, 2019, and fifty three weeks ended August 31, 2019:

 
 
Thirteen Weeks Ended
 
Thirty-Nine Weeks Ended
 
53-Weeks Ended
 
 
May 30, 2020
 
May 25, 2019
 
May 30, 2020
 
May 25, 2019
 
August 31, 2019
Diluted earnings per share
 
$
0.17
 
 
$
0.16
 
 
$
0.23
 
 
$
0.49
 
 
$
0.56
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
0.03
 
 
0.02
 
 
0.09
 
 
0.05
 
 
0.07
 
Business transaction costs
 
 
 
0.01
 
 
0.20
 
 
0.02
 
 
0.06
 
Stock-based compensation expense
 
0.02
 
 
0.01
 
 
0.04
 
 
0.04
 
 
0.05
 
Inventory step-up
 
 
 
 
 
0.06
 
 
 
 
 
Integration of Quest
 
0.03
 
 
 
 
0.07
 
 
 
 
 
Restructuring
 
0.01
 
 
 
 
0.01
 
 
 
 
 
Non-core legal costs
 
 
 
 
 
 
 
0.01
 
 
0.04
 
Loss (gain) in fair value change of contingent consideration - TRA liability
 
 
 
 
 
 
 
 
 
 
Gain on settlement of TRA liability
 
 
 
 
 
 
 
(0.01
)
 
(0.01
)
Other (1)
 
 
 
 
 
 
 
 
 
 
Rounding (2)
 
 
 
 
 
0.01
 
 
 
 
 
Adjusted diluted earnings per share
 
$
0.26
 
 
$
0.20
 
 
$
0.71
 
 
$
0.60
 
 
$
0.77
 

(1) Other items consist principally of exchange impact of foreign currency transactions and other expenses.

(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.

Stock Information

Company Name: The Simply Good Foods Company
Stock Symbol: SMPL
Market: NASDAQ
Website: thesimplygoodfoodscompany.com

Menu

SMPL SMPL Quote SMPL Short SMPL News SMPL Articles SMPL Message Board
Get SMPL Alerts

News, Short Squeeze, Breakout and More Instantly...