
Hydrofarm Holdings Group Announces Second Quarter 2024 Results
Hydrofarm Holdings Group, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (In thousands, except share and per share amounts) | ||||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Net sales | $ | 54,793 | $ | 63,051 | $ | 108,965 | $ | 125,229 | ||||||||
Cost of goods sold | 43,942 | 48,578 | 87,189 | 99,375 | ||||||||||||
Gross profit | 10,851 | 14,473 | 21,776 | 25,854 | ||||||||||||
Operating expenses: | ||||||||||||||||
Selling, general and administrative | 18,659 | 23,468 | 38,280 | 47,899 | ||||||||||||
Loss on asset disposition | 11,520 | - | 11,520 | - | ||||||||||||
Loss from operations | (19,328 | ) | (8,995 | ) | (28,024 | ) | (22,045 | ) | ||||||||
Interest expense | (3,811 | ) | (3,768 | ) | (7,742 | ) | (7,460 | ) | ||||||||
Other income (expense), net | 79 | (420 | ) | 294 | (380 | ) | ||||||||||
Loss before tax | (23,060 | ) | (13,183 | ) | (35,472 | ) | (29,885 | ) | ||||||||
Income tax (expense) benefit | (390 | ) | 318 | (586 | ) | 171 | ||||||||||
Net loss | $ | (23,450 | ) | $ | (12,865 | ) | $ | (36,058 | ) | $ | (29,714 | ) | ||||
Net loss per share: | ||||||||||||||||
Basic | $ | (0.51 | ) | $ | (0.28 | ) | $ | (0.79 | ) | $ | (0.66 | ) | ||||
Diluted | $ | (0.51 | ) | $ | (0.28 | ) | $ | (0.79 | ) | $ | (0.66 | ) | ||||
Weighted-average shares of common stock outstanding: | ||||||||||||||||
Basic | 45,978,941 | 45,412,627 | 45,896,335 | 45,338,636 | ||||||||||||
Diluted | 45,978,941 | 45,412,627 | 45,896,335 | 45,338,636 |
Hydrofarm Holdings Group, Inc. CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (In thousands, except share and per share amounts) | ||||||||
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
Assets | ||||||||
Current assets: | | |||||||
Cash and cash equivalents | $ | 30,314 | $ | 30,312 | ||||
Accounts receivable, net | 18,565 | 16,890 | ||||||
Inventories | 58,719 | 75,354 | ||||||
Prepaid expenses and other current assets | 3,587 | 5,510 | ||||||
Assets held for sale | 470 | - | ||||||
Total current assets | 111,655 | 128,066 | ||||||
Property, plant and equipment, net | 41,111 | 47,360 | ||||||
Operating lease right-of-use assets | 47,472 | 54,494 | ||||||
Intangible assets, net | 261,201 | 275,881 | ||||||
Other assets | 1,919 | 1,842 | ||||||
Total assets | $ | 463,358 | $ | 507,643 | ||||
Liabilities and stockholders' equity | | | ||||||
Current liabilities: | | |||||||
Accounts payable | $ | 13,801 | $ | 12,613 | ||||
Accrued expenses and other current liabilities | 9,400 | 9,529 | ||||||
Deferred revenue | 2,729 | 3,231 | ||||||
Current portion of operating lease liabilities | 7,538 | 8,336 | ||||||
Current portion of finance lease liabilities | 444 | 954 | ||||||
Current portion of long-term debt | 1,570 | 2,989 | ||||||
Total current liabilities | 35,482 | 37,652 | ||||||
Long-term operating lease liabilities | 42,151 | 47,506 | ||||||
Long-term finance lease liabilities | 8,071 | 8,734 | ||||||
Long-term debt | 114,948 | 115,412 | ||||||
Deferred tax liabilities | 3,232 | 3,232 | ||||||
Other long-term liabilities | 4,465 | 4,497 | ||||||
Total liabilities | 208,349 | 217,033 | ||||||
Commitments and contingencies | | | ||||||
Stockholders' equity | | | ||||||
Common stock ($0.0001 par value; 300,000,000 shares authorized; 45,980,321 and 45,789,890 shares issued and outstanding at June 30, 2024, and December 31, 2023, respectively) | 5 | 5 | ||||||
Additional paid-in capital | 789,373 | 787,846 | ||||||
Accumulated other comprehensive loss | (7,567 | ) | (6,497 | ) | ||||
Accumulated deficit | (526,802 | ) | (490,744 | ) | ||||
Total stockholders' equity | 255,009 | 290,610 | ||||||
Total liabilities and stockholders' equity | $ | 463,358 | $ | 507,643 |
Hydrofarm Holdings Group, Inc. RECONCILIATION OF NON-GAAP MEASURES (In thousands, except share and per share amounts) (Unaudited) | ||||||||||||||||
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Reconciliation of Adjusted Gross Profit: | ||||||||||||||||
Gross Profit (GAAP) | $ | 10,851 | $ | 14,473 | $ | 21,776 | $ | 25,854 | ||||||||
Depreciation, depletion and amortization | 1,608 | 1,826 | 3,257 | 3,281 | ||||||||||||
Restructuring expenses1 | 890 | 720 | 981 | 1,957 | ||||||||||||
Adjusted Gross Profit (Non-GAAP) | $ | 13,349 | $ | 17,019 | $ | 26,014 | $ | 31,092 | ||||||||
As a percent of net sales: | ||||||||||||||||
Gross Profit Margin (GAAP) | 19.8 | % | 23.0 | % | 20.0 | % | 20.6 | % | ||||||||
Adjusted Gross Profit Margin (Non-GAAP) | 24.4 | % | 27.0 | % | 23.9 | % | 24.8 | % |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Reconciliation of Adjusted SG&A: | ||||||||||||||||
Selling, general and administrative (GAAP) | $ | 18,659 | $ | 23,468 | $ | 38,280 | $ | 47,899 | ||||||||
Depreciation, depletion and amortization | 6,168 | 6,424 | 12,404 | 12,976 | ||||||||||||
Restructuring expenses1 | 37 | 68 | 84 | 242 | ||||||||||||
Stock-based compensation2 | 769 | 1,819 | 1,637 | 3,026 | ||||||||||||
Severance and other3 | 61 | 589 | 195 | 884 | ||||||||||||
Adjusted SG&A (Non-GAAP) | $ | 11,624 | $ | 14,568 | $ | 23,960 | $ | 30,771 | ||||||||
As a percent of net sales: | ||||||||||||||||
SG&A (GAAP) | 34.1 | % | 37.2 | % | 35.1 | % | 38.2 | % | ||||||||
Adjusted SG&A (Non-GAAP) | 21.2 | % | 23.1 | % | 22.0 | % | 24.6 | % |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Reconciliation of Adjusted EBITDA: | ||||||||||||||||
Net loss (GAAP) | $ | (23,450 | ) | $ | (12,865 | ) | $ | (36,058 | ) | $ | (29,714 | ) | ||||
Interest expense | 3,811 | 3,768 | 7,742 | 7,460 | ||||||||||||
Income tax expense (benefit) | 390 | (318 | ) | 586 | (171 | ) | ||||||||||
Depreciation, depletion and amortization | 7,776 | 8,250 | 15,661 | 16,257 | ||||||||||||
Restructuring expenses1 | 927 | 788 | 1,065 | 2,199 | ||||||||||||
Stock-based compensation2 | 769 | 1,819 | 1,637 | 3,026 | ||||||||||||
Severance and other3 | 61 | 589 | 195 | 884 | ||||||||||||
Other (income) expense, net4 | (79 | ) | 420 | (294 | ) | 380 | ||||||||||
Loss on asset disposition5 | 11,520 | - | 11,520 | - | ||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 1,725 | $ | 2,451 | $ | 2,054 | $ | 321 | ||||||||
As a percent of net sales: | ||||||||||||||||
Net loss (GAAP) | (42.8) | % | (20.4) | % | (33.1) | % | (23.7) | % | ||||||||
Adjusted EBITDA (Non-GAAP) | 3.1 | % | 3.9 | % | 1.9 | % | 0.3 | % |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2024 | 2023 | 2024 | 2023 | |||||||||||||
Reconciliation of Free Cash Flow 6 : | ||||||||||||||||
Net cash from operating activities (GAAP) 6 : | $ | 3,784 | $ | 9,911 | $ | 1,487 | $ | 961 | ||||||||
Capital expenditures of Property, plant and equipment (GAAP) | (368 | ) | (1,653 | ) | (1,810 | ) | (3,306 | ) | ||||||||
Free Cash Flow (Non-GAAP) 6 : | $ | 3,416 | $ | 8,258 | $ | (323 | ) | $ | (2,345 | ) | ||||||
Notes to GAAP to Non-GAAP reconciliations presented above (Adjusted Gross Profit, Adjusted SG&A, Adjusted EBITDA, and Free Cash Flow):
For the three and six months ended June 30, 2024, Restructuring expenses related primarily to manufacturing facility consolidations, and the charges incurred to relocate and terminate certain facilities. For the three and six months ended June 30, 2023, Restructuring expenses related primarily to the relocation and termination of certain facilities in Canada and the closure of the Company's supply chain management office in China. Includes stock-based compensation and related employer payroll taxes on stock-based compensation for the periods presented. For the three and six months ended June 30, 2024, Severance and other charges primarily related to estimated legal costs related to certain litigation and severance charges. For the three and six months ended June 30, 2023, Severance and other charges primarily related to workforce reductions and charges in conjunction with a sale-leaseback transaction during the first quarter of 2023. Other income, net related primarily to foreign currency exchange rate gains and losses and other non-operating income and expenses. For the three and six months ended June 30, 2023, Other expense, net also included charges from Amendment No. 1 to the Term Loan. Loss on asset disposition for the three and six months ended June 30, 2024, relates to the IGE Asset Sale. The total gross proceeds associated with the IGE Asset Sale were $8.7 million, of which the Company estimated and classified $5.0 million in Net cash from operating activities, and $3.7 million in Investing activities, as these cash flows were associated with the sale of inventory and property, plant and equipment, respectively. The cash proceeds classified within Net cash from operating activities were partially offset by $1.3 million cash paid to terminate the associated facility lease and cash transaction costs paid during the period. As a result, the Asset Sale contributed an estimated $3.5 million to Net cash from operating activities and Free Cash Flow during the three and six months ended June 30, 2024. In addition, in connection with the Asset Sale, the Company paid $0.7 million to terminate certain equipment finance leases and classified this cash outflow within Financing activities for the three and six months ended June 30, 2024. In total, the IGE Asset Sale contributed net cash proceeds, after repayment of certain lease liabilities and transaction expenses, of an estimated $6.3 million. In 2023, gross proceeds of $8.6 million received during the three months ended March 31, 2023 from a sale-leaseback of real estate located in Eugene, Oregon, was classified as a Financing activity and is not reflected in Net cash from operating activities or Free Cash Flow in the prior year period.Non-GAAP Financial Measures
We report our financial results in accordance with generally accepted accounting principles in the U.S. (“GAAP”). Management believes that certain non-GAAP financial measures provide investors with additional useful information in evaluating our performance and that excluding certain items that may vary substantially in frequency and magnitude period-to-period from net loss provides useful supplemental measures that assist in evaluating our ability to generate earnings and to more readily compare these metrics between past and future periods. These non-GAAP financial measures may be different than similarly titled measures used by other companies.
To supplement our condensed consolidated financial statements which are prepared in accordance with GAAP, we use“Adjusted EBITDA”,“Adjusted Gross Profit”,“Adjusted SG&A”,“Free Cash Flow”,“Net Debt”, and“Liquidity” which are non-GAAP financial measures. We also present certain of these non-GAAP metrics as a percentage of net sales. Our non-GAAP financial measures should not be considered in isolation from, or as substitutes for, financial information prepared in accordance with GAAP. There are several limitations related to the use of our non-GAAP financial measures as compared to the closest comparable GAAP measures.
We define Adjusted EBITDA (non-GAAP) as net loss (GAAP) excluding interest expense, income taxes, depreciation, depletion and amortization, stock-based compensation including employer payroll taxes on stock-based compensation, restructuring charges which represent fundamental changes to our operations, and other non-cash, unusual and/or infrequent costs (i.e., impairments, severance, loss on asset disposition, acquisition and integration expenses, distribution center exit costs, and other income/expense, net), which we do not consider in our evaluation of ongoing operating performance.
We define Adjusted EBITDA (non-GAAP) as a percent of net sales as adjusted EBITDA (as defined above) divided by net sales realized in the respective period.
We define Adjusted Gross Profit (non-GAAP) as gross profit (GAAP) excluding depreciation, depletion, and amortization, restructuring charges, and other non-cash, unusual and/or infrequent costs (i.e., severance and other expenses, and acquisition and integration expenses), which we do not consider in our evaluation of ongoing operating performance.
We define Adjusted Gross Profit Margin (non-GAAP) as a percent of net sales as Adjusted Gross Profit (as defined above) divided by net sales realized in the respective period.
We define Adjusted SG&A (non-GAAP) as SG&A (GAAP) excluding depreciation, depletion, and amortization, stock-based compensation including employer payroll taxes on stock-based compensation, restructuring charges, and other non-cash, unusual and/or infrequent costs (i.e., severance and other expenses, acquisition and integration expenses, and distribution center exit costs), which we do not consider in our evaluation of ongoing operating performance.
We define Adjusted SG&A (non-GAAP) as a percent of net sales as Adjusted SG&A (as defined above) divided by net sales realized in the respective period.
We define Free Cash Flow (non-GAAP) as Net cash from (used in) operating activities less capital expenditures for property, plant and equipment. We believe this provides additional insight into the Company's ability to generate cash and maintain liquidity. However, Free Cash Flow does not represent funds available for investment or other discretionary uses since it does not deduct cash used to service our debt or other cash flows from financing activities. The disclosed year over year improvement in Free Cash Flow represents the current period Free Cash Flow balance less the prior period Free Cash Flow balance.
We define Liquidity as total cash, cash equivalents and restricted cash, if applicable, plus available borrowing capacity on our Revolving Credit Facility.
We define Net Debt as total debt principal outstanding plus finance lease liabilities, less cash, cash equivalents and restricted cash, if applicable.


Legal Disclaimer:
MENAFN provides the information “as is” without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the provider above.
Comments
No comment