Exhibit 99.1
Turning Point Brands Announces First Quarter 2024 Results
-Q1 2024 Adjusted EBITDA of $25.3 million, up 22% over prior year
- Net Sales for Q1 2024 Zig-Zag and Stoker’s Products Increased 10% Year-Over-Year
-Company reaffirms full-year 2024 adjusted EBITDA guidance of $95
to $100 million.
LOUISVILLE, KY – May 2, 2024 – Turning Point Brands, Inc. (“TPB” or “the Company”) (NYSE: TPB), a manufacturer, marketer and distributor of branded consumer products, including alternative smoking
accessories and consumables with active ingredients, announced today financial results for the first quarter ended March 31, 2024.
Q1 2024 vs. Q1 2023
| • |
Total consolidated net sales decreased 3.9% to $97.1 million
|
| o |
Zig-Zag Products net sales increased by 11.5%
|
| o |
Stoker’s Products net sales increased by 8.0%
|
| o |
Creative Distribution Solutions net sales decreased by 44.9%
|
| • |
Gross profit increased 6.8% to $51.9 million
|
| • |
Net income increased 58.1% to $12.0 million
|
| • |
Adjusted net income increased 29.8% to $15.4 million (see Schedule B for a reconciliation to net income)
|
| • |
Adjusted EBITDA increased 21.6% to $25.3 million (see Schedule A for a reconciliation to net income)
|
| • |
Diluted EPS of $0.63 and Adjusted Diluted EPS of $0.80 compared to $0.41 and $0.62 in the same period one year ago, respectively (see Schedule B for a reconciliation to Diluted
EPS)
|
Graham Purdy, President and CEO, commented: “We are encouraged by our first quarter results. We believe the execution of our strategy has Zig-Zag back on a
sustainable growth trajectory; Stoker’s continued to grow and improved its market share; and the national launch of our FRE Modern Oral product is off to a good start.”
Zig-Zag Products Segment (48% of total net sales in the quarter)
For the first quarter, Zig-Zag Products net sales increased 11.5% to $46.7 million. The Alternative business saw strong growth in the quarter
complemented by modest growth in US Papers and Wraps partially offset by Clipper sales declines against prior year trade load.
For the quarter, the Zig-Zag Products segment gross profit increased 23.0% to $27.5 million. Gross margin increased 550 basis points to 59.0% driven primarily by
product mix.
“We were encouraged by the outsized performance of the alternative channel in the quarter,” said Purdy. “Our ongoing efforts continue to demonstrate progress toward
sustainably growing the Zig-Zag brand.”
Stoker’s Products Segment (38% of total net sales in the quarter)
For the first quarter, Stoker’s Products net sales increased 8.0% to $36.4 million on mid-single-digit growth of MST and triple-digit growth off a
low base for our Modern Oral product FRE partially offset by mid-single-digit decline in loose-leaf chewing tobacco. For the first quarter, total Stoker’s Products segment volume increased 0.1%, while price / mix increased 7.9%.
For the quarter, the Stoker’s Products segment gross profit increased 6.9% to $20.8 million. Gross margin contracted 60 basis points to 57.2%.
Performance Measures in the First Quarter
First quarter consolidated selling, general and administrative (“SG&A”) expenses were $32.6 million compared to $30.8 million in the first quarter
of 2023.
The first quarter SG&A included the following notable items:
| • |
$1.3 million of accrued legal and severance costs;
|
| • |
$2.1 million of stock compensation expense compared to $0.7 million in the year-ago period; and
|
| • |
$0.8 million of FDA PMTA-related expenses for modern oral products compared to $0.2 million in the year-ago period.
|
Total gross debt as of March 31, 2024 was $368.5 million. Net debt (total gross debt less unrestricted cash) at March 31, 2023 was $237.6 million. The Company ended the quarter with total liquidity of $189.9 million, comprised of $130.9 million in cash and $59.0 million of asset backed revolving credit
facility capacity.
During the quarter, the Company re-purchased 72,545 shares at a cost of $2.1 million.
2024 Outlook
The Company is maintaining its previous expectation of full-year 2024 adjusted EBITDA of $95 to $100 million.
Creative Distribution Solutions (“CDS”) (14% of total net sales in the quarter)
For the first quarter, CDS net sales were $14.0 million, gross profit was $3.6 million, and gross margin was 25.4%.
Earnings Conference Call
As previously disclosed, a conference call with the investment community to review TPB’s
financial results has been scheduled for 10:00 a.m. Eastern on Thursday, May 2, 2024. Investment community participants should dial in 10 minutes ahead of time using the toll-free number (888) 330-2502 (international participants should call (240) 789-2713 and follow the audio prompts after typing in the event ID: 6640134. A live listen-only webcast of the call will be available on the
Events and Presentations section of the investor relations portion of the Company website (www.turningpointbrands.com). A replay of the webcast will be available on the site two hours following the call.
Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally accepted accounting principles in the United States (GAAP), this press release
includes certain non-GAAP financial measures including EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Adjusted Operating Income (Loss). A reconciliation of these non-GAAP financial measures accompanies this release.
Turning Point Brands (NYSE: TPB) is a manufacturer, marketer and distributor of branded
consumer products including alternative smoking accessories and consumables with active ingredients through its iconic Zig-Zag® and Stoker’s® brands. TPB’s products are available in more than 215,000 retail outlets in North America, and on sites
such as www.zigzag.com. For the latest news and information about TPB and its
brands, please visit www.turningpointbrands.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements may generally be identified by the
use of words such as "anticipate," "believe," "expect," "intend," "plan" and "will" or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts.
By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. As a result, these statements are not guarantees of future performance
and actual events may differ materially from those expressed in or suggested by the forward-looking statements. Any forward-looking statement made by TPB in this press release, its reports filed with the Securities and Exchange Commission (the
“SEC”) and other public statements made from time-to-time speak only as of the date made. New risks and uncertainties come up from time to time, and it is impossible for TPB to predict or identify all such events or how they may affect it. TPB has
no obligation, and does not intend, to update any forward-looking statements after the date hereof, except as required by federal securities laws. Factors that could cause these differences include, but are not limited to those included it the
Company’s Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and other reports filed by the Company with the SEC. These statements constitute the Company’s cautionary statements under the Private Securities Litigation Reform Act of 1995.
Investor Contacts
Turning Point Brands, Inc.
ir@tpbi.com
Financial Statements Follow:
Turning Point Brands, Inc.
Consolidated Statements of Income
(dollars in thousands except share data)
(unaudited)
|
Three Months Ended March 31,
|
||||||||
|
2024
|
2023
|
|||||||
|
Net sales
|
$
|
97,058
|
$
|
100,956
|
||||
|
Cost of sales
|
45,146
|
52,339
|
||||||
|
Gross profit
|
51,912
|
48,617
|
||||||
|
Selling, general, and administrative expenses
|
32,646
|
30,775
|
||||||
|
Operating income
|
19,266
|
17,842
|
||||||
|
Interest expense, net
|
3,479
|
4,010
|
||||||
|
Investment (gain) loss
|
(119
|
)
|
4,799
|
|||||
|
Gain on extinguishment of debt
|
-
|
(777
|
)
|
|||||
|
Income before income taxes
|
15,906
|
9,810
|
||||||
|
Income tax expense
|
3,727
|
2,468
|
||||||
|
Consolidated net income
|
12,179
|
7,342
|
||||||
|
Net income (loss) attributable to non-controlling interest
|
169
|
(255
|
)
|
|||||
|
Net income attributable to Turning Point Brands, Inc.
|
$
|
12,010
|
$
|
7,597
|
||||
|
Basic income per common share: Net income attributable to Turning Point Brands, Inc.
|
$
|
0.68
|
$
|
0.43
|
||||
|
Diluted income per common share: Net income attributable to Turning Point Brands, Inc.
|
$
|
0.63
|
$
|
0.41
|
||||
|
Weighted average common shares outstanding:
|
||||||||
|
Basic
|
17,654,684
|
17,531,414
|
||||||
|
Diluted
|
20,170,314
|
20,669,152
|
||||||
|
Supplemental disclosures of statements of income information:
|
||||||||
|
Excise tax expense
|
$
|
5,190
|
$
|
5,024
|
||||
|
FDA fees
|
$
|
149
|
$
|
195
|
||||
Turning Point Brands, Inc.
Consolidated Balance Sheets
(dollars in thousands except share data)
|
ASSETS
|
(unaudited)
March 31,
2024
|
December 31,
2023
|
||||||
|
Current assets:
|
||||||||
|
Cash
|
$
|
130,903
|
$
|
117,886
|
||||
|
Accounts receivable, net of allowances of $43 in 2024 and $78 in 2023
|
8,198
|
9,989
|
||||||
|
Inventories, net
|
105,467
|
98,960
|
||||||
|
Other current assets
|
34,437
|
40,781
|
||||||
|
Total current assets
|
279,005
|
267,616
|
||||||
|
Property, plant, and equipment, net
|
24,790
|
25,300
|
||||||
|
Deferred income taxes
|
1,426
|
1,468
|
||||||
|
Right of use assets
|
10,868
|
11,480
|
||||||
|
Deferred financing costs, net
|
2,305
|
2,450
|
||||||
|
Goodwill
|
136,365
|
136,250
|
||||||
|
Other intangible assets, net
|
80,177
|
80,942
|
||||||
|
Master Settlement Agreement (MSA) escrow deposits
|
28,427
|
28,684
|
||||||
|
Other assets
|
22,953
|
15,166
|
||||||
|
Total assets
|
$
|
586,316
|
$
|
569,356
|
||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
18,934
|
$
|
8,407
|
||||
|
Accrued liabilities
|
30,974
|
33,635
|
||||||
|
Current portion of long-term debt
|
59,397
|
58,294
|
||||||
|
Total current liabilities
|
109,305
|
100,336
|
||||||
|
Notes payable and long-term debt
|
306,496
|
307,064
|
||||||
|
Lease liabilities
|
9,360
|
9,950
|
||||||
|
Total liabilities
|
425,161
|
417,350
|
||||||
|
Commitments and contingencies
|
||||||||
|
Stockholders' equity:
|
||||||||
|
Preferred stock; $0.01 par value; authorized shares 40,000,000; issued and outstanding shares -0-
|
-
|
-
|
||||||
|
Common stock, voting, $0.01 par value; authorized shares, 190,000,000; 20,016,822 issued shares and 17,627,817 outstanding
shares at March 31, 2024, and 19,922,137 issued shares and 17,605,677 outstanding shares at December 31, 2023
|
200
|
199
|
||||||
|
Common stock, nonvoting, $0.01 par value; authorized shares, 10,000,000; issued and outstanding shares
-0-
|
-
|
-
|
||||||
|
Additional paid-in capital
|
119,792
|
119,075
|
||||||
|
Cost of repurchased common stock (2,389,005 shares at March 31, 2024, and 2,316,460 shares at December
31, 2023)
|
(80,172
|
)
|
(78,093
|
)
|
||||
|
Accumulated other comprehensive loss
|
(3,048
|
)
|
(2,648
|
)
|
||||
|
Accumulated earnings
|
123,192
|
112,443
|
||||||
|
Non-controlling interest
|
1,191
|
1,030
|
||||||
|
Total stockholders' equity
|
161,155
|
152,006
|
||||||
|
Total liabilities and stockholders' equity
|
$
|
586,316
|
$
|
569,356
|
||||
Turning Point Brands, Inc.
Consolidated Statements of Cash Flows
(dollars in thousands)
(unaudited)
|
Three Months Ended March 31,
|
||||||||
|
2024
|
2023
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Consolidated net income
|
$
|
12,179
|
$
|
7,342
|
||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Gain on extinguishment of debt
|
-
|
(777
|
)
|
|||||
|
Loss (gain) on sale of property, plant, and equipment
|
1
|
(6
|
)
|
|||||
|
Gain on MSA investments
|
6
|
-
|
||||||
|
Depreciation and other amortization expense
|
944
|
776
|
||||||
|
Amortization of other intangible assets
|
779
|
771
|
||||||
|
Amortization of deferred financing costs
|
696
|
626
|
||||||
|
Deferred income tax expense
|
114
|
299
|
||||||
|
Stock compensation expense
|
2,062
|
743
|
||||||
|
Noncash lease income
|
(42
|
)
|
(14
|
)
|
||||
|
Loss on investments
|
-
|
4,897
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
1,929
|
(216
|
)
|
|||||
|
Inventories
|
(6,296
|
)
|
6,173
|
|||||
|
Other current assets
|
3,130
|
2,639
|
||||||
|
Other assets
|
(270
|
)
|
(2,895
|
)
|
||||
|
Accounts payable
|
10,525
|
2,051
|
||||||
|
Accrued liabilities and other
|
(3,118
|
)
|
(7,025
|
)
|
||||
|
Net cash provided by operating activities
|
$
|
22,639
|
$
|
15,384
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Capital expenditures
|
$
|
(366
|
)
|
$
|
(2,435
|
)
|
||
|
Purchases of investments
|
(7,119
|
)
|
-
|
|||||
|
Purchases of non-marketable equity investments
|
(500
|
)
|
-
|
|||||
|
Restricted cash, MSA escrow deposits
|
(1
|
)
|
-
|
|||||
|
Proceeds on the sale of property, plant and equipment
|
-
|
3
|
||||||
|
Net cash used in investing activities
|
$
|
(7,986
|
)
|
$
|
(2,432
|
)
|
||
|
Cash flows from financing activities:
|
||||||||
|
Convertible Senior Notes repurchased
|
$
|
-
|
$
|
(13,002
|
)
|
|||
|
Proceeds from call options
|
-
|
33
|
||||||
|
Payment of dividends
|
(1,149
|
)
|
(1,052
|
)
|
||||
|
Exercise of options
|
3
|
357
|
||||||
|
Redemption of restricted stock units
|
(136
|
)
|
-
|
|||||
|
Redemption of performance based restricted stock units
|
(1,212
|
)
|
(889
|
)
|
||||
|
Common stock repurchased
|
(2,079
|
)
|
-
|
|||||
|
Net cash used in financing activities
|
$
|
(4,573
|
)
|
$
|
(14,553
|
)
|
||
|
Net decrease in cash
|
$
|
10,080
|
$
|
(1,601
|
)
|
|||
|
Effect of foreign currency translation on cash
|
$
|
(58
|
)
|
$
|
(1
|
)
|
||
|
Cash, beginning of period:
|
||||||||
|
Unrestricted
|
$
|
117,886
|
$
|
106,403
|
||||
|
Restricted
|
4,929
|
4,929
|
||||||
|
Total cash at beginning of period
|
$
|
122,815
|
$
|
111,332
|
||||
|
Cash, end of period:
|
||||||||
|
Unrestricted
|
$
|
130,903
|
$
|
104,801
|
||||
|
Restricted
|
1,934
|
4,929
|
||||||
|
Total cash at end of period
|
$
|
132,837
|
$
|
109,730
|
||||
Non-GAAP Financial Measures
To supplement our financial information presented in accordance with generally accepted accounting principles in the United States, or U.S. GAAP, we use non-U.S. GAAP
financial measures, including EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and Adjusted Operating Income (Loss). We believe Adjusted EBITDA provides useful
information to management and investors regarding certain financial and business trends relating to our financial condition and results of operations. Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and Adjusted Operating Income (Loss)
are used by management to compare our performance to that of prior periods for trend analyses and planning purposes and are presented to our board of directors. We believe that EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, and
Adjusted Operating Income (Loss) are appropriate measures of operating performance because they eliminate the impact of expenses that do not relate to business performance.
We define “EBITDA” as net income before interest expense, gain (loss) on extinguishment of debt, provision for income taxes, depreciation and amortization. We define
“Adjusted EBITDA” as net income before interest expense, loss on extinguishment of debt, provision for income taxes, depreciation, amortization, other non-cash items and other items that we do not consider ordinary course in our evaluation of
ongoing operating performance. We define “Adjusted Net Income” as net income excluding items that we do not consider ordinary course in our evaluation of ongoing operating performance. We define “Adjusted Diluted EPS” as diluted earnings per share
excluding items that we do not consider ordinary course in our evaluation of ongoing operating performance. We define “Adjusted Operating Income (Loss)” as operating income excluding other non-cash items and other items that we do not consider
ordinary course in our evaluation of ongoing operating performance.
Non-U.S. GAAP measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with U.S. GAAP. EBITDA, Adjusted Net
Income, Adjusted EBITDA Adjusted Diluted EPS, and Adjusted Operating Income (Loss) exclude significant expenses that are required by U.S. GAAP to be recorded in our financial
statements and is subject to inherent limitations. In addition, other companies in our industry may calculate this non-U.S. GAAP measure differently than we do or may not calculate it at all, limiting its usefulness as a comparative measure.
In accordance with SEC rules, we have provided, in the supplemental information attached, a reconciliation of the non-GAAP measures to the next directly comparable
GAAP measures.
Schedule A
Turning Point Brands, Inc.
Reconciliation of GAAP Net Income to Adjusted EBITDA
(dollars in thousands)
(unaudited)
|
Three Months Ended
March 31,
|
||||||||
|
2024
|
2023
|
|||||||
|
Net income attributable to Turning Point Brands, Inc.
|
$
|
12,010
|
$
|
7,597
|
||||
|
Add:
|
||||||||
|
Interest expense, net
|
3,479
|
4,010
|
||||||
|
Gain on extinguishment of debt
|
-
|
(777
|
)
|
|||||
|
Income tax expense
|
3,727
|
2,468
|
||||||
|
Depreciation expense
|
837
|
776
|
||||||
|
Amortization expense
|
886
|
771
|
||||||
|
EBITDA
|
$
|
20,939
|
$
|
14,845
|
||||
|
Components of Adjusted EBITDA
|
||||||||
|
Corporate and CDS restructuring (a)
|
1,261
|
-
|
||||||
|
ERP/CRM (b)
|
138
|
138
|
||||||
|
Stock options, restricted stock, and incentives expense (c)
|
2,062
|
743
|
||||||
|
Transactional expenses (d)
|
30
|
4
|
||||||
|
FDA PMTA (e)
|
841
|
158
|
||||||
|
Non-cash asset impairment (f)
|
-
|
4,897
|
||||||
|
Adjusted EBITDA
|
$
|
25,271
|
$
|
20,785
|
||||
| (a) |
Represents costs associated with corporate and CDS restructuring, including severance.
|
| (b) |
Represents cost associated with scoping and mobilization of new ERP and CRM systems and cost of duplicative ERP licenses.
|
| (c) |
Represents non-cash stock options, restricted stock, incentives expense and Solace performance stock units.
|
| (d) |
Represents the fees incurred for transaction expenses.
|
| (e) |
Represents costs associated with applications related to FDA premarket tobacco product application ("PMTA").
|
| (f) |
Represents impairment of investment assets.
|
Reconciliation of GAAP Net Income to Adjusted Net Income and
Diluted EPS to Adjusted Diluted EPS
(dollars in thousands except share data)
|
(unaudited)
|
Three Months Ended
March 31, 2024
|
Three Months Ended
March 31, 2023
|
||||||||||||||
|
|
Net Income
|
Diluted EPS
|
Net Income
|
Diluted EPS
|
||||||||||||
|
GAAP EPS
|
$
|
12,010
|
$
|
0.63
|
$
|
7,597
|
$
|
0.41
|
||||||||
|
Gain on extinguishment of debt (a)
|
-
|
-
|
(582
|
)
|
(0.03
|
)
|
||||||||||
|
Corporate restructuring (b)
|
966
|
0.05
|
-
|
-
|
||||||||||||
|
ERP/CRM (c)
|
106
|
0.01
|
103
|
0.00
|
||||||||||||
|
Stock options, restricted stock, and incentives expense (d)
|
1,579
|
0.08
|
556
|
0.03
|
||||||||||||
|
Transactional expenses (e)
|
23
|
0.00
|
3
|
0.00
|
||||||||||||
|
FDA PMTA (f)
|
644
|
0.03
|
118
|
0.01
|
||||||||||||
|
Non-cash asset impairment (g)
|
-
|
-
|
3,665
|
0.18
|
||||||||||||
|
Tax benefit (h)
|
93
|
0.00
|
415
|
0.02
|
||||||||||||
|
Adjusted
|
$
|
15,421
|
$
|
0.80
|
$
|
11,876
|
$
|
0.62
|
||||||||
Totals may not foot due to rounding
| (a) |
Represents gain on extinguishment of debt tax effected at the quarterly tax rate.
|
| (b) |
Represents costs associated with corporate and CDS restructuring, including severance tax effected at the quarterly tax rate.
|
| (c) |
Represents cost associated with scoping and mobilization of new ERP and CRM systems and cost of duplicative ERP licenses tax effected at the quarterly tax rate.
|
| (d) |
Represents non-cash stock options, restricted stock, incentives expense and Solace PRSUs tax effected at the quarterly tax rate.
|
| (e) |
Represents the fees incurred for transaction expenses tax effected at the quarterly tax rate.
|
| (f) |
Represents costs associated with applications related to the FDA PMTA tax effected at the quarterly tax rate.
|
| (g) |
Represents impairment of investment assets tax effected at the quarterly tax rate.
|
| (h) |
Represents adjustment from quarterly tax rate to annual projected tax rate of 23% in 2024 and 2023.
|
Schedule C
Turning Point Brands, Inc.
Reconciliation of GAAP Operating Income (Loss) to Adjusted
Operating Income (Loss)
(dollars in thousands)
(unaudited)
|
|
Consolidated
|
Zig-Zag Products
|
Stoker's Products
|
Creative Distribution Solutions
|
||||||||||||||||||||||||||||
|
|
1st Quarter
2024
|
1st Quarter
2023
|
1st Quarter
2024
|
1st Quarter
2023
|
1st Quarter
2024
|
1st Quarter
2023
|
1st Quarter
2024
|
1st Quarter
2023
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Net sales
|
$
|
97,058
|
$
|
100,956
|
$
|
46,697
|
$
|
41,887
|
$
|
36,367
|
$
|
33,662
|
$
|
13,994
|
$
|
25,407
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Gross profit
|
$
|
51,912
|
$
|
48,617
|
$
|
27,538
|
$
|
22,390
|
$
|
20,815
|
$
|
19,465
|
$
|
3,559
|
$
|
6,762
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||
|
Operating income (loss)
|
$
|
19,266
|
$
|
17,842
|
$
|
18,000
|
$
|
13,641
|
$
|
15,396
|
$
|
14,563
|
$
|
(3
|
)
|
$
|
261
|
|||||||||||||||
|
Adjustments:
|
||||||||||||||||||||||||||||||||
|
Corporate restructuring
|
1,261
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
ERP/CRM
|
138
|
138
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Transactional expenses
|
30
|
4
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
FDA PMTA
|
841
|
158
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Adjusted operating income (loss)
|
$
|
21,536
|
$
|
18,142
|
$
|
18,000
|
$
|
13,641
|
$
|
15,396
|
$
|
14,563
|
$
|
(3
|
)
|
$
|
261
|
|||||||||||||||