Turning Point Brands Announces Second Quarter 2024 Results
Turning Point Brands (NYSE: TPB) reported strong Q2 2024 results, with adjusted EBITDA up 7% to $27.0 million. Net sales increased 2.8% to $108.5 million, driven by solid performance in Zig-Zag Products (+8.0%) and Stoker's Products (+18.5%). Net income rose 31.0% to $13.0 million, with diluted EPS of $0.68. The company increased its full-year 2024 adjusted EBITDA guidance to $98-$102 million.
Zig-Zag Products segment showed growth in North American Papers & Wraps and cigars. Stoker's Products segment benefited from high teens growth in MST and triple-digit growth in FRE nicotine pouches. The company ended the quarter with total liquidity of $201.0 million and retired $118.5 million of convertible notes on July 15, 2024.
Turning Point Brands (NYSE: TPB) ha riportato risultati robusti per il secondo trimestre del 2024, con un EBITDA rettificato in aumento del 7% a 27,0 milioni di dollari. Le vendite nette sono aumentate del 2,8% raggiungendo i 108,5 milioni di dollari, grazie alla solida performance dei prodotti Zig-Zag (+8,0%) e dei prodotti Stoker (+18,5%). Il reddito netto è aumentato del 31,0% a 13,0 milioni di dollari, con un utile per azione diluito di $0,68. L'azienda ha alzato le previsioni per l'EBITDA rettificato dell'intero anno 2024 a 98-102 milioni di dollari.
Il segmento dei prodotti Zig-Zag ha mostrato una crescita nei materiali cartacei e nei sigari nordamericani. Il segmento dei prodotti Stoker ha beneficiato di una crescita a due cifre nel MST e di una crescita a tre cifre nei sacchetti di nicotina FRE. L'azienda ha concluso il trimestre con liquidità totale di 201,0 milioni di dollari e ha rimborsato 118,5 milioni di dollari in note convertibili il 15 luglio 2024.
Turning Point Brands (NYSE: TPB) reportó resultados sólidos para el segundo trimestre de 2024, con un EBITDA ajustado que aumentó un 7% a 27.0 millones de dólares. Las ventas netas crecieron un 2.8% alcanzando 108.5 millones de dólares, impulsadas por un sólido desempeño en productos Zig-Zag (+8.0%) y productos Stoker (+18.5%). Los ingresos netos aumentaron un 31.0% a 13.0 millones de dólares, con una ganancia por acción diluida de $0.68. La compañía elevó su guía de EBITDA ajustado para todo el año 2024 a 98-102 millones de dólares.
El segmento de productos Zig-Zag mostró crecimiento en papeles y envolturas en América del Norte y en cigarros. El segmento de productos Stoker se benefició de un crecimiento de alrededor del 20% en MST y un crecimiento de tres cifras en los pouch de nicotina FRE. La compañía terminó el trimestre con liquidez total de 201.0 millones de dólares y retiró 118.5 millones de dólares en notas convertibles el 15 de julio de 2024.
Turning Point Brands (NYSE: TPB)는 2024년 2분기 실적이 아주 좋다고 보고했습니다. 조정된 EBITDA는 7% 증가하여 2,700만 달러에 달합니다. 순매출은 2.8% 증가하여 1억 8천5백만 달러에 이르렀으며, 이는 Zig-Zag 제품(+8.0%)과 Stoker 제품(+18.5%)의 견조한 실적 덕분입니다. 순이익은 31.0% 증가하여 1,300만 달러가 되었습니다, 희석 주당 순이익은 $0.68입니다. 이 회사는 2024년 전체 조정 EBITDA 지침을 9,800만 달러에서 1억 2백만 달러로 상향 조정했습니다.
Zig-Zag 제품 부문은 북미 종이 및 포장재와 시가에서 성장을 보였습니다. Stoker 제품 부문은 MST에서 두 자릿수 성장률을, FRE 니코틴 파우치에서 세 자릿수 성장을 누렸습니다. 회사는 분기를 마감하며 총 유동성이 2억 1백만 달러인 상태이며, 2024년 7월 15일에 1억 1천8백50만 달러의 전환 사채를 상환했습니다.
Turning Point Brands (NYSE: TPB) a rapporté des résultats solides pour le deuxième trimestre de 2024, avec un EBITDA ajusté en hausse de 7% à 27,0 millions de dollars. Les ventes nettes ont augmenté de 2,8% pour atteindre 108,5 millions de dollars, soutenues par les performances solides des produits Zig-Zag (+8,0%) et des produits Stoker (+18,5%). Le revenu net a augmenté de 31,0% pour atteindre 13,0 millions de dollars, avec un BPA dilué de $0,68. L'entreprise a relevé ses prévisions d'EBITDA ajusté pour l'année 2024 à 98-102 millions de dollars.
Le segment des produits Zig-Zag a montré une croissance dans les papiers et emballages nord-américains et les cigares. Le segment des produits Stoker a bénéficié d'une croissance à deux chiffres dans MST et d'une croissance à trois chiffres dans les sachets de nicotine FRE. L'entreprise a terminé le trimestre avec une liquidité totale de 201,0 millions de dollars et a remboursé 118,5 millions de dollars de notes convertibles le 15 juillet 2024.
Turning Point Brands (NYSE: TPB) hat starke Ergebnisse für das 2. Quartal 2024 veröffentlicht, mit einem angepassten EBITDA, das um 7% auf 27,0 Millionen US-Dollar gestiegen ist. Die Nettoumsätze stiegen um 2,8% auf 108,5 Millionen US-Dollar, angetrieben durch die solide Leistung von Zig-Zag-Produkten (+8,0%) und Stoker-Produkten (+18,5%). Der Nettogewinn stieg um 31,0% auf 13,0 Millionen US-Dollar, mit einem verwässerten Gewinn je Aktie von 0,68 US-Dollar. Das Unternehmen erhöhte die Prognose für das angepasste EBITDA des Gesamtjahres 2024 auf 98-102 Millionen US-Dollar.
Der Zig-Zag-Produkten-Segment zeigte Wachstum im Bereich Nordamerikanische Papiere & Verpackungen und Zigarren. Das Stoker-Produkten-Segment profitierte von einem Wachstum im hohen Teenagerbereich bei MST und dreistelligem Wachstum bei FRE-Nikotintüten. Das Unternehmen schloss das Quartal mit einer Gesamtliquidität von 201,0 Millionen US-Dollar und tilgte am 15. Juli 2024 Anleihen im Wert von 118,5 Millionen US-Dollar.
- Adjusted EBITDA increased 6.9% to $27.0 million
- Total consolidated net sales increased 2.8% to $108.5 million
- Net income increased 31.0% to $13.0 million
- Zig-Zag Products net sales increased 8.0%
- Stoker's Products net sales increased 18.5%
- FRE nicotine pouch sales grew 76% sequentially
- Company increased full-year 2024 adjusted EBITDA guidance to $98-$102 million
- Creative Distribution Solutions net sales decreased 33.0%
- Zig-Zag Products segment gross margin declined 330 basis points to 53.2%
- Stoker's Products segment gross margin contracted 30 basis points to 55.0%
Insights
Turning Point Brands' Q2 2024 results demonstrate solid performance, particularly in its core segments. The 7% increase in Adjusted EBITDA to
The Zig-Zag Products segment, accounting for
The company's debt management is also noteworthy. With the retirement of
While the overall picture is positive, investors should monitor the declining performance of the Creative Distribution Solutions segment, which saw a
Turning Point Brands' Q2 2024 results reveal interesting market dynamics in the alternative smoking accessories and consumables sector. The strong performance of the Zig-Zag and Stoker's brands indicates a resilient demand for these products despite changing regulatory landscapes and shifting consumer preferences.
The
In the Zig-Zag Products segment, the solid performance in North American Papers & Wraps businesses and growth in cigars indicate a stable market for traditional smoking accessories. However, the decline in gross margin due to product mix changes suggests a shift in consumer preferences within this category that bears watching.
The Stoker's Products segment's strong performance, particularly the high teens growth in MST (Moist Snuff Tobacco), indicates a continued demand for smokeless tobacco products. This trend aligns with the broader shift towards alternatives to combustible cigarettes.
The decline in the Creative Distribution Solutions segment might reflect challenges in the broader distribution landscape or changes in retailer strategies. This could be an area of concern if it represents a structural shift in the market rather than a temporary fluctuation.
Overall, these results suggest that Turning Point Brands is successfully navigating a complex and evolving market landscape, capitalizing on emerging trends while maintaining strength in its traditional product categories.
-
Q2 2024 Adjusted EBITDA of
, up$27.0 million 7% over prior year -
Zig-Zag and Stoker’s Products Net Sales for Q2 2024 Increased
13% Year-Over-Year -
Company increases full-year 2024 adjusted EBITDA guidance to
to$98 $102 million
Q2 2024 vs. Q2 2023
-
Total consolidated net sales increased
2.8% to$108.5 million -
Zig-Zag Products net sales increased
8.0% -
Stoker’s Products net sales increased
18.5% -
Creative Distribution Solutions net sales decreased
33.0%
-
Zig-Zag Products net sales increased
-
Gross profit increased
2.6% to$53.8 million -
Net income increased
31.0% to$13.0 million -
Adjusted net income increased
12.2% to (see Schedule B for a reconciliation to net income)$17.2 million -
Adjusted EBITDA increased
6.9% to (see Schedule A for a reconciliation to net income)$27.0 million -
Diluted EPS of
and Adjusted Diluted EPS of$0.68 compared to$0.89 and$0.53 , respectively, in the same period one year ago (see Schedule B for a reconciliation to Diluted EPS)$0.79
Graham Purdy, President and CEO, commented: “We were pleased by our second quarter results. We achieved our highest quarterly EBITDA since the second quarter of 2021. We believe Zig-Zag is on a sustainable growth trajectory, and Stoker’s MST continues to grow market share. In addition, sales of FRE, our modern oral nicotine pouch, grew
Zig-Zag Products Segment (
For the second quarter, Zig-Zag Products net sales increased
For the quarter, the Zig-Zag Products segment gross profit increased
“We are encouraged by our Zig-Zag results for the quarter,” said Purdy. “Our ongoing initiatives continue to demonstrate progress toward sustainably growing the Zig-Zag brand.”
Stoker’s Products Segment (
For the second quarter, Stoker’s Products net sales increased
For the quarter, the Stoker’s Products segment gross profit increased
Performance Measures in the Second Quarter
Second quarter consolidated selling, general and administrative (“SG&A”) expenses were
The second quarter SG&A included the following notable items:
-
of stock compensation expense compared to$1.9 million in the year-ago period; and$2.1 million -
of FDA PMTA-related expenses for modern oral products compared to$1.0 million in the year-ago period.$0.7 million
Total gross debt as of June 30, 2024 was
On July 15, 2024, the Company retired the remaining
During the quarter, the Company re-purchased 34,350 shares of common stock at a cost of
2024 Outlook
The Company is increasing its previous full-year 2024 adjusted EBITDA guidance from
Creative Distribution Solutions (“CDS”) (
For the second quarter, CDS net sales were
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, August 1, 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
About Turning Point Brands, Inc.
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 217,000 retail outlets in
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 in 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.
Financial Statements Follow on Subsequent Pages
Turning Point Brands, Inc. | ||||||||
Consolidated Statements of Income | ||||||||
(dollars in thousands except share data) | ||||||||
(unaudited) | ||||||||
Three Months Ended June 30, |
||||||||
2024 |
|
2023 |
||||||
|
|
|
||||||
Net sales (1) | $ |
108,512 |
|
$ |
105,595 |
|
||
Cost of sales |
|
54,671 |
|
|
53,117 |
|
||
Gross profit |
|
53,841 |
|
|
52,478 |
|
||
Selling, general, and administrative expenses |
|
32,753 |
|
|
31,933 |
|
||
Other operating income |
|
(1,674 |
) |
|
- |
|
||
Operating income |
|
22,762 |
|
|
20,545 |
|
||
Interest expense, net |
|
2,991 |
|
|
4,019 |
|
||
Investment loss |
|
2,439 |
|
|
4,080 |
|
||
Gain on extinguishment of debt |
|
- |
|
|
(600 |
) |
||
Income before income taxes |
|
17,332 |
|
|
13,046 |
|
||
Income tax expense |
|
4,415 |
|
|
3,338 |
|
||
Consolidated net income |
|
12,917 |
|
|
9,708 |
|
||
Net loss attributable to non-controlling interest |
|
(87 |
) |
|
(217 |
) |
||
Net income attributable to Turning Point Brands, Inc. | $ |
13,004 |
|
$ |
9,925 |
|
||
Basic income per common share: | ||||||||
Net income attributable to Turning Point Brands, Inc. | $ |
0.74 |
|
$ |
0.56 |
|
||
Diluted income per common share: | ||||||||
Net income attributable to Turning Point Brands, Inc. | $ |
0.68 |
|
$ |
0.53 |
|
||
Weighted average common shares outstanding: | ||||||||
Basic |
|
17,656,732 |
|
|
17,584,241 |
|
||
Diluted |
|
20,156,854 |
|
|
20,409,943 |
|
||
(1) Net sales include excise taxes billed to customers of |
Turning Point Brands, Inc. | ||||||||
Consolidated Balance Sheets | ||||||||
(dollars in thousands except share data) | ||||||||
(unaudited) |
|
|
||||||
June 30, |
|
December 31, |
||||||
ASSETS | 2024 |
|
2023 |
|||||
Current assets: | ||||||||
Cash | $ |
142,159 |
|
$ |
117,886 |
|
||
Accounts receivable, net of allowances of |
|
12,557 |
|
|
9,989 |
|
||
Inventories, net |
|
102,333 |
|
|
98,960 |
|
||
Other current assets |
|
32,688 |
|
|
40,781 |
|
||
Total current assets |
|
289,737 |
|
|
267,616 |
|
||
Property, plant, and equipment, net |
|
26,441 |
|
|
25,300 |
|
||
Deferred income taxes |
|
1,177 |
|
|
1,468 |
|
||
Right of use assets |
|
10,305 |
|
|
11,480 |
|
||
Deferred financing costs, net |
|
2,145 |
|
|
2,450 |
|
||
Goodwill |
|
136,307 |
|
|
136,250 |
|
||
Other intangible assets, net |
|
79,393 |
|
|
80,942 |
|
||
Master Settlement Agreement (MSA) escrow deposits |
|
28,407 |
|
|
28,684 |
|
||
Other assets |
|
17,644 |
|
|
15,166 |
|
||
Total assets | $ |
591,556 |
|
$ |
569,356 |
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ |
11,919 |
|
$ |
8,407 |
|
||
Accrued liabilities |
|
30,428 |
|
|
33,635 |
|
||
Current portion of long-term debt |
|
118,470 |
|
|
58,294 |
|
||
Total current liabilities |
|
160,817 |
|
|
100,336 |
|
||
Notes payable and long-term debt |
|
247,960 |
|
|
307,064 |
|
||
Lease liabilities |
|
8,834 |
|
|
9,950 |
|
||
Total liabilities |
|
417,611 |
|
|
417,350 |
|
||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Preferred stock, |
|
- |
|
|
- |
|
||
Common stock, voting, |
|
201 |
|
|
199 |
|
||
Common stock, nonvoting, |
|
- |
|
|
- |
|
||
Additional paid-in capital |
|
121,948 |
|
|
119,075 |
|
||
Cost of repurchased common stock (2,423,355 shares at June 30, 2024, and 2,316,460 shares at December 31, 2023) |
|
(81,144 |
) |
|
(78,093 |
) |
||
Accumulated other comprehensive loss |
|
(3,072 |
) |
|
(2,648 |
) |
||
Accumulated earnings |
|
134,917 |
|
|
112,443 |
|
||
Non-controlling interest |
|
1,095 |
|
|
1,030 |
|
||
Total stockholders' equity |
|
173,945 |
|
|
152,006 |
|
||
Total liabilities and stockholders' equity | $ |
591,556 |
|
$ |
569,356 |
|
Turning Point Brands, Inc. | ||||||||
Consolidated Statements of Cash Flows | ||||||||
(dollars in thousands) | ||||||||
(unaudited) | ||||||||
Six Months Ended June 30, |
||||||||
2024 |
2023 |
|||||||
Cash flows from operating activities: | ||||||||
Consolidated net income | $ |
25,096 |
|
$ |
17,050 |
|
||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Gain on extinguishment of debt |
|
- |
|
|
(1,377 |
) |
||
Loss on sale of property, plant, and equipment |
|
7 |
|
|
44 |
|
||
Loss on MSA investments |
|
6 |
|
|
- |
|
||
Depreciation and other amortization expense |
|
1,916 |
|
|
1,535 |
|
||
Amortization of other intangible assets |
|
1,559 |
|
|
1,542 |
|
||
Amortization of deferred financing costs |
|
1,393 |
|
|
1,225 |
|
||
Deferred income tax expense |
|
363 |
|
|
659 |
|
||
Stock compensation expense |
|
3,951 |
|
|
2,836 |
|
||
Noncash lease income |
|
(85 |
) |
|
(29 |
) |
||
Loss on investments |
|
2,722 |
|
|
8,989 |
|
||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable |
|
(2,489 |
) |
|
456 |
|
||
Inventories |
|
(3,218 |
) |
|
(5,146 |
) |
||
Other current assets |
|
4,863 |
|
|
3,769 |
|
||
Other assets |
|
(279 |
) |
|
(4,548 |
) |
||
Accounts payable |
|
3,565 |
|
|
2,500 |
|
||
Accrued liabilities and other |
|
(3,293 |
) |
|
(1,972 |
) |
||
Net cash provided by operating activities | $ |
36,077 |
|
$ |
27,533 |
|
||
Cash flows from investing activities: | ||||||||
Capital expenditures | $ |
(2,858 |
) |
$ |
(2,993 |
) |
||
Purchases of investments |
|
(7,934 |
) |
|
- |
|
||
Proceeds from sale of investments |
|
3,314 |
|
|
- |
|
||
Purchases of non-marketable equity investments |
|
(500 |
) |
|
- |
|
||
Restricted cash, MSA escrow deposits |
|
4 |
|
|
- |
|
||
Proceeds on the sale of property, plant and equipment |
|
2 |
|
|
3 |
|
||
Net cash used in investing activities | $ |
(7,972 |
) |
$ |
(2,990 |
) |
||
Cash flows from financing activities: | ||||||||
Convertible Senior Notes repurchased | $ |
- |
|
$ |
(27,357 |
) |
||
Proceeds from call options |
|
- |
|
|
70 |
|
||
Payment of financing costs |
|
(133 |
) |
|
- |
|
||
Payment of dividends |
|
(2,407 |
) |
|
(2,209 |
) |
||
Exercise of options |
|
900 |
|
|
406 |
|
||
Redemption of options |
|
(4 |
) |
|
(346 |
) |
||
Redemption of restricted stock units |
|
(840 |
) |
|
- |
|
||
Redemption of performance based restricted stock units |
|
(1,212 |
) |
|
(995 |
) |
||
Common stock repurchased |
|
(3,051 |
) |
|
- |
|
||
Net cash used in financing activities | $ |
(6,747 |
) |
$ |
(30,431 |
) |
||
Net increase (decrease) in cash | $ |
21,358 |
|
$ |
(5,888 |
) |
||
Effect of foreign currency translation on cash | $ |
(76 |
) |
$ |
(8 |
) |
||
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 | $ |
142,159 |
|
$ |
100,507 |
|
||
Restricted |
|
1,938 |
|
|
4,929 |
|
||
Total cash at end of period | $ |
144,097 |
|
$ |
105,436 |
|
Non-GAAP Financial Measures
To supplement our financial information presented in accordance with generally accepted accounting principles in
We define “EBITDA” as net income before interest expense, gain (loss) on extinguishment of debt, income tax expense, depreciation and amortization. We define “Adjusted EBITDA” as net income before interest expense, gain (loss) on extinguishment of debt, income tax expense, 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-
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 |
||||||||
June 30, |
||||||||
2024 |
|
2023 |
||||||
Net income attributable to Turning Point Brands, Inc. | $ |
13,004 |
|
$ |
9,925 |
|
||
Add: | ||||||||
Interest expense, net |
|
2,991 |
|
|
4,019 |
|
||
Gain on extinguishment of debt |
|
- |
|
|
(600 |
) |
||
Income tax expense |
|
4,415 |
|
|
3,338 |
|
||
Depreciation expense |
|
891 |
|
|
759 |
|
||
Amortization expense |
|
931 |
|
|
771 |
|
||
EBITDA | $ |
22,232 |
|
$ |
18,212 |
|
||
Components of Adjusted EBITDA | ||||||||
Corporate and CDS restructuring (a) |
|
283 |
|
|
- |
|
||
ERP/CRM (b) |
|
489 |
|
|
138 |
|
||
Stock options, restricted stock, and incentives expense (c) |
|
1,889 |
|
|
2,093 |
|
||
Transactional expenses and strategic initiatives (d) |
|
97 |
|
|
82 |
|
||
FDA PMTA (e) |
|
997 |
|
|
662 |
|
||
Non-cash asset impairment (f) |
|
2,722 |
|
|
4,092 |
|
||
FET Refund (g) |
|
(1,674 |
) |
|
- |
|
||
Adjusted EBITDA | $ |
27,035 |
|
$ |
25,279 |
|
(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"). The PMTA regime requires the Company to submit an application to the FDA to receive marketing authorization to continue to sell certain of its product lines with continued sales permitted during the pendency of the applications. The application is a onetime resource-intensive process for each covered product line; however, due to the nature of the implementation process for those product lines already in the market, applications can take multiple years to complete rather than the typical one-time submission. The Company currently has only two product lines currently subject to the PMTA process, having utilized other regulatory pathway options available for our other product lines. The Company does not expect to submit additional PMTA applications for any new product lines after the submission for the remaining two are complete. |
(f) |
Represents impairment of investment assets. |
(g) |
Represents a federal excise tax refund included in other operating income. |
Schedule B | ||||||||||||||||||||||||||||||||||||||||
Turning Point Brands | ||||||||||||||||||||||||||||||||||||||||
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 |
|
Three Months Ended |
|||||||||||||||||||||||||||||||||||||
June 30, 2024 |
|
June 30, 2023 |
||||||||||||||||||||||||||||||||||||||
Income
|
|
Income
|
|
Net loss
|
|
Adjusted
|
|
Adjusted
|
|
Income
|
|
Income
|
|
Net loss
|
|
Net
|
|
Diluted
|
||||||||||||||||||||||
GAAP Net Income and Diluted EPS | $ |
17,332 |
|
$ |
4,415 |
|
$ |
(87 |
) |
$ |
13,004 |
|
$ |
0.68 |
|
$ |
13,046 |
|
$ |
3,338 |
|
$ |
(217 |
) |
$ |
9,925 |
|
$ |
0.53 |
|
||||||||||
Gain on extinguishment of debt (a) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(600 |
) |
|
(154 |
) |
|
- |
|
|
(446 |
) |
|
(0.02 |
) |
||||||||||
Corporate restructuring (b) |
|
283 |
|
|
72 |
|
|
- |
|
|
211 |
|
|
0.01 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||||
ERP/CRM (c) |
|
489 |
|
|
125 |
|
|
- |
|
|
364 |
|
|
0.02 |
|
|
138 |
|
|
35 |
|
|
- |
|
|
103 |
|
|
0.01 |
|
||||||||||
Stock options, restricted stock, and incentives expense (d) |
|
1,889 |
|
|
481 |
|
|
- |
|
|
1,408 |
|
|
0.07 |
|
|
2,093 |
|
|
536 |
|
|
- |
|
|
1,557 |
|
|
0.08 |
|
||||||||||
Transactional expenses and strategic initiatives (e) |
|
97 |
|
|
25 |
|
|
- |
|
|
72 |
|
|
0.00 |
|
|
82 |
|
|
21 |
|
|
- |
|
|
61 |
|
|
0.00 |
|
||||||||||
FDA PMTA (f) |
|
997 |
|
|
254 |
|
|
- |
|
|
743 |
|
|
0.04 |
|
|
662 |
|
|
169 |
|
|
- |
|
|
493 |
|
|
0.02 |
|
||||||||||
Non-cash asset impairment (g) |
|
2,722 |
|
|
693 |
|
|
- |
|
|
2,029 |
|
|
0.10 |
|
|
4,092 |
|
|
1,047 |
|
|
- |
|
|
3,045 |
|
|
0.15 |
|
||||||||||
FET refund (i) |
|
(1,674 |
) |
|
(426 |
) |
|
- |
|
|
(1,248 |
) |
|
(0.06 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||||
Tax benefit (j) |
|
- |
|
|
(577 |
) |
|
- |
|
|
577 |
|
|
0.03 |
|
|
- |
|
|
(560 |
) |
|
- |
|
|
560 |
|
|
0.03 |
|
||||||||||
Adjusted Net Income and Adjusted Diluted EPS | $ |
22,135 |
|
$ |
5,062 |
|
$ |
(87 |
) |
$ |
17,160 |
|
$ |
0.89 |
|
$ |
19,513 |
|
$ |
4,433 |
|
$ |
(217 |
) |
$ |
15,297 |
|
$ |
0.79 |
|
Totals may not foot due to rounding | |
(a) |
Represents gain on extinguishment of debt. |
(b) |
Represents costs associated with corporate and CDS restructuring, including severance. |
(c) |
Represents cost associated with scoping and mobilization of new ERP and CRM systems and cost of duplicative ERP licenses. |
(d) |
Represents non-cash stock options, restricted stock, incentives expense and Solace PRSUs. |
(e) |
Represents the fees incurred for transaction expenses. |
(f) |
Represents costs associated with applications related to FDA premarket tobacco product application ("PMTA"). The PMTA regime requires the Company to submit an application to the FDA to receive marketing authorization to continue to sell certain of its product lines with continued sales permitted during the pendency of the applications. The application is a onetime resource-intensive process for each covered product line; however, due to the nature of the implementation process for those product lines already in the market, applications can take multiple years to complete rather than the typical one-time submission. The Company currently has only two product lines currently subject to the PMTA process, having utilized other regulatory pathway options available for our other product lines. The Company does not expect to submit additional PMTA applications for any new product lines after the submission for the remaining two are complete. |
(g) |
Represents impairment of investment assets. |
(h) |
Income tax expense calculated using the effective tax rate for the quarter of |
(i) |
Represents a federal excise tax refund included in other operating income. |
(j) |
Represents adjustment from quarterly tax rate to annual projected tax rate of |
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 |
||||||||||||||||||||||||||
2nd Quarter |
|
2nd Quarter |
|
2nd Quarter |
|
2nd Quarter |
|
2nd Quarter |
|
2nd Quarter |
|
2nd Quarter |
|
2nd Quarter |
||||||||||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||||||||||
Net sales | $ |
108,512 |
|
$ |
105,595 |
$ |
50,482 |
|
$ |
46,722 |
$ |
42,743 |
$ |
36,056 |
$ |
15,287 |
|
$ |
22,817 |
|||||||||||||
Gross profit | $ |
53,841 |
|
$ |
52,478 |
|
$ |
26,872 |
|
$ |
26,422 |
|
$ |
23,524 |
|
$ |
19,968 |
|
$ |
3,445 |
|
$ |
6,088 |
|
||||||||
Operating income (loss) | $ |
22,762 |
|
$ |
20,545 |
|
$ |
18,260 |
|
$ |
17,000 |
|
$ |
17,862 |
|
$ |
15,110 |
|
$ |
(108 |
) |
$ |
460 |
|
||||||||
Adjustments: | ||||||||||||||||||||||||||||||||
Corporate restructuring |
|
283 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||
ERP/CRM |
|
489 |
|
|
138 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||
Transactional expenses and strategic initiatives |
|
97 |
|
|
82 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||
FDA PMTA |
|
997 |
|
|
662 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||
FET refund |
|
(1,674 |
) |
|
- |
|
|
(1,674 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||||||
Adjusted operating income (loss) | $ |
22,954 |
|
$ |
21,427 |
|
$ |
16,586 |
|
$ |
17,000 |
|
$ |
17,862 |
|
$ |
15,110 |
|
$ |
(108 |
) |
$ |
460 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240801150282/en/
Investor Contacts
Turning Point Brands, Inc.
ir@tpbi.com
Source: Turning Point Brands, Inc.
FAQ
What were Turning Point Brands' Q2 2024 financial results?
How did Turning Point Brands' (TPB) Zig-Zag segment perform in Q2 2024?
What was the performance of TPB's Stoker's Products segment in Q2 2024?