|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2000
(Primary Standard Industrial
Classification Code Number) |
| |
81-5119352
(I.R.S. Employer
Identification Number) |
|
|
Alexander D. Lynch, Esq.
Weil, Gotshal & Manges LLP 767 Fifth Avenue New York, New York 10153 (212) 310-8000 (Phone) (212) 310-8007 (Fax) |
| |
Isobel A. Jones, Esq.
Chief Legal Officer Sovos Brands, Inc. 1901 Fourth St #200 Berkeley, CA 94710 (510) 210-5096 |
| |
Marc D. Jaffe, Esq.
Ian D. Schuman, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-1200 |
|
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||||||||||||||||
|
Title of Each Class of
Securities to be Registered |
| | |
Amount to be
Registered(1)(2) |
| | |
Proposed Maximum
Offering Price Per Share |
| | |
Proposed Maximum Aggregate
Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| ||||||||||||
|
Common stock, $0.001 par value per share
|
| | | | | 26,834,100 | | | | | | $ | 16.00 | | | | | | $ | 429,345,600 | | | | | | $ | 46,841.61(3) | | |
| | |
Page
|
| |||
| | | | v | | | |
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 18 | | | |
| | | | 24 | | | |
| | | | 51 | | | |
| | | | 52 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 77 | | | |
| | | | 98 | | | |
| | | | 106 | | | |
| | | | 120 | | | |
| | | | 123 | | | |
| | | | 126 | | | |
| | | | 130 | | | |
| | | | 134 | | | |
| | | | 136 | | | |
| | | | 140 | | | |
| | | | 153 | | | |
| | | | 153 | | | |
| | | | 153 | | | |
| | | | F-1 | | |
|
Brand Net Sales by Brand(1)
|
| |
Brand Net Sales by Product(1)
|
|
|
![]() |
| |
![]() |
|
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data | | | | | | | | | | | | | | | | ||||||||||
Net sales
|
| | | $ | 351,209 | | | | | $ | 261,408 | | | | | $ | 560,067 | | | | | $ | 388,004 | | |
Cost of sales
|
| | | | 239,764 | | | | | | 174,726 | | | | | | 373,314 | | | | | | 275,386 | | |
Gross Profit
|
| | | | 111,445 | | | | | | 86,682 | | | | | | 186,753 | | | | | | 112,618 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative expenses
|
| | | | 60,178 | | | | | | 50,199 | | | | | | 124,612 | | | | | | 94,480 | | |
Depreciation and amortization expense
|
| | | | 14,395 | | | | | | 11,872 | | | | | | 24,744 | | | | | | 23,771 | | |
Loss on extinguishment of debt
|
| | | | 9,717 | | | | | | — | | | | | | — | | | | | | — | | |
Impairment of goodwill and intangible assets(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,163 | | |
Total operating expenses
|
| | | | 84,290 | | | | | | 62,071 | | | | | | 149,356 | | | | | | 135,414 | | |
Operating income (loss)
|
| | | | 27,155 | | | | | | 24,611 | | | | | | 37,397 | | | | | | (22,796) | | |
Interest expense
|
| | | | 12,066 | | | | | | 10,619 | | | | | | 19,895 | | | | | | 22,975 | | |
Income (loss) before income tax (expense) benefit
|
| | | | 15,089 | | | | | | 13,992 | | | | | | 17,502 | | | | | | (45,771) | | |
Income tax (expense) benefit
|
| | | | (4,716) | | | | | | (4,924) | | | | | | (6,677) | | | | | | 18,626 | | |
Net income (loss)
|
| | | $ | 10,373 | | | | | $ | 9,068 | | | | | $ | 10,825 | | | | | $ | (27,145) | | |
Earnings per share data: | | | | | | | | | | | | | | | | ||||||||||
Basic earnings (loss) by common share
|
| | | $ | 0.14 | | | | | $ | 0.12 | | | | | $ | 0.15 | | | | | $ | (0.37) | | |
Diluted earnings (loss) by common share
|
| | | $ | 0.13 | | | | | $ | 0.12 | | | | | $ | 0.14 | | | | | $ | (0.37) | | |
Weighted average basic common shares outstanding
|
| | | | 74,058,447 | | | | | | 74,058,719 | | | | | | 74,058,569 | | | | | | 73,912,746 | | |
Weighted average diluted common shares
outstanding |
| | | | 77,041,809 | | | | | | 76,103,012 | | | | | | 75,921,065 | | | | | | 73,912,746 | | |
Pro forma basic earnings (loss) by common share(2).
|
| | | $ | 0.24 | | | |
|
| | | $ | 0.17 | | | |
|
| ||||||
Pro forma diluted earnings (loss) by common
share(2) |
| | | $ | 0.24 | | | |
|
| | | $ | 0.17 | | | |
|
| ||||||
Pro forma weighted average basic common shares outstanding(2)
|
| | | | 97,392,447 | | | | | | | | | | | | 97,392,569 | | | |
|
| |||
Pro forma weighted average diluted common shares outstanding(2)
|
| | | | 97,392,447 | | | |
|
| | | | 97,392,569 | | | |
|
|
| | |
At June 26, 2021
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(3)
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Consolidated Balance Sheet Data (at end of period) | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,182,405 | | | | | $ | 1,188,899 | | |
Long-term debt(4)
|
| | | | 780,000 | | | | | | 465,000 | | |
Capital leases
|
| | | | 7,129 | | | | | | 7,129 | | |
Total stockholders’ equity
|
| | | | 214,179 | | | | | | 535,673 | | |
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other Financial Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Brand net sales(5)
|
| | | $ | 351,209 | | | | | $ | 290,997 | | | | | $ | 608,754 | | | | | $ | 421,804 | | |
Adjusted net income(5)
|
| | | $ | 34,125 | | | | | $ | 23,681 | | | | | $ | 44,105 | | | | | $ | 10,835 | | |
EBITDA(5)
|
| | | $ | 45,963 | | | | | $ | 41,071 | | | | | $ | 71,194 | | | | | $ | 10,259 | | |
Adjusted EBITDA(5)
|
| | | $ | 62,879 | | | | | $ | 47,292 | | | | | $ | 91,132 | | | | | $ | 42,346 | | |
EBITDA margin(5)
|
| | | | 13.1% | | | | | | 15.7% | | | | | | 12.7% | | | | | | 2.6% | | |
Adjusted EBITDA margin(5)
|
| | | | 17.9% | | | | | | 18.1% | | | | | | 16.3% | | | | | | 10.9% | | |
Dollars and shares in thousands, except per share amounts
|
| |
26 Weeks Ended
June 26, 2021 (unaudited) |
| |
Fiscal Year Ended
December 26, 2020 (unaudited) |
| ||||||
Numerator | | | | | | | | | |||||
Net income attributable to basic common shares
|
| | | $ | 10,373 | | | | | $ | 10,825 | | |
Adjust for interest paid on term loans and extinguishment of debt(a)
|
| | | | 12,648 | | | | | | 6,178 | | |
Pro forma net income attributable to basic common shares
|
| | | $ | 23,021 | | | | | $ | 17,003 | | |
Denominator | | | | | | | | | |||||
Weighted average basic common shares outstanding
|
| | | | 74,058,447 | | | | | | 74,058,569 | | |
Add: common shares offered hereby to repay a portion of debt
|
| | | | 23,334,000 | | | | | | 23,334,000 | | |
Pro forma weighted average basic common shares outstanding
|
| | | | 97,392,447 | | | | | | 97,392,569 | | |
Pro forma weighted average diluted common shares outstanding
|
| | | | 97,392,447 | | | | | | 97,392,569 | | |
Pro forma basic earnings by common share
|
| | | $ | 0.24 | | | | | $ | 0.17 | | |
Pro forma diluted earnings by common share
|
| | | $ | 0.24 | | | | | $ | 0.17 | | |
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net Income (Loss)
|
| | | $ | 10,373 | | | | | $ | 9,068 | | | | | $ | 10,825 | | | | | $ | (27,145) | | |
Interest
|
| | | | 12,066 | | | | | | 10,619 | | | | | | 19,895 | | | | | | 22,975 | | |
Income Tax Expense (Benefit)
|
| | | | 4,716 | | | | | | 4,924 | | | | | | 6,677 | | | | | | (18,626) | | |
Depreciation and amortization
|
| | | | 18,808 | | | | | | 16,460 | | | | | | 33,797 | | | | | | 33,055 | | |
EBITDA
|
| | | | 45,963 | | | | | | 41,071 | | | | | | 71,194 | | | | | | 10,259 | | |
Impairment of Goodwill and Intangible Assets(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,163 | | |
Transaction and Integration Costs(2)
|
| | | | 3,510 | | | | | | 3,382 | | | | | | 12,396 | | | | | | 5,425 | | |
Initial Public Offering Readiness(3)
|
| | | | 2,059 | | | | | | 154 | | | | | | 2,701 | | | | | | 280 | | |
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Non-Cash Equity-Based Compensation(4)
|
| | | | 1,105 | | | | | | 973 | | | | | | 1,915 | | | | | | 2,134 | | |
Supply Chain Optimization(5)
|
| | | | — | | | | | | 992 | | | | | | 1,914 | | | | | | 2,459 | | |
Non-recurring Costs(6)
|
| | | | 10,242 | | | | | | 720 | | | | | | 1,012 | | | | | | 4,626 | | |
Adjusted EBITDA
|
| | | $ | 62,879 | | | | | $ | 47,292 | | | | | $ | 91,132 | | | | | $ | 42,346 | | |
EBITDA margin
|
| | | | 13.1% | | | | | | 15.7% | | | | | | 12.7% | | | | | | 2.6% | | |
Adjusted EBITDA margin
|
| | | | 17.9% | | | | | | 18.1% | | | | | | 16.3% | | | | | | 10.9% | | |
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| | ||||||||||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| |
December 29,
2018 |
| | |||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||||
Net Sales
|
| | | $ | 351,209 | | | | | $ | 261,408 | | | | | $ | 560,067 | | | | | $ | 388,004 | | | | | $ | 203,352 | | | | ||
noosa net sales prior to acquisition
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 149,486 | | | | ||
Birch Benders net sales prior to acquisition
|
| | | | — | | | | | | 29,589 | | | | | | 48,687 | | | | | | 33,800 | | | | | | 21,129 | | | | ||
Brand Net Sales
|
| | | $ | 351,209 | | | | | $ | 290,997 | | | | | $ | 608,754 | | | | | $ | 421,804 | | | | | $ | 373,967 | | | |
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net Income (Loss)
|
| | | $ | 10,373 | | | | | $ | 9,068 | | | | | $ | 10,825 | | | | | $ | (27,145) | | |
Impairment of Goodwill and Intangible
Assets(1) |
| | | | — | | | | | | — | | | | | | — | | | | | | 17,163 | | |
Transaction and Integration Costs(2)
|
| | | | 3,510 | | | | | | 3,382 | | | | | | 12,396 | | | | | | 5,425 | | |
Initial Public Offering Readiness(3)
|
| | | | 2,059 | | | | | | 154 | | | | | | 2,701 | | | | | | 280 | | |
Non-Cash Equity-Based Compensation(4)
|
| | | | 1,105 | | | | | | 973 | | | | | | 1,915 | | | | | | 2,134 | | |
Supply Chain Optimization(5)
|
| | | | — | | | | | | 992 | | | | | | 1,914 | | | | | | 2,459 | | |
Non-Recurring Costs(6)
|
| | | | 10,242 | | | | | | 720 | | | | | | 1,012 | | | | | | 4,626 | | |
Acquisition amortization(7)
|
| | | | 13,619 | | | | | | 11,213 | | | | | | 23,228 | | | | | | 22,539 | | |
Tax Effect of Adjustments(8)
|
| | | | (7,103) | | | | | | (2,821) | | | | | | (10,391) | | | | | | (8,624) | | |
One-Time Tax Expense (Benefit) Items(9)
|
| | | | 320 | | | | | | — | | | | | | 505 | | | | | | (8,022) | | |
Adjusted Net Income
|
| | | $ | 34,125 | | | | | $ | 23,681 | | | | | $ | 44,105 | | | | | $ | 10,835 | | |
| | |
As of June 26, 2021
|
| |||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 39,977 | | | | | $ | 46,471 | | |
Debt, including current and long-term: | | | | | | | | | | | | | |
Revolving credit facility
|
| | | | — | | | | | | — | | |
Long-term debt
|
| | | $ | 787,129 | | | | | $ | 472,129 | | |
Total Debt(2)
|
| | | $ | 787,129 | | | | | $ | 472,129 | | |
Stockholders’ equity:
|
| | | | | | | | | | | | |
Common stock, $0.001 par value per share, actual and as adjusted, 500,000,000 authorized, actual and as adjusted, 74,058,447 shares issued and outstanding, actual and 97,392,447 shares issued and outstanding, as adjusted
|
| | | | 74 | | | | | | 97 | | |
Preferred common stock, 0 shares authorized, actual, 0.001 par value per share, as adjusted, 10,000,000 shares authorized, as adjusted, 0 shares issued and outstanding, as adjusted.
|
| | | | — | | | | | | — | | |
Additional paid in capital
|
| | | | 255,491 | | | | | | 576,962 | | |
Accumulated deficit
|
| | | | (41,386) | | | | | | (41,386) | | |
Total stockholders’ equity
|
| | | | 214,179 | | | | | | 535,673 | | |
Total capitalization
|
| | | $ | 1,041,285 | | | | | $ | 1,054,273 | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | 15.00 | | |
|
Pro forma net tangible book value per share as of June 26, 2021
|
| | | | (7.20) | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors
|
| | | $ | 3.30 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | (3.90) | | |
|
Dilution in net tangible book value per share to new investors in this offering
|
| | | | | | | | | $ | 18.90 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Pre-IPO owners
|
| | | | 74,058,447 | | | | | | 76.0% | | | | | $ | 648,639,967 | | | | | | 65.0% | | | | | $ | 8.76 | | |
Investors in this offering
|
| | | | 23,334,000 | | | | | | 24.0% | | | | | | 350,000,000 | | | | | | 35.0% | | | | | $ | 15.00 | | |
Total
|
| | | | 97,392,447 | | | | | | 100.0% | | | | | $ | 998,639,967 | | | | | | 100.0% | | | | | | | | |
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data | | | | | | | | | | | | | | | | ||||||||||
Net sales
|
| | | $ | 351,209 | | | | | $ | 261,408 | | | | | $ | 560,067 | | | | | $ | 388,004 | | |
Cost of sales
|
| | | | 239,764 | | | | | | 174,726 | | | | | | 373,314 | | | | | | 275,386 | | |
Gross Profit
|
| | | | 111,445 | | | | | | 86,682 | | | | | | 186,753 | | | | | | 112,618 | | |
Operating expenses: | | | | | | | | | | | | | | | | ||||||||||
Selling, general and administrative expenses
|
| | | | 60,178 | | | | | | 50,199 | | | | | | 124,612 | | | | | | 94,480 | | |
Depreciation and amortization expense
|
| | | | 14,395 | | | | | | 11,872 | | | | | | 24,744 | | | | | | 23,771 | | |
Loss on extinguishment of debt
|
| | | | 9,717 | | | | | | — | | | | | | — | | | | | | — | | |
Impairment of goodwill and intangible assets(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,163 | | |
Total operating expenses
|
| | | | 84,290 | | | | | | 62,071 | | | | | | 149,356 | | | | | | 135,414 | | |
Operating income (loss)
|
| | | | 27,155 | | | | | | 24,611 | | | | | | 37,397 | | | | | | (22,796) | | |
Interest expense
|
| | | | 12,066 | | | | | | 10,619 | | | | | | 19,895 | | | | | | 22,975 | | |
Income (loss) before income tax (expense) benefit
|
| | | | 15,089 | | | | | | 13,992 | | | | | | 17,502 | | | | | | (45,771) | | |
Income tax (expense) benefit
|
| | | | (4,716) | | | | | | (4,924) | | | | | | (6,677) | | | | | | 18,626 | | |
Net income (loss)
|
| | | $ | 10,373 | | | | | $ | 9,068 | | | | | $ | 10,825 | | | | | $ | (27,145) | | |
Earnings per share data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) by common share
|
| | | $ | 0.14 | | | | | $ | 0.12 | | | | | $ | 0.15 | | | | | $ | (0.37) | | |
Diluted earnings (loss) by common share
|
| | | $ | 0.13 | | | | | $ | 0.12 | | | | | $ | 0.14 | | | | | $ | (0.37) | | |
Weighted average basic common shares outstanding
|
| | | | 74,058,447 | | | | | | 74,058,719 | | | | | | 74,058,569 | | | | | | 73,912,746 | | |
Weighted average diluted common shares outstanding
|
| | | | 77,041,809 | | | | | | 76,103,012 | | | | | | 75,921,065 | | | | | | 73,912,746 | | |
Pro forma basic earnings (loss) by common share(2).
|
| | | $ | 0.24 | | | |
|
| | | $ | 0.17 | | | |
|
| ||||||
Pro forma diluted earnings (loss) by common
share(2) |
| | | $ | 0.24 | | | |
|
| | | $ | 0.17 | | | |
|
| ||||||
Pro forma weighted average basic common shares outstanding(2)
|
| | | | 97,392,447 | | | |
|
| | | | 97,392,569 | | | |
|
| ||||||
Pro forma weighted average diluted common shares outstanding(2)
|
| | | | 97,392,447 | | | |
|
| | | | 97,392,569 | | | |
|
|
| | |
26 Weeks Ended
|
| |
Fiscal Year Ended
|
| ||||||||||||||||||
| | |
June 26,
2021 |
| |
June 27,
2020 |
| |
December 26,
2020 |
| |
December 28,
2019 |
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Consolidated Balance Sheet Data (at end of period)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 1,182,405 | | | | | $ | 1,011,257 | | | | | $ | 1,144,826 | | | | | $ | 992,540 | | |
Long-term debt(3)
|
| | | | 780,000 | | | | | | 276,500 | | | | | | 374,146 | | | | | | 277,200 | | |
Capital leases
|
| | | | 7,129 | | | | | | 7,078 | | | | | | 7,161 | | | | | | 7,031 | | |
Total stockholders’ equity
|
| | | | 214,179 | | | | | | 594,003 | | | | | | 596,701 | | | | | | 583,997 | | |
|
Dollars and shares in thousands, except per share amounts
|
| |
26 Weeks Ended
June 26, 2021 (unaudited) |
| |
Fiscal Year Ended
December 26, 2020 (unaudited) |
| ||||||
Numerator | | | | | | | | | |||||
Net income attributable to basic common shares
|
| | | $ | 10,373 | | | | | $ | 10,825 | | |
Adjust for interest paid on term loans and extinguishment of debt(a)
|
| | | | 12,648 | | | | | | 6,178 | | |
Pro forma net income attributable to basic common shares
|
| | | $ | 23,021 | | | | | $ | 17,003 | | |
Denominator | | | | | | | | | | | | | |
Weighted average basic common shares outstanding
|
| | | | 74,058,447 | | | | | | 74,058,569 | | |
Add: common shares offered hereby to repay a portion of debt
|
| | | | 23,334,000 | | | | | | 23,334,000 | | |
Pro forma weighted average basic common shares outstanding
|
| | | | 97,392,447 | | | | | | 97,392,569 | | |
Pro forma weighted average diluted common shares outstanding
|
| | | | 97,392,447 | | | | | | 97,392,569 | | |
Pro forma basic earnings by common share
|
| | | $ | 0.24 | | | | | $ | 0.17 | | |
Pro forma diluted earnings by common share
|
| | | $ | 0.24 | | | | | $ | 0.17 | | |