Freshpet, Inc. Reports Third Quarter 2025 Financial Results
Freshpet (Nasdaq: FRPT) reported third quarter 2025 results with net sales $288.8M (+14.0% YoY) and adjusted EBITDA of $54.6M. Gross margin was 39.5% (adjusted gross margin 46.0%). Net income was $101.7M, reflecting a $77.9M deferred tax benefit from release of a valuation allowance. Year-to-date net sales were $816.8M (+14.6% YoY) and adjusted EBITDA was $134.5M. Cash and cash equivalents were $274.6M with debt outstanding of $396.8M. The company achieved positive free cash flow in Q3 and now expects to be free cash flow positive for full-year 2025. 2025 guidance updated: net sales growth ~13%, adjusted EBITDA $190M–$195M, capex ~$140M.
Freshpet (Nasdaq: FRPT) ha riportato i risultati del terzo trimestre 2025 con vendite nette di 288,8 milioni di dollari (+14,0% YoY) e un EBITDA rettificato di 54,6 milioni di dollari. Il margine lordo è stato 39,5% (margine lordo rettificato 46,0%). L'utile netto è stato di 101,7 milioni di dollari, riflettendo un beneficio fiscale differito di 77,9 milioni di dollari derivante dalla liberazione di una svalutazione di valore. Le vendite da inizio anno sono state 816,8 milioni di dollari (+14,6% YoY) e l'EBITDA rettificato è stato di 134,5 milioni. Le disponibilità liquide erano di 274,6 milioni di dollari, con un debito in essere di 396,8 milioni di dollari. L'azienda ha registrato un flusso di cassa libero positivo nel Q3 e ora prevede di essere positivo in free cash flow per l'intero 2025. Le previsioni per il 2025 sono state aggiornate: crescita delle vendite nette di ~13%, EBITDA rettificato di 190–195 milioni di dollari, capex di ~140 milioni di dollari.
Freshpet (Nasdaq: FRPT) informó resultados del tercer trimestre de 2025 con ventas netas de 288,8 millones de USD (+14,0% interanual) y un EBITDA ajustado de 54,6 millones de USD. El margen bruto fue de 39,5% (margen bruto ajustado 46,0%). El resultado neto fue de 101,7 millones de USD, reflejando un beneficio fiscal diferido de 77,9 millones de USD por la liberación de una reserva de valoración. Las ventas acumuladas en lo que va del año fueron de 816,8 millones de USD (+14,6% interanual) y el EBITDA ajustado fue de 134,5 millones de USD. Efectivo y equivalentes fueron 274,6 millones de USD con deuda pendiente de 396,8 millones de USD. La compañía logró flujo de caja libre positivo en el 3T y ahora espera flujo de caja libre positivo para el año completo 2025. Guía 2025 actualizada: crecimiento de ventas de ~13%, EBITDA ajustado de 190–195 millones de USD, capex ~140 millones de USD.
Freshpet (나스닥: FRPT)는 2025년 3분기 실적을 발표했습니다. 순매출 288.8M(+YoY 14.0%) 및 조정 EBITDA 54.6M를 기록했습니다. 총이익률은 39.5%였으며(조정 총이익률 46.0%). 순이익은 101.7M으로, 가치평가충당금 해제에 따른 77.9M의 이연법인세 혜택을 반영합니다. 연간 누적 매출은 816.8M(+YoY 14.6%)이고 조정 EBITDA는 134.5M였습니다. 현금 및 현금성자산은 274.6M이고 부채는 396.8M이었습니다. 회사는 3분기에 긍정적인 자유현금흐름을 달성했고 이제 2025년 연간 자유현금흐름이 양의 상태로 유지될 것으로 예상합니다. 2025년 가이던스 업데이트: 매출 성장 ~13%, 조정 EBITDA 190–195M, capex ~140M.
Freshpet (NASDAQ : FRPT) a publié les résultats du troisième trimestre 2025 avec un chiffre d'affaires net de 288,8 M$ (+14,0 % sur un an) et un EBITDA ajusté de 54,6 M$. La marge brute était de 39,5% (marge brute ajustée 46,0%). Le résultat net s'élevait à 101,7 M$, reflétant un avantage fiscal différé de 77,9 M$ lié à la libération d'une déduction de valorisation. Les ventes cumulées à ce jour étaient de 816,8 M$ (+14,6 % sur un an) et l'EBITDA ajusté de 134,5 M$. La trésorerie et équivalents étaient de 274,6 M$, avec une dette en cours de 396,8 M$. L'entreprise a généré un flux de trésorerie libre positif au T3 et s'attend désormais à un flux de trésorerie libre positif pour l'ensemble de l'année 2025. Orientations 2025 mises à jour : croissance du chiffre d'affaires d'environ 13%, EBITDA ajusté de 190–195 M$, capex d'environ 140 M$.
Freshpet (Nasdaq: FRPT) berichtete über die Ergebnisse des dritten Quartals 2025 mit Netto-Umsatz von 288,8 Mio. USD (+ YoY 14,0%) und einem bereinigten EBITDA von 54,6 Mio. USD. Die Bruttomarge betrug 39,5% (bereinigte Bruttomarge 46,0%). Das Nettoeinkommen belief sich auf 101,7 Mio. USD, was einen Deferred Tax Benefit von 77,9 Mio. USD aufgrund der Aufhebung einer Bewertungsrückstellung widerspiegelt. Year-to-Date-Verkäufe betrugen 816,8 Mio. USD (+ YoY 14,6%) und das bereinigte EBITDA betrug 134,5 Mio. USD. Die Barmittel und Barmitteläquivalente beliefen sich auf 274,6 Mio. USD, die ausstehende Verschuldung auf 396,8 Mio. USD. Das Unternehmen erreichte im Q3 positiven Free Cash Flow und rechnet nun damit, positiver freier Cash Flow für das Gesamtjahr 2025 zu sein. Guidance 2025 aktualisiert: Umsatzwachstum ca. 13%, bereinigtes EBITDA 190–195 Mio. USD, Capex ca. 140 Mio. USD.
فريشبيت (ناسداك: FRPT) أعلنت نتائج الربع الثالث من 2025 مع مبيعات صافية 288.8 مليون دولار (+14.0% سنويًا) وEBITDA معدّل قدره 54.6 مليون دولار. الهامش الإجمالي كان 39.5% (الهامش الإجمالي المعدّل 46.0%). صافي الدخل كان 101.7 مليون دولار، يعكس فائدة ضريبية مؤجلة قدرها 77.9 مليون دولار من إطلاق مخصص تخفيض التقييم. حتى تاريخه، بلغت المبيعات الإجمالية 816.8 مليون دولار (+14.6% سنويًا) وEBITDA المعدّل كان 134.5 مليون دولار. النقد وما يعادله كان 274.6 مليون دولار مع ديون قائمة قدرها 396.8 مليون دولار. حققت الشركة تدفقاً نقدياً حراً إيجابيًا في الربع الثالث وتتوقع الآن أن تكون تدفقاً نقدياً حراً إيجابيًا للسنة المالية 2025. التوجيه لعام 2025 مُحدّث: نمو المبيعات نحو ≈13%، EBITDA المعدّل 190–195 مليون دولار، رأس المال الثابت نحو ≈140 مليون دولار.
- Net sales +14.0% in Q3 to $288.8M
- Adjusted EBITDA of $54.6M in Q3
- Achieved positive free cash flow in Q3 and now expects FY2025 FCF positivity
- YTD net sales $816.8M (+14.6%) and adjusted EBITDA $134.5M
- Reported gross margin down to 39.5% from 40.4% YoY
- Debt outstanding of $396.8M limits financial flexibility
- Lowered 2025 capex to ~$140M and narrowed adjusted EBITDA guidance to $190M–$195M
Insights
Solid top-line growth, improved cash flow, and sustained profitability, tempered by slightly lower margins and more conservative guidance.
Freshpet reported net sales up
Operating leverage weakened slightly: reported gross margin eased to
The company achieved positive free cash flow in Q3 and now expects to be free cash flow positive for fiscal year
Watchables: quarterly trends in household penetration and volume vs. pricing, quarterly free cash flow consistency, and the impact of reduced capex on capacity expansion over the next 12 months. Expect clearer signals over the next two quarters when consumer demand cadence and margin recovery are disclosed.
Net Sales Growth of
Company Achieves Positive Free Cash Flow in Third Quarter and Now Expects to be Free Cash Flow Positive in 2025
Updates 2025 Guidance
BEDMINSTER, N.J., Nov. 03, 2025 (GLOBE NEWSWIRE) -- Freshpet, Inc. (“Freshpet” or the “Company”) (Nasdaq: FRPT) today reported financial results for its third quarter and nine months ended September 30, 2025.
Third Quarter 2025 Financial Highlights Compared to Prior Year Period
- Net sales of
$288.8 million , an increase of14.0% . - Gross margin of
39.5% , compared to the prior year period of40.4% . - Adjusted Gross Margin of
46.0% , compared to the prior year period of46.5% .1 - Net income of
$101.7 million , including a discrete$77.9 million tax benefit as a result of sustained profitability, compared to the prior year period net income of$11.9 million . - Adjusted EBITDA of
$54.6 million , compared to the prior year period of$43.5 million .1
"We are quickly adjusting to the new economic reality and remain one of the best performing pet food businesses—with strong financial and operational results and category-leading growth," commented Billy Cyr, Freshpet’s Chief Executive Officer. "With such rapid change in consumer behavior earlier this year, we quickly adapted our marketing, distribution, and innovation strategies. While we believe that those strategies will drive further household penetration growth, we are revising our guidance to the lower end of the previous range to reflect the current environment. We are also maintaining financial discipline by further lowering our capital spending plans, which helped us achieve positive free cash flow in the third quarter and we now expect to be free cash flow positive for fiscal year 2025 as well—a year earlier than our original goal. While we are not where we expected to be at the start of the year, we firmly believe Freshpet is best positioned to capture the future growth of the category and expect to continue to build market share, grow household penetration, and win a disproportionate share of new pet parents. That will enable us to create significant shareholder value and fulfill our mission to elevate the way we feed our pets with fresh food that nourishes all."
Third Quarter 2025
Net sales increased
Gross profit was
- Adjusted Gross Margin, Adjusted Gross Profit, Adjusted SG&A and Adjusted EBITDA are non-GAAP financial measures. See "Non-GAAP Measures" for how the Company defines these measures and the financial tables that accompany this release for reconciliations of these measures to the closest comparable GAAP measures.
Selling, general and administrative expenses (“SG&A”) were
Net income was
Adjusted EBITDA was
First Nine Months of 2025
Net sales increased
Gross profit was
SG&A expenses were
Net income was
Adjusted EBITDA was
Balance Sheet
As of September 30, 2025, the Company had cash and cash equivalents of
The Company will utilize its balance sheet to support its ongoing capital needs in connection with its long-term capacity plan.
Outlook
For full year 2025, the Company is updating its guidance to the following:
- Net sales growth of ~
13% , compared to an increase of13% to16% from 2024 previously; - Adjusted EBITDA in the range of
$190 million to$195 million , compared to$190 million to$210 million previously; and - Capital expenditures of ~
$140 million , compared to ~$175 million previously.
The Company does not provide guidance for net income, the U.S. GAAP measure most directly comparable to Adjusted EBITDA, and similarly cannot provide a reconciliation between its forecasted Adjusted EBITDA and net income metrics without unreasonable effort due to the unavailability of reliable estimates for certain components of net income and the respective reconciliations, including the timing of and amount of costs of goods sold and selling, general and administrative expenses. These items are not within the Company's control and may vary greatly between periods and could significantly impact future results.
Conference Call & Earnings Presentation Webcast Information
As previously announced, today, November 3, 2025, the Company will host a conference call beginning at 8:00 a.m. Eastern Time with members of its leadership team. The conference call webcast will be available live over the Internet through the "Investors" section of the Company's website at www.freshpet.com. To participate on the live call, listeners in North America may dial (877) 407-0792 and international listeners may dial (201) 689-8263; the passcode is 13756551.
About Freshpet
Freshpet's mission is to elevate the way we feed our pets with fresh food that nourishes all. Freshpet foods are blends of fresh meats, vegetables and fruits farmed locally and made at our Freshpet Kitchens. We thoughtfully prepare our foods using natural ingredients, cooking them in small batches at lower temperatures to preserve the natural goodness of the ingredients. Freshpet foods and treats are kept refrigerated from the moment they are made until they arrive at Freshpet Fridges in your local market.
Our foods are available in select grocery, mass, digital, pet specialty, and club retailers across the United States, Canada and Europe, as well as online in the U.S. From the care we take to source our ingredients and make our food, to the moment it reaches your home, our integrity, transparency and social responsibility are the way we like to run our business. To learn more, visit www.freshpet.com.
Connect with Freshpet:
https://www.facebook.com/Freshpet
https://x.com/Freshpet
http://instagram.com/Freshpet
http://pinterest.com/Freshpet
https://www.tiktok.com/@Freshpet
https://www.youtube.com/user/freshpet400
Forward Looking Statements
Certain statements in this press release constitute “forward-looking” statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are based on our current expectations and assumptions. These include statements regarding the ability of our strategies to drive further household penetration growth, revisions to 2025 guidance, lowering our capital spending plans, expectation to the free cash flow positive for fiscal year 2025, our belief that we are positioned to capture the future growth of the category, and expectation we continue to build market share, grow household penetration, and win a disproportionate share of new pet parents. Such statements are subject to risks and uncertainties that could cause actual results to differ materially from those discussed in the forward-looking statements including, but not limited to, difficulties in launching our new technology, economic uncertainty, changes in rates of pet acquisition, the launch of new competitive products, impact of tariffs and ingredient pricing, effectiveness of media campaigns, success rate of new chillers, and most prominently, the risks discussed under the heading "Risk Factors" in the Company's latest annual report on Form 10-K and quarterly reports on Form 10-Q filled with the Securities and Exchange Commission. Such forward-looking statements are made only as of the date of this presentation. Freshpet undertakes no obligation to publicly update or revise any forward-looking statement because of new information, future events or otherwise, except as otherwise required by law. If we do update one or more forward-looking statements, no inference should be made that we will make additional updates with respect to those or other forward-looking statements.
Non-GAAP Financial Measures
Freshpet uses the following non-GAAP financial measures in its financial communications. These non-GAAP financial measures should be considered as supplements to the U.S. GAAP reported measures, should not be considered replacements for, or superior to, the U.S. GAAP measures and may not be comparable to similarly named measures used by other companies.
- Adjusted Gross Profit
- Adjusted Gross Profit as a percentage of net sales (Adjusted Gross Margin)
- Adjusted SG&A Expenses
- Adjusted SG&A Expenses as a percentage of net sales
- EBITDA
- Adjusted EBITDA
- Adjusted EBITDA as a percentage of net sales (Adjusted EBITDA Margin)
Adjusted Gross Profit: Freshpet defines Adjusted Gross Profit as gross profit before depreciation expense, non-cash share-based compensation and loss on disposal of manufacturing equipment.
Adjusted SG&A Expenses: Freshpet defines Adjusted SG&A as SG&A expenses before depreciation and amortization expense, non-cash share-based compensation, loss on disposal of equipment, distributor transition costs, legal obligation and international business changes.
EBITDA and Adjusted EBITDA: EBITDA represents net income plus interest expense net of interest income, income tax (benefit) expense and depreciation and amortization expense, and Adjusted EBITDA represents EBITDA less gain on equity investment, plus non-cash share-based compensation expense, loss on disposal of property, plant and equipment, distributor transition costs, legal obligation, and international business changes.
Management believes that the non-GAAP financial measures are meaningful to investors because they provide a view of the Company with respect to ongoing operating results. The non-GAAP financial measures are shown as supplemental disclosures in this release because they are widely used by the investment community for analysis and comparative evaluation. They also provide additional metrics to evaluate the Company’s operations and, when considered with both the Company’s GAAP results and the reconciliation to the most comparable U.S. GAAP measures, provide a more complete understanding of the Company’s business than could be obtained absent this disclosure. The non-GAAP measures are not and should not be considered an alternative to the most comparable U.S. GAAP measures or any other figure calculated in accordance with U.S. GAAP, or as an indicator of operating performance. The Company’s calculation of the non-GAAP financial measures may differ from methods used by other companies. Management believes that the non-GAAP measures are important to an understanding of the Company's overall operating results in the periods presented. The non-GAAP financial measures are not recognized in accordance with U.S. GAAP and should not be viewed as an alternative to U.S. GAAP measures of performance.
| FRESHPET, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited, in thousands, except per share data) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| ASSETS | |||||||
| CURRENT ASSETS: | |||||||
| Cash and cash equivalents | $ | 274,591 | $ | 268,633 | |||
| Accounts receivable, net of allowance for doubtful accounts | 64,327 | 68,419 | |||||
| Inventories, net | 69,845 | 80,794 | |||||
| Prepaid expenses | 9,332 | 16,026 | |||||
| Other current assets | 5,456 | 3,126 | |||||
| Total Current Assets | 423,551 | 436,998 | |||||
| Property, plant and equipment, net | 1,112,864 | 1,065,869 | |||||
| Deposits on equipment | 118 | 1,047 | |||||
| Operating lease right of use assets | 66,703 | 3,366 | |||||
| Long term investment in equity securities | 33,446 | 33,446 | |||||
| Deferred tax assets | 77,919 | — | |||||
| Other assets | 30,941 | 34,152 | |||||
| Total Assets | $ | 1,745,542 | $ | 1,574,878 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| CURRENT LIABILITIES: | |||||||
| Accounts payable | $ | 30,839 | $ | 39,164 | |||
| Accrued expenses | 41,488 | 56,263 | |||||
| Current operating lease liabilities | 2,155 | 1,322 | |||||
| Current finance lease liabilities | 2,266 | 2,120 | |||||
| Total Current Liabilities | $ | 76,748 | $ | 98,869 | |||
| Convertible senior notes | 396,781 | 395,163 | |||||
| Long term operating lease liabilities | 65,081 | 2,213 | |||||
| Long term finance lease liabilities | 28,527 | 23,273 | |||||
| Total Liabilities | $ | 567,137 | $ | 519,518 | |||
| Commitments and contingencies | — | — | |||||
| STOCKHOLDERS' EQUITY: | |||||||
| Common stock — voting, | 49 | 49 | |||||
| Additional paid-in capital | 1,355,518 | 1,338,160 | |||||
| Accumulated deficit | (176,484 | ) | (281,806 | ) | |||
| Accumulated other comprehensive loss | (422 | ) | (787 | ) | |||
| Treasury stock, at cost — 14 shares on June 30, 2025 and on December 31, 2024 | (256 | ) | (256 | ) | |||
| Total Stockholders' Equity | 1,178,405 | 1,055,360 | |||||
| Total Liabilities and Stockholders' Equity | $ | 1,745,542 | $ | 1,574,878 | |||
| FRESHPET, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited in thousands, except per share data) | |||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| NET SALES | $ | 288,848 | $ | 253,367 | $ | 816,786 | $ | 712,469 | |||||||
| COST OF GOODS SOLD | 174,656 | 151,120 | 490,616 | 428,112 | |||||||||||
| GROSS PROFIT | 114,192 | 102,247 | 326,170 | 284,357 | |||||||||||
| SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES | 89,291 | 90,338 | 294,961 | 265,734 | |||||||||||
| INCOME FROM OPERATIONS | 24,901 | 11,909 | 31,209 | 18,623 | |||||||||||
| OTHER (EXPENSES) INCOME: | |||||||||||||||
| Interest and Other Income, net | 2,356 | 2,963 | 6,948 | 9,158 | |||||||||||
| Interest Expense | (3,552 | ) | (2,923 | ) | (10,761 | ) | (8,734 | ) | |||||||
| Gain on Equity Investment | — | — | — | 9,918 | |||||||||||
| (1,196 | ) | 40 | (3,813 | ) | 10,342 | ||||||||||
| INCOME BEFORE INCOME TAXES | 23,705 | 11,949 | 27,396 | 28,965 | |||||||||||
| INCOME TAX (BENEFIT) EXPENSE | (77,958 | ) | 54 | (77,926 | ) | 162 | |||||||||
| INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | 101,663 | $ | 11,895 | $ | 105,322 | $ | 28,803 | |||||||
| OTHER COMPREHENSIVE (LOSS) INCOME: | |||||||||||||||
| Change in foreign currency translation | $ | (86 | ) | $ | 604 | $ | 365 | $ | 407 | ||||||
| TOTAL OTHER COMPREHENSIVE (LOSS) INCOME | (86 | ) | 604 | 365 | 407 | ||||||||||
| TOTAL COMPREHENSIVE INCOME | $ | 101,577 | $ | 12,499 | $ | 105,687 | $ | 29,210 | |||||||
| NET INCOME PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | |||||||||||||||
| -BASIC | $ | 2.08 | $ | 0.25 | $ | 2.16 | $ | 0.59 | |||||||
| -DILUTED | $ | 1.86 | $ | 0.24 | $ | 2.00 | $ | 0.57 | |||||||
| WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING | |||||||||||||||
| -BASIC | 48,787 | 48,509 | 48,766 | 48,436 | |||||||||||
| -DILUTED | 55,875 | 50,282 | 55,991 | 50,203 | |||||||||||
| FRESHPET, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited, in thousands) | |||||||
| For the Nine Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
| Net income | $ | 105,322 | $ | 28,803 | |||
| Adjustments to reconcile net income to net cash flows provided by operating activities: | |||||||
| Provision for loss on accounts receivable | 12,130 | 15 | |||||
| Loss on disposal of property, plant and equipment | 1,355 | 1,054 | |||||
| Share-based compensation | 20,256 | 37,862 | |||||
| Inventory obsolescence | — | 732 | |||||
| Depreciation and amortization | 66,798 | 52,249 | |||||
| Amortization of deferred financing costs | 1,618 | 1,559 | |||||
| Change in operating lease right of use asset | 1,529 | 1,045 | |||||
| Gain on equity investment | — | (9,918 | ) | ||||
| Deferred income taxes | (77,919 | ) | — | ||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (7,410 | ) | (8,294 | ) | |||
| Inventories | 9,825 | (8,852 | ) | ||||
| Prepaid expenses and other current assets | (3,992 | ) | (803 | ) | |||
| Other assets | 80 | (1,540 | ) | ||||
| Accounts payable | (7,097 | ) | 8,839 | ||||
| Accrued expenses | (15,874 | ) | 2,355 | ||||
| Operating lease liability | (1,166 | ) | (1,187 | ) | |||
| Net cash flows provided by operating activities | 105,455 | 103,919 | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
| Acquisitions of property, plant and equipment, software and deposits on equipment | (95,134 | ) | (128,828 | ) | |||
| Net cash flows used in investing activities | (95,134 | ) | (128,828 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
| Tax withholdings related to net shares settlements of restricted stock units | (3,054 | ) | (1,440 | ) | |||
| Principal payments under finance lease obligations | (1,573 | ) | (1,444 | ) | |||
| Proceeds from exercise of options to purchase common stock | 264 | 5,516 | |||||
| Net cash flows (used in) provided by financing activities | (4,363 | ) | 2,632 | ||||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 5,958 | (22,277 | ) | ||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | 268,633 | 296,871 | |||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 274,591 | $ | 274,594 | |||
| FRESHPET, INC. AND SUBSIDIARIES RECONCILIATION BETWEEN GROSS PROFIT AND ADJUSTED GROSS PROFIT | |||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (Dollars in thousands) | |||||||||||||||
| Gross profit | $ | 114,192 | $ | 102,247 | $ | 326,170 | $ | 284,357 | |||||||
| Depreciation expense | 17,115 | 13,197 | 46,024 | 35,698 | |||||||||||
| Non-cash share-based compensation | 1,503 | 1,610 | 4,617 | 6,451 | |||||||||||
| Loss on disposal of manufacturing equipment | 32 | 639 | 287 | 692 | |||||||||||
| Adjusted Gross Profit | $ | 132,842 | $ | 117,693 | $ | 377,098 | $ | 327,198 | |||||||
| Adjusted Gross Profit as a % of Net Sales | 46.0 | % | 46.5 | % | 46.2 | % | 45.9 | % | |||||||
| FRESHPET, INC. AND SUBSIDIARIES RECONCILIATION BETWEEN SG&A EXPENSES AND ADJUSTED SG&A EXPENSES | |||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (Dollars in thousands) | |||||||||||||||
| SG&A expenses | $ | 89,291 | $ | 90,338 | $ | 294,961 | $ | 265,734 | |||||||
| Depreciation and amortization expense | 6,535 | 5,512 | 18,639 | 15,967 | |||||||||||
| Non-cash share-based compensation (a) | 3,716 | 10,498 | 15,639 | 31,411 | |||||||||||
| Loss on disposal of equipment | 94 | 129 | 486 | 362 | |||||||||||
| Distributor transition costs (b) | — | — | 10,680 | — | |||||||||||
| Legal obligation (c) | 716 | — | 5,703 | — | |||||||||||
| International business charges (d) | — | — | 1,273 | — | |||||||||||
| Adjusted SG&A Expenses | $ | 78,230 | $ | 74,199 | $ | 242,541 | $ | 217,994 | |||||||
| Adjusted SG&A Expenses as a % of Net Sales | 27.1 | % | 29.3 | % | 29.7 | % | 30.6 | % | |||||||
| (a) | Includes true-ups to share-based compensation expense. We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA margins, Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets. When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. |
| (b) | Represents a non-recurring loss as a result of an accounts receivable write-off in connection with the liquidation of one of our pet specialty distributors. Concurrent with its liquidation, we transitioned to a new distribution partner, who is a leading pet specialty distributor and who we anticipate will facilitate sales to pet specialty stores. Thus, despite the transitory impact during the first quarter of 2025, our ability to continue to generate sales is consistent with what we would expect to generate within the pet specialty channel. |
| (c) | Represents the net settlement charges for all claims related to the litigation with Phillips. |
| (d) | Represents termination costs due to a business change in our international go-to-market strategy. |
| FRESHPET, INC. AND SUBSIDIARIES RECONCILIATION BETWEEN NET INCOME AND ADJUSTED EBITDA | |||||||||||||||
| For the Three Months Ended September 30, | For the Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| (Dollars in thousands) | |||||||||||||||
| Net income | $ | 101,663 | $ | 11,895 | $ | 105,322 | $ | 28,803 | |||||||
| Depreciation and amortization | 23,650 | 18,709 | 64,663 | 51,665 | |||||||||||
| Interest expense, net of interest income | 1,194 | (40 | ) | 3,803 | (424 | ) | |||||||||
| Income tax (benefit) expense | (77,958 | ) | 54 | (77,926 | ) | 162 | |||||||||
| EBITDA | 48,549 | 30,618 | 95,862 | 80,206 | |||||||||||
| Non-cash share-based compensation (a) | 5,219 | 12,108 | 20,256 | 37,862 | |||||||||||
| Loss on disposal of property, plant and equipment | 126 | 768 | 773 | 1,054 | |||||||||||
| Distributor transition costs (b) | — | — | 10,680 | — | |||||||||||
| Legal obligation (c) | 716 | — | 5,703 | — | |||||||||||
| International business charges (d) | — | — | 1,273 | — | |||||||||||
| Gain on equity investment | — | — | — | (9,918 | ) | ||||||||||
| Adjusted EBITDA | $ | 54,610 | $ | 43,494 | $ | 134,547 | $ | 109,204 | |||||||
| Adjusted EBITDA as a % of Net Sales | 18.9 | % | 17.2 | % | 16.5 | % | 15.3 | % | |||||||
| (a) | Includes true-ups to share-based compensation expense. We have certain outstanding share-based awards with performance-based vesting conditions that require the achievement of certain Adjusted EBITDA margins, Adjusted EBITDA and/or Net Sales targets as a condition of vesting. At each reporting period, we reassess the probability of achieving the performance criteria and the performance period required to meet those targets. When the probability of achieving such performance conditions changes, the compensation cost previously recorded is adjusted as needed. When such performance conditions are deemed to be improbable of achievement, the compensation cost previously recorded is reversed. | |
| (b) | Represents a non-recurring loss as a result of an accounts receivable write-off in connection with the liquidation of one of our pet specialty distributors. Concurrent with its liquidation, we transitioned to a new distribution partner, who is a leading pet specialty distributor and who we anticipate will facilitate sales to pet specialty stores. Thus, despite the transitory impact during the first quarter of 2025, our ability to continue to generate sales is consistent with what we would expect to generate within the pet specialty channel. | |
| (c) | Represents the net settlement charges for all claims related to the litigation with Phillips. | |
| (d) | Represents termination costs due to a business change in our international go-to-market strategy. | |

Investor Contact: Rachel Ulsh Rulsh@freshpet.com Media Contact: Press@freshpet.com