USANA Health Sciences Reports First Quarter 2025 Results and Reiterates Full-Year Outlook
Key Financial Results
First Quarter 2025 vs. First Quarter 2024
-
Net sales of
$250 million versus$228 million , representing year-over-year growth of 10% and 12% in constant currency. -
Net earnings of
$9.4 million versus$16.5 million . -
Diluted EPS of
$0.49 as compared with$0.86 . -
Adjusted diluted EPS(1) of
$0.73 as compared with$0.86 . -
Adjusted EBITDA(2) of
$30 million versus$33 million . - Direct selling Active Customers of 459,000 versus 494,000.
- Hiya Active Monthly Subscribers of 224,000.
- Company reiterates fiscal year 2025 outlook.
Q1 2025 Financial Performance
Consolidated Results |
|||
|
Year-over-Year |
Sequentially |
|
|
|
+10% ( |
+17% |
Net Earnings |
|
-43% |
+111% |
Diluted EPS |
|
-43% |
+113% |
Adjusted Diluted EPS(1) |
|
-15% |
+15% |
Adjusted EBITDA(2) |
|
-10% |
+17% |
Net earnings, EPS and EBITDA figures represent amounts attributable to USANA and excludes the noncontrolling interest of 21.15% in Hiya |
“USANA is off to a solid start to the year as we continue to execute our growth strategy through our core direct sales business and our recently acquired direct-to-consumer business, Hiya. We are seeing encouraging signs in our direct sales business with net sales and Active Customers growing modestly on a sequential basis for the second consecutive quarter,” said
“Hiya delivered strong growth in net sales and Active Monthly Subscribers. Hiya’s momentum remains strong and should continue building as their team executes their plans to launch several new products this year, unveil another strategic partnership, and expand to additional channels. We continue to be confident in the growth trajectory of this business that is reaching a new customer demographic for us. On a consolidated basis, constant currency net sales grew 12% year-over-year and we are reiterating our full-year outlook.
“While the global macroeconomic environment has become less certain since the beginning of the year due to volatility in international trade, tariffs, and consumer sentiment, the underlying demand for our products has remained strong. Operationally, our manufacturing facilities in
Q1 2025 Direct Selling Regional Results:
|
|||||
|
Year-
|
Year-over-Year
|
Sequentially |
||
|
|
-6% |
-4% |
+4% |
|
Active Customers |
374,000 |
-5% |
n.a. |
+4% |
Asia Pacific Sub-Regions |
|||||
|
Year-Over-
|
Year-over-Year
|
Sequentially |
||
|
|
|
-7% |
-5% |
+5% |
Active |
254,000 |
-7% |
n.a. |
+3% |
|
Customers |
|||||
|
|
|
-12% |
-4% |
+15% |
Active |
45,000 |
Flat |
n.a. |
+18% |
|
Customers |
|||||
|
|
|
-1% |
No material FX impact |
-6% |
Active |
75,000 |
-1% |
n.a. |
-3% |
|
Customers |
|
|||||
|
|
|
Year-Over-
|
Year-over-Year
|
Sequentially |
|
|
-9% |
-4% |
-11% |
|
Active Customers |
85,000 |
-14% |
n.a. |
-9% |
|
*Includes |
Q1 2025 Hiya Direct to Consumer Results:
Hiya |
|
|
|
Active Monthly Subscribers |
224,000 |
Balance Sheet and Share Repurchase Activity
During the first quarter, the Company generated
Fiscal Year 2025 Outlook
The Company is reiterating its outlook for fiscal year 2025, as follows:
Fiscal Year 2025 Outlook |
|
|
Range |
Consolidated net sales |
|
Net earnings |
|
Diluted EPS |
|
Adjusted Diluted EPS(1) |
|
Adjusted EBITDA(2) |
|
Net earnings, EPS and EBITDA figures represent amounts attributable to USANA and excludes the noncontrolling interest of 21.15% in Hiya |
“First quarter operating results were in line with internal expectations and reflected solid contributions from our direct selling business and strong top line growth from Hiya,” said
The Company’s outlook reflects:
-
Net sales from the direct selling business of
$775 to$840 million , which includes an expected unfavorable currency exchange rate impact of approximately$30 million , or -4% on net sales; -
Net sales from Hiya of
$145 to$160 million , reflecting a year-over-year range of +29% to +42%; - Effective tax rate of 41.5% to 45.0%; and
- Fiscal 2025 is a 53-week year and includes one additional week of sales compared to fiscal 2024. Prior to 2025, the last 53-week year was in fiscal 2020.
_________________________ |
(1) Adjusted Diluted Earnings Per Share is a non-GAAP financial measure. The Company excludes acquisition-related costs, such as business transaction costs, integration expense and amortization expense from acquisition related intangible assets in calculating Adjusted Diluted Earnings Per Share. Please refer to “Non-GAAP Financial Measures” and “Reconciliation of Diluted Earnings Per Share (GAAP) to Adjusted Diluted Earnings Per Share (Non-GAAP)” in this press release for an explanation and reconciliation of this non-GAAP financial measure.
(2) Adjusted EBITDA is a non-GAAP financial measure. Please refer to “Non-GAAP Financial Measures” and “Reconciliation of Net Earnings (GAAP) to Adjusted EBITDA (Non-GAAP)” in this press release for an explanation and reconciliation of this non-GAAP financial measure.
Non-GAAP Financial Measures
This press release contains the non-GAAP financial measures Adjusted EBITDA and Adjusted diluted EPS. Adjusted EBITDA is a Non-GAAP financial measure of earnings before interest, taxes, depreciation, and amortization that also excludes certain adjustments as indicated below in the reconciliation from net earnings. Adjusted diluted EPS is a Non-GAAP financial measure of diluted earnings per share that excludes certain adjustments as indicated below in the reconciliation from diluted EPS.
Adjusted EBITDA (non-GAAP) is net earnings (loss) (its most directly comparable GAAP financial measure) adjusted for interest expense, net, (benefit from) provision for income taxes, depreciation and amortization, non-cash share-based compensation, and transaction-related expenses and integration costs for the Hiya acquisition. Adjusted EBITDA attributable to USANA (non-GAAP) is Adjusted EBITDA (non-GAAP) further adjusted to exclude the Adjusted EBITDA attributable to non-controlling interest related to Hiya.
Adjusted diluted earnings per share (non-GAAP) is diluted earnings (loss) per share (its most directly comparable GAAP financial measure) adjusted for amortization of intangible assets, transaction-related expenses, and integration costs related to the Hiya acquisition.
Management believes that Adjusted EBITDA (non-GAAP), Adjusted EBITDA attributable to USANA (non-GAAP), and Adjusted diluted earnings per share (non-GAAP), along with GAAP measures used by management, most appropriately reflect how the Company measures the business internally.
The Company prepares its financial statements using
Reconciliation of Net Earnings (GAAP) to Adjusted EBITDA (non-GAAP) |
||||||||
|
|
Quarter Ended |
||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
Net earnings attributable to USANA (GAAP) |
|
$ |
9,402 |
|
|
$ |
16,537 |
|
Net earnings attributable to noncontrolling interest |
|
|
(112 |
) |
|
|
- |
|
Net earnings |
|
$ |
9,290 |
|
|
$ |
16,537 |
|
|
|
|
|
|
||||
Adjustments: |
|
|
|
|
||||
Income taxes |
|
|
7,449 |
|
|
|
10,574 |
|
Interest (income) expense |
|
|
(312 |
) |
|
|
(2,624 |
) |
Depreciation and amortization |
|
|
5,790 |
|
|
|
5,084 |
|
Amortization of intangible assets - Hiya |
|
|
4,455 |
|
|
|
- |
|
Earnings before interest, taxes, depreciation, and amortization (EBITDA) |
|
|
26,672 |
|
|
|
29,571 |
|
|
|
|
|
|
||||
Add EBITDA adjustments: |
|
|
|
|
||||
Non-cash share-based compensation |
|
|
2,880 |
|
|
|
3,669 |
|
Transaction costs - Hiya |
|
|
577 |
|
|
|
- |
|
Inventory step-up - Hiya |
|
|
582 |
|
|
|
- |
|
Consolidated adjusted EBITDA |
|
|
30,711 |
|
|
|
33,240 |
|
Less: Adjusted EBITDA attributable to noncontrolling interest |
|
|
(954 |
) |
|
|
- |
|
Adjusted EBITDA attributable to USANA |
|
$ |
29,757 |
|
|
$ |
33,240 |
|
Reconciliation of Diluted Earnings Per Share (GAAP) to Adjusted Diluted Earnings Per Share (non-GAAP) |
|||||||
|
|
Quarter Ended |
|||||
|
|
|
|
|
|||
|
|
|
|
|
|||
Net earnings attributable to USANA (GAAP) |
|
$ |
9,402 |
|
|
$ |
16,537 |
|
|
|
|
|
|||
Earnings per common share - Diluted (GAAP) |
|
$ |
0.49 |
|
|
$ |
0.86 |
Weighted Average common shares outstanding - Diluted |
|
|
19,085 |
|
|
|
19,302 |
|
|
|
|
|
|||
Adjustment to net earnings: |
|
|
|
|
|||
Transaction costs - Hiya |
|
$ |
577 |
|
|
$ |
- |
Inventory step-up - Hiya |
|
|
582 |
|
|
|
- |
Amortization of intangible assets - Hiya |
|
|
4,455 |
|
|
|
- |
Adjustments to net earnings attributable to noncontrolling interest |
|
|
(1,066 |
) |
|
|
- |
Income tax effect of adjustments to net earnings |
|
|
(4 |
) |
|
|
- |
|
|
|
|
|
|||
Adjusted net earnings attributable to USANA |
|
$ |
13,946 |
|
|
$ |
16,537 |
|
|
|
|
|
|||
Adjusted earnings per common share - Diluted |
|
$ |
0.73 |
|
|
$ |
0.86 |
Weighted average common shares outstanding - Diluted |
|
|
19,085 |
|
|
|
19,302 |
Management Commentary Document and Conference Call
For further information on the USANA’s operating results, please see the Management Commentary document, which has been posted on the Company’s website (http://ir.usana.com) under the Investor Relations section. USANA’s management team will hold a conference call and webcast to discuss today’s announcement with investors on
Safe Harbor
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act. These forward-looking statements are based on current plans, expectations, estimates, forecasts, and projections as well as the beliefs and assumptions of management. Words such as “expect,” “enhance,” “drive,” “anticipate,” “intend,” “improve,” “promote,” “should,” “believe,” “continue,” “plan,” “goal,” “opportunity,” “estimate,” “predict,” “may,” “will,” “could,” and “would,” and variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Such forward-looking statements include, but are not limited to, statements regarding Hiya’s strong growth in 2025 and continued growth in the future; statements about the Company’s long-term growth; and the statements under the sub-heading “Fiscal Year 2025 Outlook.” Our actual results could differ materially from those projected in these forward-looking statements, which involve a number of risks and uncertainties, many of which involve factors or circumstances that are beyond our control, including: risks relating to global economic conditions generally, including continued inflationary pressure around the world and negative impact on our operating costs, consumer demand and consumer behavior in general; reliance upon our network of independent Associates; risk that our Associate compensation plan, or changes that we make to the compensation plan, will not produce desired results, benefit our business or, in some cases, could harm our business; risk associated with our launch of new products or reformulated existing products; risks related to governmental regulation of our products, manufacturing and direct selling business model in
About USANA
USANA develops and manufactures high-quality nutritional supplements, functional foods and personal care products that are sold directly to Associates and Preferred Customers throughout
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited) |
||||||||
|
Quarter Ended |
|||||||
|
|
|
||||||
Net sales |
$ |
249,539 |
|
$ |
227,800 |
|
||
Cost of sales |
|
52,445 |
|
|
43,069 |
|
||
Gross profit |
|
197,094 |
|
|
184,731 |
|
||
Operating expenses: |
|
|
||||||
Associate incentives |
|
89,985 |
|
|
95,758 |
|
||
Selling, general and administrative |
|
91,438 |
|
|
64,300 |
|
||
Total operating expenses |
|
181,423 |
|
|
160,058 |
|
||
Earnings from operations |
|
15,671 |
|
|
24,673 |
|
||
Other income (expense): |
|
|
||||||
Interest income |
|
723 |
|
|
2,676 |
|
||
Interest expense |
|
(411 |
) |
|
(52 |
) |
||
Other, net |
|
756 |
|
|
(186 |
) |
||
Other income (expense), net |
|
1,068 |
|
|
2,438 |
|
||
Earnings before income taxes |
|
16,739 |
|
|
27,111 |
|
||
Income taxes |
|
7,449 |
|
|
10,574 |
|
||
Net earnings |
|
9,290 |
|
|
16,537 |
|
||
Less: Net earnings (loss) attributable to redeemable noncontrolling interest |
|
(112 |
) |
|
— |
|
||
Net earnings attributable to USANA |
$ |
9,402 |
|
$ |
16,537 |
|
||
|
|
|
||||||
Earnings per common share attributable to USANA |
|
|
||||||
Basic |
$ |
0.49 |
|
$ |
0.86 |
|
||
Diluted |
$ |
0.49 |
|
$ |
0.86 |
|
||
|
|
|
||||||
Weighted average common shares outstanding |
|
|
||||||
Basic |
|
19,049 |
|
|
19,174 |
|
||
Diluted |
|
19,085 |
|
|
19,302 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) |
|||||
|
As of
|
|
As of
|
||
ASSETS |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
179,613 |
|
$ |
181,768 |
Inventories |
|
73,557 |
|
|
69,735 |
Prepaid expenses and other current assets |
|
28,224 |
|
|
27,684 |
Total current assets |
|
281,394 |
|
|
279,187 |
Property and equipment, net |
|
94,245 |
|
|
94,565 |
|
|
144,218 |
|
|
144,168 |
Intangible assets, net |
|
147,157 |
|
|
151,823 |
Deferred tax assets |
|
18,843 |
|
|
19,644 |
Other assets* |
|
60,739 |
|
|
58,806 |
Total assets |
$ |
746,596 |
|
$ |
748,193 |
|
|
|
|
||
LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST, AND STOCKHOLDERS' EQUITY |
|
|
|
||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
13,974 |
|
$ |
11,984 |
Line of credit |
|
23,000 |
|
|
23,000 |
Other current liabilities |
|
100,409 |
|
|
104,641 |
Total current liabilities |
|
137,383 |
|
|
139,625 |
Deferred tax liabilities |
|
4,801 |
|
|
4,073 |
Other long-term liabilities |
|
20,539 |
|
|
18,163 |
|
|
|
|
||
Redeemable noncontrolling interest |
|
54,111 |
|
|
54,223 |
|
|
|
|
||
Stockholders' equity attributable to USANA |
|
529,762 |
|
|
532,109 |
Total liabilities, redeemable noncontrolling interest, and stockholders' equity |
$ |
746,596 |
|
$ |
748,193 |
*Includes noncurrent inventories of |
SALES BY REGION (in thousands) (unaudited) |
|||||||||||||||||||||||||
|
Quarter Ended |
|
Change from
|
|
Percent
|
|
Currency
|
|
% change
|
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||
Direct Selling: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$ |
118,746 |
|
47.6 |
% |
|
$ |
127,615 |
|
56.0 |
% |
|
$ |
(8,869 |
) |
|
(6.9 |
%) |
|
$ |
(2,015 |
) |
|
(5.4 |
%) |
|
|
35,720 |
|
14.3 |
% |
|
$ |
36,065 |
|
15.9 |
% |
|
|
(345 |
) |
|
(1.0 |
%) |
|
|
(118 |
) |
|
(0.6 |
%) |
|
|
18,941 |
|
7.6 |
% |
|
$ |
21,421 |
|
9.4 |
% |
|
|
(2,480 |
) |
|
(11.6 |
%) |
|
|
(1,709 |
) |
|
(3.6 |
%) |
Asia Pacific Total |
|
173,407 |
|
69.5 |
% |
|
|
185,101 |
|
81.3 |
% |
|
|
(11,694 |
) |
|
(6.3 |
%) |
|
|
(3,842 |
) |
|
(4.2 |
%) |
|
|
37,044 |
|
14.8 |
% |
|
|
41,047 |
|
18.0 |
% |
|
|
(4,003 |
) |
|
(9.8 |
%) |
|
|
(1,749 |
) |
|
(5.5 |
%) |
Direct Selling total |
|
210,451 |
|
84.3 |
% |
|
|
226,148 |
|
99.3 |
% |
|
|
(15,697 |
) |
|
(6.9 |
%) |
|
|
(5,591 |
) |
|
(4.5 |
%) |
Hiya |
|
37,089 |
|
14.9 |
% |
|
|
— |
|
— |
% |
|
|
37,089 |
|
|
N/A |
|
|
|
— |
|
|
N/A |
|
Other |
|
1,999 |
|
0.8 |
% |
|
|
1,652 |
|
0.7 |
% |
|
|
347 |
|
|
21.0 |
% |
|
|
— |
|
|
21.0 |
% |
Consolidated total |
$ |
249,539 |
|
100.0 |
% |
|
$ |
227,800 |
|
100.0 |
% |
|
$ |
21,739 |
|
|
9.5 |
% |
|
$ |
(5,591 |
) |
|
12.0 |
% |
DIRECT SELLING ACTIVE ASSOCIATES AND ACTIVE PREFERRED CUSTOMERS BY REGION (unaudited) |
|||||||||
|
|||||||||
(unaudited) |
|||||||||
|
As of
|
|
As of
|
||||||
|
|
|
|
|
|
|
|
||
|
65,000 |
|
35.3 |
% |
|
71,000 |
|
36.1 |
% |
|
48,000 |
|
26.1 |
% |
|
51,000 |
|
25.9 |
% |
|
33,000 |
|
17.9 |
% |
|
30,000 |
|
15.2 |
% |
Asia Pacific Total |
146,000 |
|
79.3 |
% |
|
152,000 |
|
77.2 |
% |
|
|
|
|
|
|
|
|
||
|
38,000 |
|
20.7 |
% |
|
45,000 |
|
22.8 |
% |
|
184,000 |
|
100.0 |
% |
|
197,000 |
|
100.0 |
% |
|
|||||||||
Direct Selling Active Preferred Customers by Region(2) |
|||||||||
(unaudited) |
|||||||||
|
As of
|
|
As of
|
||||||
|
|
|
|
|
|
|
|
||
|
189,000 |
|
68.7 |
% |
|
203,000 |
|
68.3 |
% |
|
27,000 |
|
9.8 |
% |
|
25,000 |
|
8.4 |
% |
|
12,000 |
|
4.4 |
% |
|
15,000 |
|
5.1 |
% |
Asia Pacific Total |
228,000 |
|
82.9 |
% |
|
243,000 |
|
81.8 |
% |
|
|
|
|
|
|
|
|
||
|
47,000 |
|
17.1 |
% |
|
54,000 |
|
18.2 |
% |
|
275,000 |
|
100.0 |
% |
|
297,000 |
|
100.0 |
% |
(1) Associates are independent distributors of our products who also purchase our products for their personal use. We only count as active those Associates who have purchased from us any time during the most recent three-month period, either for personal use or resale.
(2) Preferred Customers purchase our products strictly for their personal use and are not permitted to resell or to distribute the products. We only count as active those Preferred Customers who have purchased from us any time during the most recent three-month period.
OPERATING RESULTS AS A PERCENTAGE OF |
|||||||
|
Quarter Ended |
||||||
|
|
|
|
||||
|
Direct Selling &
|
Hiya |
Consolidated |
|
Direct Selling &
|
Hiya |
Consolidated |
|
100.0% |
100.0% |
100.0% |
|
100.0% |
N/A |
100.0% |
Cost of Sales |
18.1% |
38.0% |
21.0% |
|
18.9% |
N/A |
18.9% |
Gross Profit |
81.9% |
62.0% |
79.0% |
|
81.1% |
N/A |
81.1% |
Operating Expenses |
|
|
|
|
|
|
|
Associate Incentives |
42.4% |
0.0% |
36.1% |
|
42.0% |
N/A |
42.0% |
SG&A |
32.0% |
63.4% |
36.6% |
|
28.3% |
N/A |
28.3% |
Total operating expenses |
74.3% |
63.4% |
72.7% |
|
70.3% |
N/A |
70.3% |
Earnings from operations |
7.6% |
-1.4% |
6.3% |
|
10.8% |
N/A |
10.8% |
|
|
|
|
|
|
|
|
Amortization of acquired intangible assets |
0.1% |
12.0% |
1.9% |
|
0.1% |
N/A |
0.1% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250422312631/en/
Investor contact:
Investor Relations
(801) 954-7201
investor.relations@usanainc.com
Media contact:
(801) 954-7626
media@usanainc.com
Source: