USANA Health Sciences Reports Fourth Quarter and Full Year 2024 Results and Provides Fiscal Year 2025 Outlook
Key Financial Results and Guidance
Fourth Quarter 2024 vs. Fourth Quarter 2023
-
Net sales of
$214 million versus$221 million . -
Net earnings of
$4.5 million as compared to$16.8 million . -
Diluted EPS of
$0.23 as compared with$0.87 . -
Adjusted diluted EPS(1) of
$0.64 as compared with$0.87 . -
Adjusted EBITDA(2) of
$25 million versus$32 million . - USANA Active Customers of 454,000 versus 483,000.
Fiscal Year 2024 vs. Fiscal Year 2023
-
Net sales of
$855 million as compared with$921 million . -
Net earnings of
$42.0 million as compared to$63.8 million . -
Diluted EPS of
$2.19 versus$3.30 . -
Adjusted diluted EPS(1) of
$2.59 as compared with$3.30 . -
Adjusted EBITDA(2) of
$110 million versus$128 million .
Fiscal Year 2025 Outlook
-
Consolidated net sales between
$920 million and$1.0 billion , or 8% - 17% growth. -
Net earnings between
$29 million and$41 million . -
Diluted EPS between
$1.50 and$2.20 . -
Adjusted Diluted EPS(1) between
$2.35 and$3.00 . -
Adjusted EBITDA(2) between
$107 million and$123 million .
Q4 2024 Financial Performance
Consolidated Results |
|||
(Net earnings, EPS and EBITDA figures represent
|
Year-over-Year |
Sequentially |
|
|
|
-3% (No meaningful FX impact) |
+7% |
Net Earnings |
|
-73% |
-58% |
Diluted EPS |
|
-74% |
-59% |
Adjusted Diluted EPS(1) |
|
-26% |
+14% |
Adjusted EBITDA(2) |
|
-21% |
+4% |
“USANA delivered fourth quarter results above our internal expectations, highlighted by 7% sequential net sales growth,” said
Fiscal Year 2024 vs. Fiscal Year 2023 Financial Performance
Consolidated Results |
||
|
|
-7% YOY |
|
|
-6% constant currency |
|
|
- |
Net Earnings |
|
-34% |
Diluted EPS |
|
-34% |
Adjusted Diluted EPS(1) |
|
-21% |
Adjusted EBITDA(2) |
|
-14% |
Net earnings, EPS and EBITDA figures represent amounts attributable to USANA |
Q4 2024 Regional Results:
|
|||||
|
Year-
|
Year-over-Year
|
Sequentially |
||
|
|
-6% |
No material FX impact |
+4% |
|
USANA Active Customers |
361,000 |
-6% |
n.a. |
Flat |
Asia Pacific Sub-Regions |
|||||
|
Year-
|
Year-over-Year
|
Sequentially |
||
|
|
|
-3% |
No material FX impact |
+10% |
USANA Active |
246,000 |
-4% |
n.a. |
+1% |
|
Customers |
|||||
|
|
|
-25% |
-21% |
-19% |
USANA Active |
38,000 |
-21% |
n.a. |
-7% |
|
Customers |
|||||
|
|
|
-3% |
-4% |
+2% |
USANA Active |
77,000 |
-4% |
n.a. |
+1% |
|
Customers |
|
|||||
|
Year-
|
Year-over-Year
|
Sequentially |
||
|
|
+1% |
+3% |
+11% |
|
USANA Active Customers |
93,000 |
-7% |
n.a. |
+1% |
Hiya contributed approximately
Balance Sheet and Share Repurchase Activity
During the fourth quarter, the Company continued to generate strong operating cash flow and invested approximately
Fiscal Year 2025 Outlook
“Hiya’s strategic priorities for this year include capitalizing on recent product launches to drive further growth in its direct-to-consumer model, expanding strategic partnerships, and laying the groundwork for channel expansion. We are also working closely with the Hiya team to identify both short- and long-term synergy opportunities. Overall, we remain confident that the Hiya team, which continues to be led by co-founders
The Company is providing its outlook for fiscal year 2025, as detailed in the table below:
|
Twelve Months Ended
|
|
Range |
Consolidated net sales |
|
Net Earnings |
|
Diluted EPS |
|
Adjusted diluted EPS(1) |
|
Adjusted EBITDA(2) |
|
The Company’s outlook reflects:
-
Net sales from the USANA 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%;
- Annualized diluted share count of 19.1 million; 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 Diluted Earnings Per Share (GAAP) to Adjusted Diluted Earnings Per Share (non-GAAP) |
||||||||||||||||
|
Three
|
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||||
|
September
|
|
December
|
|
December
|
|
December
|
|
December
|
|||||||
Net earnings attributable to USANA (GAAP) |
$ |
10,607 |
|
$ |
4,454 |
|
|
$ |
16,766 |
|
$ |
42,030 |
|
|
$ |
63,788 |
|
|
|
|
|
|
|
|
|
|
|||||||
Earnings per common share - Diluted (GAAP) |
$ |
0.56 |
|
$ |
0.23 |
|
|
$ |
0.87 |
|
$ |
2.19 |
|
|
$ |
3.30 |
Weighted Average common shares outstanding - Diluted |
|
19,083 |
|
|
19,104 |
|
|
|
19,253 |
|
|
19,162 |
|
|
|
19,345 |
|
|
|
|
|
|
|
|
|
|
|||||||
Adjustment to net earnings: |
|
|
|
|
|
|
|
|
|
|||||||
Transaction costs - Hiya |
$ |
- |
|
$ |
8,243 |
|
|
$ |
- |
|
$ |
8,243 |
|
|
$ |
- |
Integration and transition costs - Hiya |
|
- |
|
|
- |
|
|
|
- |
|
|
- |
|
|
|
- |
Inventory step-up - Hiya |
|
- |
|
|
38 |
|
|
|
- |
|
|
38 |
|
|
|
- |
Amortization of intangible assets - Hiya |
|
- |
|
|
294 |
|
|
|
- |
|
|
294 |
|
|
|
- |
Adjustments to net earnings attributable to non-controlling interest |
|
- |
|
|
(70 |
) |
|
|
- |
|
|
(70 |
) |
|
|
- |
Income tax effect of adjustments to net earnings |
|
- |
|
|
(823 |
) |
|
|
- |
|
|
(823 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted net earnings attributable to USANA |
$ |
10,607 |
|
$ |
12,136 |
|
|
$ |
16,766 |
|
$ |
49,712 |
|
|
$ |
63,788 |
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted earnings per common share - Diluted |
$ |
0.56 |
|
$ |
0.64 |
|
|
$ |
0.87 |
|
$ |
2.59 |
|
|
$ |
3.30 |
Weighted average common shares outstanding - Diluted |
|
19,083 |
|
|
19,104 |
|
|
|
19,253 |
|
|
19,162 |
|
|
|
19,345 |
Reconciliation of Net Earnings (GAAP) to Adjusted EBITDA (non-GAAP) |
|||||||||||||||||||
|
Three
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||
|
September
|
|
December
|
|
December
|
|
December
|
|
December
|
||||||||||
Net earnings attributable to USANA (GAAP) |
$ |
10,607 |
|
|
$ |
4,454 |
|
|
$ |
16,766 |
|
|
$ |
42,030 |
|
|
$ |
63,788 |
|
Net earnings attributable to non-controlling interest |
|
- |
|
|
|
30 |
|
|
|
- |
|
|
|
30 |
|
|
|
- |
|
Net earnings |
$ |
10,607 |
|
|
$ |
4,484 |
|
|
$ |
16,766 |
|
|
$ |
42,060 |
|
|
$ |
63,788 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Income taxes |
|
8,001 |
|
|
|
5,945 |
|
|
|
9,845 |
|
|
|
34,291 |
|
|
|
38,665 |
|
Interest (income) expense |
|
(3,093 |
) |
|
|
(2,609 |
) |
|
|
(2,760 |
) |
|
|
(11,038 |
) |
|
|
(9,375 |
) |
Depreciation and amortization |
|
5,559 |
|
|
|
5,590 |
|
|
|
4,871 |
|
|
|
21,935 |
|
|
|
20,395 |
|
Amortization of intangible assets - Hiya |
|
- |
|
|
|
294 |
|
|
|
- |
|
|
|
294 |
|
|
|
- |
|
Earnings before interest, taxes, depreciation, and amortization (EBITDA) |
|
21,074 |
|
|
|
13,704 |
|
|
|
28,722 |
|
|
|
87,542 |
|
|
|
113,473 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Add EBITDA adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Non-cash share-based compensation |
|
3,542 |
|
|
|
3,613 |
|
|
|
3,643 |
|
|
|
14,558 |
|
|
|
14,595 |
|
Transaction costs - Hiya |
|
- |
|
|
|
8,243 |
|
|
|
- |
|
|
|
8,243 |
|
|
|
- |
|
Integration and transition costs - Hiya |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Inventory step-up - Hiya |
|
- |
|
|
|
38 |
|
|
|
- |
|
|
|
38 |
|
|
|
- |
|
Consolidated adjusted EBITDA |
|
24,616 |
|
|
|
25,598 |
|
|
|
32,365 |
|
|
|
110,381 |
|
|
|
128,068 |
|
Less: Adjusted EBITDA attributable to non-controlling interest |
|
- |
|
|
|
(101 |
) |
|
|
- |
|
|
|
(101 |
) |
|
|
- |
|
Adjusted EBITDA attributable to USANA |
$ |
24,616 |
|
|
$ |
25,497 |
|
|
$ |
32,365 |
|
|
$ |
110,280 |
|
|
$ |
128,068 |
|
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 that Hiya is a growing, highly cash-generative brand that is positioned to deliver long-term sustainable growth over the next several years and strong growth in 2025; 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
|
||||||||||||||
Consolidated Statements of Operations | ||||||||||||||
(In thousands, except per share data) | ||||||||||||||
(Unaudited) | ||||||||||||||
Quarter Ended | Twelve Months Ended | |||||||||||||
|
|
|
|
|||||||||||
Net sales |
$ |
213,613 |
|
$ |
221,083 |
$ |
854,503 |
|
$ |
921,010 |
||||
Cost of sales |
|
38,553 |
|
|
42,319 |
|
161,212 |
|
|
176,693 |
||||
Gross profit |
|
175,060 |
|
|
178,764 |
|
693,291 |
|
|
744,317 |
||||
Operating expenses: | ||||||||||||||
Associate incentives |
|
93,502 |
|
|
95,881 |
|
363,699 |
|
|
394,257 |
||||
Selling, general and administrative |
|
73,348 |
|
|
58,664 |
|
263,268 |
|
|
256,989 |
||||
Earnings from operations |
|
8,210 |
|
|
24,219 |
|
66,324 |
|
|
93,071 |
||||
Other income (expense), net |
|
2,219 |
|
|
2,392 |
|
10,027 |
|
|
9,382 |
||||
Earnings before income taxes |
|
10,429 |
|
|
26,611 |
|
76,351 |
|
|
102,453 |
||||
Income taxes |
|
5,945 |
|
|
9,845 |
|
34,291 |
|
|
38,665 |
||||
Net earnings |
$ |
4,484 |
|
$ |
16,766 |
$ |
42,060 |
|
$ |
63,788 |
||||
Less (net earnings) loss attributable to non-controlling interest |
|
(30 |
) |
|
- |
|
(30 |
) |
|
- |
||||
Net earnings attributable to USANA |
$ |
4,454 |
|
$ |
16,766 |
$ |
42,030 |
|
$ |
63,788 |
||||
Earnings per share - diluted |
$ |
0.23 |
|
$ |
0.87 |
$ |
2.19 |
|
$ |
3.30 |
||||
Weighted average shares outstanding - diluted |
|
19,104 |
|
|
19,253 |
|
19,162 |
|
|
19,345 |
|
||||||
Consolidated Balance Sheets | ||||||
(In thousands) | ||||||
(Unaudited) | ||||||
As of | As of | |||||
|
|
|||||
ASSETS | ||||||
Current Assets | ||||||
Cash and cash equivalents |
$ |
181,768 |
$ |
330,420 |
||
Inventories |
|
69,735 |
|
61,454 |
||
Prepaid expenses and other current assets |
|
27,684 |
|
25,872 |
||
Total current assets |
|
279,187 |
|
417,746 |
||
Property and equipment, net |
|
94,565 |
|
99,814 |
||
|
|
144,168 |
|
17,102 |
||
Intangible assets, net |
|
151,823 |
|
29,919 |
||
Deferred tax assets |
|
19,644 |
|
13,284 |
||
Other assets* |
|
58,806 |
|
54,892 |
||
Total assets |
$ |
748,193 |
$ |
632,757 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||
Current Liabilities | ||||||
Accounts payable |
$ |
11,984 |
$ |
10,070 |
||
Line of credit - short term |
|
23,000 |
|
786 |
||
Other current liabilities |
|
104,641 |
|
107,989 |
||
Total current liabilities |
|
139,625 |
|
118,845 |
||
Deferred tax liabilities |
|
4,073 |
|
4,552 |
||
Other long-term liabilities |
|
18,163 |
|
12,158 |
||
Non-controlling interest |
|
54,223 |
|
- |
||
Stockholders' equity |
|
532,109 |
|
497,202 |
||
Total liabilities and stockholders' equity |
$ |
748,193 |
$ |
632,757 |
*Includes noncurrent inventories of |
|
||||||||||||||||||||||||||
Sales by Region | ||||||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||
Quarter Ended | ||||||||||||||||||||||||||
|
|
Change from prior year |
Currency impact on sales |
% change excluding currency impact |
||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
$ |
112,587 |
52.7 |
% |
$ |
115,921 |
52.4 |
% |
$ |
(3,334 |
) |
(2.9 |
%) |
$ |
353 |
|
(3.2 |
%) |
||||||||
|
|
38,061 |
17.8 |
% |
|
39,116 |
17.7 |
% |
|
(1,055 |
) |
(2.7 |
%) |
|
562 |
|
(4.1 |
%) |
||||||||
|
|
16,542 |
7.8 |
% |
|
22,065 |
10.0 |
% |
|
(5,523 |
) |
(25.0 |
%) |
|
(883 |
) |
(21.0 |
%) |
||||||||
Asia Pacific Total |
|
167,190 |
78.3 |
% |
|
177,102 |
80.1 |
% |
|
(9,912 |
) |
(5.6 |
%) |
|
32 |
|
(5.6 |
%) |
||||||||
|
|
44,453 |
20.8 |
% |
|
43,981 |
19.9 |
% |
|
472 |
|
1.1 |
% |
|
(1,061 |
) |
3.5 |
% |
||||||||
Total USANA |
|
211,643 |
99.1 |
% |
|
221,083 |
100.0 |
% |
|
(9,440 |
) |
(4.3 |
%) |
|
(1,029 |
) |
(3.8 |
%) |
||||||||
Hiya |
|
1,970 |
0.9 |
% |
|
1,970 |
|
|
- |
|
||||||||||||||||
Consolidated Total |
$ |
213,613 |
100.0 |
% |
$ |
221,083 |
100.0 |
% |
$ |
(7,470 |
) |
(3.4 |
%) |
$ |
(1,029 |
) |
(2.9 |
%) |
ACTIVE ASSOCIATES AND ACTIVE PREFERRED CUSTOMERS BY REGION (unaudited) |
||||||||||
|
||||||||||
(Unaudited) | ||||||||||
As of | ||||||||||
|
|
|||||||||
|
||||||||||
|
67,000 |
35.4 |
% |
70,000 |
35.0 |
% |
||||
|
51,000 |
27.0 |
% |
52,000 |
26.0 |
% |
||||
|
26,000 |
13.8 |
% |
32,000 |
16.0 |
% |
||||
Asia Pacific Total |
144,000 |
76.2 |
% |
154,000 |
77.0 |
% |
||||
|
45,000 |
23.8 |
% |
46,000 |
23.0 |
% |
||||
189,000 |
100.0 |
% |
200,000 |
100.0 |
% |
|||||
Active Preferred Customers by Region (2) | ||||||||||
(Unaudited) | ||||||||||
As of | ||||||||||
|
|
|||||||||
|
||||||||||
|
179,000 |
67.6 |
% |
185,000 |
65.4 |
% |
||||
|
26,000 |
9.8 |
% |
28,000 |
9.9 |
% |
||||
|
12,000 |
4.5 |
% |
16,000 |
5.6 |
% |
||||
Asia Pacific Total |
217,000 |
81.9 |
% |
229,000 |
80.9 |
% |
||||
|
48,000 |
18.1 |
% |
54,000 |
19.1 |
% |
||||
265,000 |
100.0 |
% |
283,000 |
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.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250225808997/en/
Investor contact:
Investor Relations
(801) 954-7201
investor.relations@usanainc.com
Media contact:
(801) 954-7626
media@usanainc.com
Source: