Home
Hf Foods Group Inc
HF Foods Reports Fourth Quarter and Full Year 2024 Financial Results
Business
Mar 13 2025
21 min read

HF Foods Reports Fourth Quarter and Full Year 2024 Financial Results

news images

Net Revenue Increased 8.7% and 4.6% for the Fourth Quarter and Full Year 2024, Respectively

Pre-Recorded Earnings Call Webcast Available on Investor Relations Website

LAS VEGAS, March 13, 2025 (GLOBE NEWSWIRE) -- HF Foods Group Inc. (NASDAQ: HFFG) (“HF Foods” or the “Company”), a leading food distributor to Asian restaurants across the United States, reported its unaudited financial results for the fourth quarter and full year ended December 31, 2024.

Fourth Quarter 2024 Financial Results

  • Net revenue increased 8.7% to $305.3 million compared to $280.9 million in the prior year period.

  • Gross profit decreased 0.2% to $52.2 million compared to $52.3 million in the prior year period. Gross profit margin decreased to 17.1% from 18.6% in the prior year period.

  • Net loss of $43.9 million, mainly due to goodwill impairment of $46.3 million, compared to net income of $2.7 million in the prior year period.

  • Adjusted EBITDA increased 39.4% to $14.5 million compared to $10.4 million in the prior year period.

Full Year 2024 Financial Results

  • Net revenue increased 4.6% to $1,201.7 million compared to $1,148.5 million in the prior year.

  • Gross profit increased 0.6% to $205.2 million compared to $204.0 million in the prior year. Gross profit margin decreased to 17.1% from 17.8% in the prior year.

  • Net loss increased to $48.1 million compared to $2.7 million in the prior year, mainly due to goodwill impairment of $46.3 million.

  • Adjusted EBITDA increased 21.6% to $42.0 million compared to $34.6 million in the prior year.

Management Commentary

“In 2024, we made significant strides in executing our operational transformation plan, positioning HF Foods to capitalize on the substantial growth opportunities within the Asian foodservice sector,” said Felix Lin, Chief Executive Officer and President. “As we enter 2025, we recognize ongoing pressures across key customer segments, driven in part by recent policy changes and broader industry headwinds. In response, we are actively expanding into high-growth channels such as specialty grocery and e-commerce to diversify revenue streams and mitigate risks associated with traditional restaurant segments. Our flexible business model and extensive supplier relationships allow us to adapt to an evolving market, reinforcing our competitive edge. The long-term fundamentals of our industry remain strong, and we are strategically positioned to leverage these opportunities to drive sustained value for our shareholders.”

Fourth Quarter 2024 Results

Net revenue was $305.3 million for the fourth quarter of 2024 compared to $280.9 million in the prior year period, an increase of $24.4 million, or 8.7%. The increase was primarily attributable to volume growth associated with new wholesale accounts, case count growth, product cost inflation and improved pricing in certain categories.

Gross profit was $52.2 million compared to $52.3 million in the prior year period, a decrease of $0.1 million, or 0.2%. The decrease was primarily attributable to compressed margins on meat and poultry, increase in wholesale mix during the quarter, and system implementation data cleansing in prior period where we wrote off aged accounts payable of approximately $1.4 million. Gross profit margin decreased to 17.1% from 18.6% in the prior year period.

Distribution, selling and administrative expenses increased by $7.0 million to $48.0 million, primarily due to an increase in professional fees of $7.2 million and an increase in payroll and related labor costs of $0.7 million partially offset by a decrease in insurance costs of $0.8 million. Distribution, selling and administrative expenses as a percentage of net revenue increased to 15.7% from 14.6% in the prior year period primarily due to the net settlement amounts received during the fourth quarter of 2023 totaling $10.0 million, which reduced professional fees.

Net loss was $43.9 million compared to net income of $2.7 million in the prior year period. The decrease in income was primarily driven by the goodwill impairment charges of $46.3 million recognized during the fourth quarter of 2024.

Adjusted EBITDA increased $4.1 million to $14.5 million compared to $10.4 million in the prior year, which was due to various items noted in the adjusted EBITDA table below such as a settlement gain of $10.0 million in the prior year and a goodwill impairment charge of $46.3 million in 2024.

Full Year 2024 Results

Net revenue was $1,201.7 million for the year ended December 31, 2024, compared to $1,148.5 million in the prior year, an increase of $53.2 million, or 4.6%. The increase was primarily attributable to volume growth associated with new wholesale accounts, case count growth, product cost inflation and improved pricing in certain categories, partially offset by the $13.3 million loss in revenue resulting from the exit of the Company’s chicken processing businesses during the second half of 2023.

Gross profit was $205.2 million compared to $204.0 million in the prior year period, an increase of $1.2 million, or 0.6%. The increase was primarily attributable to increased net revenue, partially offset by increased costs. In addition, the Company wrote-off aged accounts payable as part of a system integration data cleansing of approximately $1.4 million in the prior year. Gross profit margin decreased to 17.1% compared to 17.8% in 2023.

Distribution, selling and administrative expenses increased by $3.0 million to $198.0 million, primarily due to an increase of $4.3 million in payroll and related labor costs and an increase of $1.1 million in insurance costs, partially offset by a settlement gain of $10.0 million in the prior year and a decrease of $2.8 million in professional fees. Distribution, selling and administrative expenses as a percentage of net revenue decreased to 16.5% from 17.0% in 2023, primarily due to lower professional fees and increased net revenue, partially offset by increased payroll and related labor costs and insurance costs.

Net loss of $48.1 million was realized compared to a net loss of $2.7 million in the prior year. The increase in loss was primarily driven by the goodwill impairment charges of $46.3 million recognized during the fourth quarter of 2024.

Adjusted EBITDA increased $7.5 million to $42.0 million compared to $34.6 million in the prior year, which was due to various items noted in the adjusted EBITDA table below such as a settlement gain of $10.0 million in the prior year and a $46.3 million goodwill impairment charge in the current year.

Cash Flow and Liquidity

Cash provided by operating activities was $22.6 million for the year ended December 31, 2024, compared to cash used in operating activities of $1.6 million in the prior year. The increase in cash flow from operating activities was primarily due to the timing of working capital outlays such as the increase of $18.6 million resulting from checks issued not presented for payment and was partially offset by decreased operating income (excluding the $46.3 million non-cash goodwill impairment charge) and the $3.9 million payment related to the settlement with the Securities and Exchange Commission (the “SEC”). As of December 31, 2024, the Company had a cash balance of $14.5 million and access to approximately $36.1 million in additional funds through its $100.0 million line of credit, subject to a borrowing base calculation.

Amendment to Credit Agreement

On February 18, 2025, HF Foods announced the successful amendment of its Credit Agreement with JPMorgan Chase Bank and Comerica Bank, adding Wells Fargo as an additional lender and increasing the Company's revolver capacity by $25.0 million to $125.0 million.

The expansion of HF Foods' banking relationships and increased revolver capacity position the Company to capitalize on the favorable market trends and demographics driving the growing demand for Asian food. As HF Foods continues executing its operational transformation plan and pursuing strategic growth opportunities, this increased financial flexibility will be instrumental in supporting the Company's long-term objectives.

Earnings Call and Webcast

A pre-recorded call and webcast with HF Foods’ management team discussing the results is now available on the Investor Relations section of the Company’s website at https://investors.hffoodsgroup.com/.

About HF Foods Group Inc.

HF Foods Group Inc. is a leading marketer and distributor of fresh produce, frozen and dry food, and non-food products to primarily Asian restaurants and other foodservice customers throughout the United States. HF Foods aims to supply the increasing demand for Asian American restaurant cuisine, leveraging its nationwide network of distribution centers and its strong relations with growers and suppliers of fresh, high-quality specialty restaurant food products and supplies in the US and Asia. Headquartered in Las Vegas, Nevada, HF Foods trades on Nasdaq under the symbol “HFFG”. For more information, please visit www.hffoodsgroup.com.

Investor Relations Contact:

ICR

Investors: Anna Kate Heller

Media: Keil Decker

hffoodsgroup@icrinc.com

Forward-Looking Statements

All statements in this news release other than statements of historical facts are, or may be deemed to be, “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and contain our current expectations about our future results. We have attempted to identify any forward-looking statements by using words such as “aims,” “continues,” “expects,” “plans,” “will,” and other similar expressions. Although we believe that the expectations reflected in all of our forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Such statements are not guarantees of future performance or events and are subject to known and unknown risks and uncertainties that could cause the Company’s actual results, events or financial positions to differ materially from those included within or implied by such forward-looking statements. Such factors include, but are not limited to, risks relating to our ability to consummate our operational transformation plan as anticipated, risks relating to the impact of our operational plan on our sales and efficiencies, risks relating to the impact of demographic trends on demand for the products we distribute, statements of assumption underlying any of the foregoing, and other factors including those disclosed under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024 and other filings with the SEC. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date made. Except as required by law, we undertake no obligation to disclose any revision to these forward-looking statements.

Non-GAAP Financial Measures

Discussion of our results includes certain non-GAAP financial measures, including EBITDA, adjusted EBITDA, non-GAAP net income (loss) attributable to HF Foods Group Inc. and non-GAAP EPS (“earnings per share”), that we believe provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial performance with other companies in the same industry, many of which present similar non-GAAP financial measures to investors. The definitions of EBITDA, adjusted EBITDA, non-GAAP net income (loss) attributable to HF Foods Group Inc. and non-GAAP EPS may not be the same as similarly titled measures used by other companies in the industry. EBITDA, adjusted EBITDA, non-GAAP net income (loss) attributable to HF Foods Group Inc. and non-GAAP EPS are not defined under GAAP and are subject to important limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of our financial results as reported under GAAP.

We use non-GAAP financial measures to supplement our GAAP financial results. Management uses EBITDA, defined as net income (loss) before interest expense, interest income, income taxes, and depreciation and amortization to measure operating performance. In addition, management uses Adjusted EBITDA, defined as net income (loss) before interest expense, interest income, income taxes, and depreciation and amortization, further adjusted to exclude certain unusual, non-cash, or non-recurring expenses. We believe that Adjusted EBITDA is less susceptible to variances in actual performance resulting from non-recurring expenses, and other non-cash charges, provides useful information for our investors and is more reflective of other factors that affect our operating performance.

We believe non-GAAP net income (loss) attributable to HF Foods Group Inc. and non-GAAP EPS is a useful measure of operating performance because it excludes certain items not reflective of our core operating performance. Non-GAAP net income (loss) attributable to HF Foods Group Inc. is defined as net income (loss) attributable to HF Foods Group Inc. adjusted for amortization of intangibles, change in fair value of interest rate swaps, stock based compensation, transaction related costs, transformational project costs and certain unusual, non-cash, or non-recurring expenses. We believe that non-GAAP net income (loss) attributable to HF Foods Group Inc. and non-GAAP EPS facilitates period-over-period comparisons and provides additional clarity for investors to better evaluate our operating results. We present EBITDA, adjusted EBITDA, non-GAAP net income (loss) attributable to HF Foods Group Inc. and non-GAAP EPS in order to provide supplemental information that we consider relevant for the readers of our consolidated financial statements included elsewhere in its reports filed with the SEC, including its most recent Annual Report on Form 10-K, and such information is not meant to replace or supersede U.S. GAAP measures. Reconciliations of the non-GAAP financial measures to their most comparable GAAP financial measures are included in the schedules attached to this press release.

 

HF FOODS GROUP INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

December 31, 2024

 

December 31, 2023

ASSETS

 

 

 

CURRENT ASSETS:

 

 

 

Cash

$

14,467

 

 

$

15,232

 

Accounts receivable, net

 

54,346

 

 

 

47,832

 

Inventories

 

97,783

 

 

 

105,618

 

Other current assets

 

11,507

 

 

 

10,145

 

TOTAL CURRENT ASSETS

 

178,103

 

 

 

178,827

 

Property and equipment, net

 

149,572

 

 

 

133,136

 

Operating lease right-of-use assets

 

13,944

 

 

 

12,714

 

Long-term investments

 

2,350

 

 

 

2,388

 

Customer relationships, net

 

136,615

 

 

 

147,181

 

Trademarks, trade names and other intangibles, net

 

24,911

 

 

 

30,625

 

Goodwill

 

38,815

 

 

 

85,118

 

Other long-term assets

 

5,681

 

 

 

6,531

 

TOTAL ASSETS

$

549,991

 

 

$

596,520

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

CURRENT LIABILITIES:

 

 

 

Checks issued not presented for payment

$

5,687

 

 

$

4,494

 

Line of credit

 

57,483

 

 

 

58,564

 

Accounts payable

 

50,644

 

 

 

52,014

 

Current portion of long-term debt, net

 

5,410

 

 

 

5,450

 

Current portion of obligations under finance leases

 

3,797

 

 

 

1,749

 

Current portion of obligations under operating leases

 

4,177

 

 

 

3,706

 

Accrued expenses and other liabilities

 

18,001

 

 

 

17,287

 

TOTAL CURRENT LIABILITIES

 

145,199

 

 

 

143,264

 

Long-term debt, net of current portion

 

103,324

 

 

 

108,711

 

Obligations under finance leases, non-current

 

19,929

 

 

 

11,229

 

Obligations under operating leases, non-current

 

10,125

 

 

 

9,414

 

Deferred tax liabilities

 

29,392

 

 

 

29,028

 

Other long-term liabilities

 

728

 

 

 

6,891

 

TOTAL LIABILITIES

 

308,697

 

 

 

308,537

 

Commitments and contingencies

 

 

 

SHAREHOLDERS’ EQUITY:

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

5

 

 

 

5

 

Treasury stock

 

(7,750

)

 

 

(7,750

)

Additional paid-in capital

 

604,235

 

 

 

603,094

 

Accumulated deficit

 

(357,199

)

 

 

(308,688

)

TOTAL SHAREHOLDERS’ EQUITY ATTRIBUTABLE TO HF FOODS GROUP INC.

 

239,291

 

 

 

286,661

 

Noncontrolling interests

 

2,003

 

 

 

1,322

 

TOTAL SHAREHOLDERS’ EQUITY

 

241,294

 

 

 

287,983

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

$

549,991

 

 

$

596,520

 


HF FOODS GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share data)

(Unaudited)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

2024

 

2023

 

2024

 

2023

Net revenue

 

$

305,282

 

 

$

280,873

 

 

$

1,201,667

 

 

$

1,148,493

 

Cost of revenue

 

 

253,127

 

 

 

228,605

 

 

 

996,473

 

 

 

944,462

 

Gross profit

 

 

52,155

 

 

 

52,268

 

 

 

205,194

 

 

 

204,031

 

 

 

 

 

 

 

 

 

 

Distribution, selling and administrative expenses

 

 

48,038

 

 

 

41,049

 

 

 

198,026

 

 

 

195,062

 

Goodwill impairment charges

 

 

46,303

 

 

 

 

 

 

46,303

 

 

 

 

(Loss) income from operations

 

 

(42,186

)

 

 

11,219

 

 

 

(39,135

)

 

 

8,969

 

 

 

 

 

 

 

 

 

 

Other expenses (income):

 

 

 

 

 

 

 

 

Interest expense

 

 

2,828

 

 

 

3,048

 

 

 

11,425

 

 

 

11,478

 

Other (income) expense, net

 

 

(222

)

 

 

(246

)

 

 

2,818

 

 

 

(1,091

)

Change in fair value of interest rate swap contracts

 

 

(2,652

)

 

 

3,674

 

 

 

(1,693

)

 

 

1,580

 

Lease guarantee income

 

 

 

 

 

(72

)

 

 

(5,548

)

 

 

(377

)

Total other expenses (income), net

 

 

(46

)

 

 

6,404

 

 

 

7,002

 

 

 

11,590

 

(Loss) income before income taxes

 

 

(42,140

)

 

 

4,815

 

 

 

(46,137

)

 

 

(2,621

)

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,801

 

 

 

2,094

 

 

 

1,965

 

 

 

41

 

Net (loss) income

 

 

(43,941

)

 

 

2,721

 

 

 

(48,102

)

 

 

(2,662

)

Less: net income (loss) attributable to noncontrolling interests

 

 

(47

)

 

 

(4

)

 

 

409

 

 

 

(488

)

Net (loss) income attributable to HF Foods Group Inc.

 

$

(43,894

)

 

$

2,725

 

 

$

(48,511

)

 

$

(2,174

)

 

 

 

 

 

 

 

 

 

(Loss) earnings per common share - basic

 

$

(0.83

)

 

$

0.05

 

 

$

(0.92

)

 

$

(0.04

)

(Loss) earnings per common share - diluted

 

$

(0.83

)

 

$

0.05

 

 

$

(0.92

)

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

Weighted average shares - basic

 

 

52,737,645

 

 

 

53,502,052

 

 

 

52,552,490

 

 

 

53,878,237

 

Weighted average shares - diluted

 

 

52,737,645

 

 

 

53,961,698

 

 

 

52,552,490

 

 

 

53,878,237

 


HF FOODS GROUP INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

Year Ended
December 31,

 

2024

 

2023

Cash flows from operating activities:

 

 

 

Net loss

$

(48,102

)

 

$

(2,662

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

Depreciation and amortization expense

 

26,677

 

 

 

25,918

 

Treasury stock received via legal settlement

 

 

 

 

(7,750

)

Goodwill impairment charges

 

46,303

 

 

 

 

Other asset impairment charges

 

 

 

 

1,200

 

Gain from disposal of property and equipment

 

(12

)

 

 

(362

)

Provision for credit losses

 

(103

)

 

 

701

 

Deferred tax benefit

 

364

 

 

 

(5,415

)

Change in fair value of interest rate swap contracts

 

(1,693

)

 

 

1,580

 

Stock-based compensation

 

2,088

 

 

 

3,352

 

Non-cash lease expense

 

3,992

 

 

 

4,033

 

Lease guarantee income

 

(5,548

)

 

 

(377

)

Other non-cash expense

 

1,169

 

 

 

493

 

Changes in operating assets and liabilities:

 

 

 

Accounts receivable

 

(6,421

)

 

 

(4,039

)

Accounts receivable - related parties

 

10

 

 

 

(95

)

Inventories

 

7,835

 

 

 

14,673

 

Prepaid expenses and other current assets

 

(1,362

)

 

 

(1,069

)

Other long-term assets

 

942

 

 

 

(3,418

)

Checks issued not presented for payment

 

1,193

 

 

 

(17,452

)

Accounts payable

 

(1,025

)

 

 

(3,898

)

Accounts payable - related parties

 

(345

)

 

 

(1,132

)

Operating lease liabilities

 

(4,040

)

 

 

(3,730

)

Accrued expenses and other liabilities

 

714

 

 

 

(2,199

)

Net cash provided by (used in) operating activities

 

22,636

 

 

 

(1,648

)

Cash flows from investing activities:

 

 

 

Purchase of property and equipment

 

(12,547

)

 

 

(3,514

)

Proceeds from sale of property and equipment

 

48

 

 

 

2,000

 

Contribution to equity method investee

 

(49

)

 

 

 

Net cash used in investing activities

 

(12,548

)

 

 

(1,514

)

Cash flows from financing activities:

 

 

 

Payments for tax withholding related to vested stock awards

 

(175

)

 

 

(394

)

Proceeds from line of credit

 

1,476,106

 

 

 

1,237,101

 

Repayment of line of credit

 

(1,477,240

)

 

 

(1,231,647

)

Repayment of long-term debt

 

(5,470

)

 

 

(7,591

)

Repayment of obligations under finance leases

 

(3,574

)

 

 

(2,480

)

Cash distribution to shareholders

 

(500

)

 

 

(884

)

Net cash used in financing activities

 

(10,853

)

 

 

(5,895

)

Net decrease in cash

 

(765

)

 

 

(9,057

)

Cash at beginning of the period

 

15,232

 

 

 

24,289

 

Cash at end of the period

$

14,467

 

 

$

15,232

 


HF FOODS GROUP INC. AND SUBSIDIARIES

RECONCILIATION OF NET (LOSS) INCOME TO EBITDA AND ADJUSTED EBITDA

(In thousands)

(Unaudited)

 

 

 

Three Months Ended
December 31,

 

 

 

 

2024

 

2023

 

Change

Net (loss) income

 

$

(43,941

)

 

$

2,721

 

 

$

(46,662

)

Interest expense

 

 

2,828

 

 

 

3,048

 

 

 

(220

)

Income tax expense

 

 

1,801

 

 

 

2,094

 

 

 

(293

)

Depreciation and amortization

 

 

6,745

 

 

 

6,367

 

 

 

378

 

EBITDA

 

 

(32,567

)

 

 

14,230

 

 

 

(46,797

)

Lease guarantee income

 

 

 

 

 

(72

)

 

 

72

 

Change in fair value of interest rate swaps

 

 

(2,652

)

 

 

3,674

 

 

 

(6,326

)

Stock-based compensation expense

 

 

127

 

 

 

747

 

 

 

(620

)

Goodwill impairment charges

 

 

46,303

 

 

 

 

 

 

46,303

 

Settlement gain (1)

 

 

 

 

 

(10,000

)

 

 

10,000

 

Business transformation costs (2)

 

 

43

 

 

 

527

 

 

 

(484

)

Other non-routine expense (3)

 

 

290

 

 

 

1,274

 

 

 

(984

)

Executive transition and organizational redesign (4)

 

 

2,929

 

 

 

 

 

 

2,929

 

Adjusted EBITDA

 

$

14,473

 

 

$

10,380

 

 

$

4,093

 


 

 

Year Ended
December 31,

 

 

 

 

2024

 

2023

 

Change

Net loss

 

$

(48,102

)

 

$

(2,662

)

 

$

(45,440

)

Interest expense

 

 

11,425

 

 

 

11,478

 

 

 

(53

)

Income tax expense (benefit)

 

 

1,965

 

 

 

41

 

 

 

1,924

 

Depreciation and amortization

 

 

26,677

 

 

 

25,918

 

 

 

759

 

EBITDA

 

 

(8,035

)

 

 

34,775

 

 

 

(42,810

)

Lease guarantee income

 

 

(5,548

)

 

 

(377

)

 

 

(5,171

)

Change in fair value of interest rate swaps

 

 

(1,693

)

 

 

1,580

 

 

 

(3,273

)

Stock-based compensation expense

 

 

2,088

 

 

 

3,352

 

 

 

(1,264

)

SEC settlement

 

 

3,900

 

 

 

 

 

 

3,900

 

Goodwill impairment charges

 

 

46,303

 

 

 

 

 

 

46,303

 

Settlement gain (1)

 

 

 

 

 

(10,000

)

 

 

10,000

 

Other asset impairment charges

 

 

 

 

 

1,200

 

 

 

(1,200

)

Business transformation costs (2)

 

 

1,223

 

 

 

929

 

 

 

294

 

Other non-routine expense (3)

 

 

874

 

 

 

3,124

 

 

 

(2,250

)

Executive transition and organizational redesign (4)

 

 

2,929

 

 

 

 

 

 

2,929

 

Adjusted EBITDA

 

$

42,041

 

 

$

34,583

 

 

$

7,458

 

________________

(1)

The Company recovered approximately $10.0 million, recorded in distribution, selling and administrative expenses, due to a legal settlement, and accounted for the settlement as a recovery of previously recorded expenses related to the litigation. The Company has adjusted for the $10.0 million recovery.

(2)

Represents costs associated with the launch of strategic projects including supply chain management, improvements and technology infrastructure initiatives.

(3)

Includes contested proxy and related legal and consulting costs and facility closure costs.

(4)

Includes severance and related expenses for the Company’s transition of executive officers and organizational redesign.


HF FOODS GROUP INC. AND SUBSIDIARIES

RECONCILIATION OF NET (LOSS) INCOME ATTRIBUTABLE TO HF FOODS GROUP INC.

TO NON-GAAP NET INCOME AND NON-GAAP EPS ATTRIBUTABLE TO HF FOODS GROUP INC.

(In thousands)

(Unaudited)

 

The following tables present our non-GAAP net income and non-GAAP EPS for the three months and years ended December 31, 2024 and 2023, respectively, as well as reconciliations of each measure to their nearest GAAP equivalents:

 

 

 

Three Months Ended
December 31,

 

 

 

 

2024

 

2023

 

Change

Net (loss) income attributable to HF Foods Group Inc.

 

$

(43,894

)

 

$

2,725

 

 

$

(46,619

)

Amortization of intangibles

 

 

4,070

 

 

 

4,072

 

 

 

(2

)

Lease guarantee income

 

 

 

 

 

(72

)

 

 

72

 

Change in fair value of interest rate swaps

 

 

(2,652

)

 

 

3,674

 

 

 

(6,326

)

Stock-based compensation expense

 

 

127

 

 

 

747

 

 

 

(620

)

Goodwill impairment charges

 

 

46,303

 

 

 

 

 

 

46,303

 

Settlement gain (1)

 

 

 

 

 

(10,000

)

 

 

10,000

 

Business transformation costs (2)

 

 

43

 

 

 

527

 

 

 

(484

)

Other non-routine expense (3)

 

 

290

 

 

 

1,274

 

 

 

(984

)

Executive transition and organizational redesign (4)

 

 

2,929

 

 

 

 

 

 

2,929

 

Aggregate adjustment for income taxes (5)

 

 

(1,154

)

 

 

(53

)

 

 

(1,101

)

Non-GAAP net income attributable to HF Foods Group Inc.

 

$

6,062

 

 

$

2,894

 

 

$

3,168

 

GAAP diluted (loss) earnings per common share attributable to HF Foods

 

$

(0.83

)

 

$

0.05

 

 

 

(0.88

)

EPS difference (6)

 

 

0.94

 

 

 

 

 

 

0.94

 

Non-GAAP diluted earnings per common share attributable to HF Foods (6)

 

$

0.11

 

 

$

0.05

 

 

 

0.06

 

Non-GAAP diluted weighted average number of shares (in thousands) (6)

 

 

52,997

 

 

 

53,962

 

 

 


 

 

Year Ended
December 31,

 

 

 

 

2024

 

2023

 

Change

Net loss attributable to HF Foods Group Inc.

 

$

(48,511

)

 

$

(2,174

)

 

$

(46,337

)

Amortization of intangibles

 

 

16,280

 

 

 

16,285

 

 

 

(5

)

Lease guarantee income

 

 

(5,548

)

 

 

(377

)

 

 

(5,171

)

Change in fair value of interest rate swaps

 

 

(1,693

)

 

 

1,580

 

 

 

(3,273

)

Stock-based compensation expense

 

 

2,088

 

 

 

3,352

 

 

 

(1,264

)

SEC settlement

 

 

3,900

 

 

 

 

 

 

3,900

 

Goodwill impairment charges

 

 

46,303

 

 

 

 

 

 

46,303

 

Settlement gain (1)

 

 

 

 

 

(10,000

)

 

 

10,000

 

Other asset impairment charges

 

 

 

 

 

1,200

 

 

 

(1,200

)

Business transformation costs (2)

 

 

1,223

 

 

 

929

 

 

 

294

 

Other non-routine expense (3)

 

 

874

 

 

 

3,124

 

 

 

(2,250

)

Executive transition and organizational redesign (4)

 

 

2,929

 

 

 

 

 

 

2,929

 

Aggregate adjustment for income taxes (5)

 

 

(3,877

)

 

 

(3,862

)

 

 

(15

)

Non-GAAP net income attributable to HF Foods Group Inc.

 

$

13,968

 

 

$

10,057

 

 

$

3,911

 

GAAP diluted loss per common share attributable to HF Foods

 

$

(0.92

)

 

$

(0.04

)

 

 

(0.88

)

EPS difference (6)

 

 

1.18

 

 

 

0.23

 

 

 

0.95

 

Non-GAAP diluted earnings per common share attributable to HF Foods (6)

 

$

0.26

 

 

$

0.19

 

 

 

0.07

 

Non-GAAP diluted weighted average number of shares (in thousands) (6)

 

 

52,790

 

 

 

54,091

 

 

 

________________

(1)

The Company recovered approximately $10.0 million, recorded in distribution, selling and administrative expenses, due to a legal settlement. The Company accounted for the settlement as a recovery of previously recorded expenses related to the litigation and has adjusted for the $10.0 million recovery.

(2)

Represents costs associated with the launch of strategic projects including supply chain management improvements and technology infrastructure initiatives.

(3)

Includes contested proxy and related legal and consulting costs and facility closure costs.

(4)

Includes severance and related expenses for the Company’s transition of executive officers and organizational redesign.

(5)

Represents the adjustments to the tax provision values to a normalized annual effective tax rate on adjusted pretax earnings, excluding permanent items comprising goodwill impairment charges and SEC settlement, using 24.0% for the fourth quarters and year-to-date periods of 2024 and 2023.

(6)

EPS difference and diluted non-GAAP earnings per share are calculated by dividing our non-GAAP net income attributable to HF Foods by our non-GAAP diluted weighted average number of shares.