2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $52M | $62M | $80M | $72M | $72M |
Cost of Revenue | $38M | $45M | $61M | $55M | $55M |
Gross Profit | $14M | $17M | $19M | $18M | $17M |
Gross Profit % | 27% | 27% | 23% | 24% | 23% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$7.7M | -$716K | -$1.4M | -$4.4M | $2.6M |
Dep. & Amort. | $866K | $630K | $629K | $609K | $328K |
Def. Tax | $1.9M | -$3.2M | $0 | $0 | $0 |
Stock Comp. | $525K | $668K | $577K | $406K | $437K |
Chg. in WC | $2.6M | -$1.1M | -$600K | $1M | -$7.9M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $5.1M | $6.1M | $4.9M | $5.2M | $2.3M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $5.1M | $6.1M | $4.9M | $5.2M | $2.3M |
Receivables | $2.4M | $3.3M | $5M | $4.3M | $9M |
Inventory | $3.7M | $3.1M | $3.1M | $3M | $6.3M |
Q1 2025 revenue grew 26% year-over-year to $19.5 million, with organic growth (excluding M&A and divestitures) at 23%; the new retail cheese business was the largest contributor to top-line momentum.
Gross margin declined by 157 basis points to 22.9% due to a higher mix of lower-margin cheese sales (now 19% of Q1 sales), but excluding cheese, gross margins improved by 280 basis points; shipping costs as a percentage of revenue also declined.
The company reported a GAAP net loss from continuing operations of $430,000 (or $0.008 per diluted share), compared to net income of $1.9 million last year; adjusted net income from continuing operations was $46,000.
Operational improvements are underway: AI-driven catalog management is expected to accelerate new product onboarding, and cost efficiencies in the retail cheese business (including labor and shipping) are being realized, with management confident in achieving profitability at current scale.
Strategic initiatives include further integration of recent acquisitions, process standardization, and a planned uplisting to Nasdaq (including a name change to Harvest Group Holdings and redomiciling to Texas), with updates on timing to be provided in future communications.