Item 7. Management’s Discussion and Analysis
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
information and financial data discussed below is derived from the audited financial statements of Barfresh for its fiscal years ended
December 31, 2024 and 2023. The financial statements of Barfresh were prepared and presented in accordance with generally accepted accounting
principles in the United States. The information and financial data discussed below is only a summary and should be read in conjunction
with the historical financial statements and related notes of Barfresh contained elsewhere in this Annual Report. This discussion and
analysis may contain forward-looking statements based on assumptions about our future business. Our actual results could differ materially
from those anticipated in these forward-looking statements as a result of certain factors. See “Cautionary Note Regarding Forward
Looking Statements” above for a discussion of forward-looking statements and the significance of such statements in the context
of this Annual Report.
Overview
The
Company’s products are packaged in four distinct formats.
The
Company’s ready-to-drink smoothie, Twist & Go™, has initially been focused towards the USDA national school meal program,
including the School Breakfast Program, the National School Lunch Program and Smart Snacks in Schools Program. This sweet fruit and creamy
yogurt smoothie contains four ounces of yogurt and a half-cup of fruit/fruit juice and comes in three different flavors: strawberry banana,
peach, and mango pineapple. “Twist & Go”™ contains no added sugars, preservatives, artificial flavors or colors.
At only 125 -130 calories and with 5 grams of protein, it makes the perfect start to any day or on-the-go snack.
The
Company’s bulk “Easy Pour” format, which contains all the ingredients necessary to make the beverage, is packaged in
gallon containers in a concentrated formula that is mixed 1:1 with water. The Company has a “no sugar added” version of the
bulk “Easy Pour” format that is specifically targeted for the aforementioned USDA national school meal programs. In addition,
the Company received approval from the United States Defense Logistics Agency (“DLA”) to sell its smoothie products into
all branches of the U.S. Armed Forces and is currently in contract with and selling its bulk Easy Pour products into over one hundred
military bases in the United States and abroad.
The
Company’s single-serve format features portion controlled and ready-to-blend beverage ingredient packs or “beverage packs”.
The beverage packs contain all the ingredients necessary to make the beverage, including the base (either sorbet, frozen yogurt, or ice
cream), real fruit pieces, juices, and ice – five ounces of water are added before blending.
Domestic
and international patents are owned by Barfresh, as well as related trademarks for all of the single serve products.
Patent rights have been maintained in two jurisdictions including the United States. The patents expire in 2025.
The
Company conducts sales through several channels, including National Accounts, Regional Accounts, and Broadline Distributors.
Currently
we have 10 employees and 3 consultants.
Barfresh
utilizes contract manufacturers to manufacture all of the products in the United States.
16
Critical
Accounting Policies
Our
financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).
Revenue
Recognition
Revenue
Recognition
In
accordance with ASC 606, Revenue from Contracts with Customers, revenue is recognized when a customer obtains ownership of promised goods.
The amount of revenue recognized reflects the consideration to which the Company expects to be entitled to receive in exchange for these
goods. The Company applies the following five steps:
1)
Identify
the contract with a customer
A
contract with a customer exists when (i) the Company enters into an enforceable contract with a customer that defines each party’s
rights, (ii) the contract has commercial substance and, (iii) the Company determines that collection of substantially all consideration
for goods or services that are transferred is probable. For the Company, the contract is the approved sales order, which may also
be supplemented by other agreements that formalize various terms and conditions with customers.
2)
Identify
the performance obligation in the contract
Performance
obligations promised in a contract are identified based on the goods or services that will be transferred to the customer. For the
Company, this consists of the delivery of frozen beverages, which provide immediate benefit to the customer.
3)
Determine
the transaction price
The
transaction price is determined based on the consideration to which the Company will be entitled in exchange for transferring goods
and is generally stated on the approved sales order. Variable consideration, which typically includes rebates or discounts, are estimated
utilizing the most likely amount method. Provisions for refunds are generally provided for in the period the related sales are recorded,
based on management’s assessment of historical and projected trends.
4)
Allocate
the transaction price to performance obligations in the contract
Since
the Company’s contracts contain a single performance obligation, delivery of frozen beverages, the transaction price is allocated
to that single performance obligation.
5)
Recognize
revenue when or as the Company satisfies a performance obligation
The
Company recognizes revenue from the sale of frozen beverages when title and risk of loss passes and the customer accepts the goods,
which generally occurs at the time of delivery to a customer warehouse. Customer sales incentives such as volume-based rebates or
discounts are treated as a reduction of sales at the time the sale is recognized. Shipping and handling costs are treated as fulfilment
costs and presented in distribution, selling and administrative costs.
Payments
that are received before performance obligations are recorded are shown as current liabilities.
The
Company evaluated the requirement to disaggregate revenue and concluded that substantially all of its revenue comes from a single
product, frozen beverages.
17
Stock-based
Compensation
We
account for share-based employee compensation plans under the fair value recognition and measurement provisions in accordance with applicable
accounting standards, which require all share-based payments to employees, including grants of stock options and restricted stock units
(RSUs) and performance stock units (PSUs), to be measured based on the grant date fair value of the awards, with the resulting expense
generally recognized on a straight-line basis over the period during which the employee is required to perform service in exchange for
the award. Expense for PSUs is recognized based on expected performance against targets.
Results
of Operations
Revenue
and cost of revenue
Revenue
was $10,717,000 in 2024 compared to $8,127,000 in 2023, an increase of $2,590,000, or 32%. Our revenue in 2024 benefited from increased
sales of our bottled Twist & Go smoothies due to improved availability resulting from inventory built over the months prior to the
commencement of the school year, continued acceptance of Twist & Go smoothies provided in cartons, and improvements in bulk sales
due to the reintroduction of our WHIRLZ 100% juice product in the fourth quarter of 2023.
Cost
of revenue was $7,049,000 in 2024 compared to $5,243,000 in 2023, an increase of $1,806,000, or 34%. Cost of revenue increased at a slightly
higher rate compared to revenue due to $283,000 in cost incurred to relocate our single-serve smoothie pouch production line.
Our
gross profit was $3,668,000 (34%) and $2,884,000 (36%) for 2024 and 2023, respectively. Excluding production relocation costs, our gross
profit was $3,951,000 in 2024 (37%). The improvement in gross margin is a result of favorable product mix, pricing actions, and a slight
improvement in the cost of supply chain components.
Selling,
marketing and distribution expense
Year ended December 31,
2024
2023
Change
Percent
Sales and marketing
$ 1,666,000
$ 1,336,000
$ 330,000
25 %
Storage and outbound freight
1,473,000
1,278,000
195,000
15 %
$ 3,139,000
$ 2,614,000
$ 525,000
20 %
Selling,
marketing and distribution expense increased approximately $525,000 (20%) from $2,614,000 in 2023 to $3,139,000 in 2024.
Sales
and marketing expense increased approximately $330,000 (25%) from approximately $1,336,000 in 2023 to $1,666,000 in 2024. The increase
is a result of higher personnel costs, travel and broker commission due to expansion of the broker network.
Storage
and outbound freight expense increased approximately $195,000 (15%) from $1,278,000 in 2023 to $1,473,000 in 2024, primarily because
of the 32% increase in revenue over the same period, partially offset by freight efficiencies, and lower storage and inventory management
cost in 2024.
18
General
and administrative expense
Year ended December 31,
2024
2023
Change
Percent
Personnel costs
$ 1,250,000
$ 1,199,000
$ 51,000
4 %
Stock based compensation
784,000
543,000
241,000
44 %
Legal, professional and consulting fees
282,000
310,000
(28,000 )
-9 %
Research and development
132,000
115,000
17,000
15 %
Other general and administrative expenses
595,000
519,000
76,000
15 %
$ 3,043,000
$ 2,686,000
$ 357,000
13 %
General
and administrative expense increased approximately $357,000 (13%) from $2,686,000 in 2023 to $3,043,000 in 2024.
Personnel
cost represents the cost of employees including salaries, bonuses, employee benefits and employment taxes and continues to be our largest
cost. Personnel cost increased by approximately $51,000 (4%) from $1,199,000 in 2023 to $1,250,000 in 2024. The increase in personnel
cost resulted primarily from the non-recurring confirmation and recognition of our 2021 COVID-related tax credit in 2023, partially offset
by a reduction in cash bonus expense.
Stock-based
compensation increased by approximately $241,000 (44%) from $543,000 in 2023 to $784,000 in 2024. The increase is due to higher attainment
under performance awards and the modification of expiring options issued to our board of directors to extend the term through December
2026.
Legal,
professional and consulting fees decreased by approximately $28,000 (-9%). We reduced outside services and obtained non-recourse litigation
financing to conserve working capital.
Research
and development expense increased by approximately $17,000 (15%) from $115,000 in 2023 to $132,000 in 2024. Expense related to optimization
of our carton format and the re-launch of our bulk concentrate products in 2023, and the launch of our Pop & Go product in 2024,
as well as reformulations to meet specific market or manufacturing requirements.
Other
general and administrative expenses increased approximately $76,000 (15%) from $519,000 in 2023 to $595,000 in 2024 primarily due to
recruiting fees incurred to broaden the capabilities of our management team.
Interest
expense
Interest
expense was $52,000 in 2024 compared to $8,000 in 2023. The increase of $44,000 is a result of securing a receivables-based line of credit
in 2024, as well as equipment and software financing.
Net
loss
We
had net losses of approximately $2,825,000 and $2,824,000 for the years ended December 31, 2024 and 2023, respectively.
Liquidity
and Capital Resources
From
July 2023 to March 2024, we executed subscription agreements for substantially all of a $2,000,000 privately placed convertible debt
offering. The debt was available to be drawn in 25% increments, maturing on the anniversary of the draw, bearing interest at 10% per
annum for the term, regardless of earlier payment or conversion, and was mandatorily convertible as to principal and interest into shares
of our common stock at any time prior to maturity at the greater of $1.20 or 85% of the volume-weighted average price of the common stock
for the ten trading days immediately preceding the written notice of the conversion (the “Conversion Price”). If we had not
exercised the mandatory conversion, the holder of the debt had the option after six months and on up to four occasions to convert all
or any portion of the principal and interest into shares of our common stock at the Conversion Price. On October 23, 2023, we issued
$1,390,000 of convertible notes pursuant to the subscription agreements, and immediately converted $1,207,000 of principal and interest
into approximately 820,000 shares of common stock. Additionally, on December 19, 2023, we drew down $470,000 in convertible debt and
converted a total of $653,000 of principal and $4,000 of accrued interest into 495,331 shares of common stock. Finally, on March 27 and
29, 2024, we drew down $136,000 in convertible debt and converted the total drawn into 124,208 shares, settling all debt.
19
During
the year ended December 31, 2024, we used $2,229,000 in operations. Our net loss adjusted for non-cash operating expenses was a loss
of $1,752,000, while changes in non-cash current assets and liabilities consumed $477,000 primarily because we invested in inventory
for production trials and ramp, and our accounts payable decreased as we improved adherence with vendor terms.
As
of December 31, 2024, we had working capital of $606,000 compared with $2,345,000 at December 31, 2023, both excluding disputed accounts
payable of $499,000 resulting from our dispute with the Manufacturer. The decrease in working capital is primarily due to losses incurred
in 2024, partially offset by borrowing under our receivables-based line of credit.
Our
liquidity needs will depend on how quickly we are able to profitably ramp up sales, as well as our ability to control and reduce variable
operating expenses, and to continue to control fixed overhead expense. Our current dispute with the Manufacturer and the resulting loss
of product supply and legal expense have negatively impacted our financial position, results of operations and cash flow. While the introduction
of our carton packaging format in 2023 has mitigated the loss of supply, the product offering has not been accepted by some customers
or as a substitute for the bottle product in all use cases. We have contracted with a co-manufacturer for additional smoothie bottle
manufacturing capacity. Expanded capacity became available in the fourth quarter of 2024, and we expect that capacity to increase and
become more efficient in 2025, subject to the risks and uncertainties associated with production activities. Additionally, we have taken
other measures to reduce our liquidity requirements, including compensating our directors and employees with equity to reduce cash compensation
requirements, obtaining non-recourse litigation financing, securing receivables financing in the third quarter of 2024, and the sale
of an aggregate of 1,052,793 shares of common stock to raise $3,000,000 in February 2025.
Our
operations to date have been financed by the sale of securities, the issuance of convertible debt and the issuance of short-term debt.
If we are unable to generate sufficient cash flow from operations with the capital raised we will be required to raise additional funds
either in the form of equity or in the form of debt. There are no assurances that we will be able to generate the necessary capital to
carry out our current plan of operations.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that
are material to stockholders.
Item
7A. Quantitative and Qualitative Disclosures About Market Risk.
Not
applicable because we are a smaller reporting company.
Item
8. Financial Statements and Supplementary Data.
Our
consolidated financial statements are included beginning immediately following the signature page to this report. See Item 15 for a list
of the consolidated financial statements included herein.
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
None.
20
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.