| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2080
(Primary Standard Industrial
Classification Code Number) |
| |
39-4779189
(I.R.S. Employer
Identification No.) |
|
| |
Michael P. Keeley, P.C.
Ben Richards Kirkland & Ellis LLP 333 West Wolf Point Plaza Chicago, IL 60654 (312) 862-2000 |
| |
Alexander D. Lynch
Michael Stein Weil, Gotshal & Manges LLP 767 Fifth Avenue New York, NY 10153 (212) 310-8000 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | 1 | | | |
| | | | | 36 | | | |
| | | | | 87 | | | |
| | | | | 89 | | | |
| | | | | 90 | | | |
| | | | | 91 | | | |
| | | | | 93 | | | |
| | | | | 95 | | | |
| | | | | 108 | | | |
| | | | | 128 | | | |
| | | | | 150 | | | |
| | | | | 161 | | | |
| | | | | 168 | | | |
| | | | | 175 | | | |
| | | | | 177 | | | |
| | | | | 180 | | | |
| | | | | 182 | | | |
| | | | | 189 | | | |
| | | | | 192 | | | |
| | | | | 196 | | | |
| | | | | 207 | | | |
| | | | | 208 | | | |
| | | | | 209 | | | |
| | | | | F-1 | | | |
| | | |
Quarter Ended
|
| |||||||||||||||
| | | |
March 30, 2026
(Estimated) |
| |
March 31, 2025
(Actual) |
| ||||||||||||
|
($ in thousands)
|
| |
High
|
| |
Low
|
| | | | | | | ||||||
|
Net Sales
|
| | | $ | 107,058 | | | | | $ | 103,847 | | | | | $ | 87,363 | | |
|
Gross profit
|
| | | | 54,115 | | | | | | 52,492 | | | | | | 43,538 | | |
|
Net income (loss)
|
| | | | 7,445 | | | | | | 6,185 | | | | | | (792) | | |
|
Adjusted EBITDA
|
| | | $ | 25,023 | | | | | $ | 22,907 | | | | | $ | 15,049 | | |
| | | |
Quarter Ended
|
| |||||||||||||||
| | | |
March 30, 2026
(Estimated) |
| |
March 31, 2025
(Actual) |
| ||||||||||||
|
($ in thousands)
|
| |
High
|
| |
Low
|
| | | | | | | ||||||
|
Net income (loss)
|
| | | $ | 7,445 | | | | | $ | 6,185 | | | | | $ | (792) | | |
|
Tax expense
|
| | | | 1,355 | | | | | | 855 | | | | | | 880 | | |
|
Interest expense
|
| | | | 7,472 | | | | | | 7,323 | | | | | | 7,446 | | |
|
Depreciation and amortization
|
| | | | 7,178 | | | | | | 7,034 | | | | | | 6,930 | | |
|
EBITDA
|
| | | | 23,450 | | | | | | 21,397 | | | | | | 14,464 | | |
|
Incentive unit compensation
|
| | | | 140 | | | | | | 134 | | | | | | 111 | | |
|
Non-recurring costs(1)
|
| | | | 681 | | | | | | 654 | | | | | | 131 | | |
|
Sponsor costs(2)
|
| | | | 752 | | | | | | 722 | | | | | | 343 | | |
|
Adjusted EBITDA
|
| | | $ | 25,023 | | | | | $ | 22,907 | | | | | $ | 15,049 | | |
| | | | | | | | | | | | | | | | | | | | | |
Pro Forma
(unaudited)(2) |
| |||
|
(in thousands, except share, per share and margin
data) |
| |
Fiscal 2023
|
| |
Fiscal 2024
|
| |
Fiscal 2025
|
| |
Fiscal 2025
|
| ||||||||||||
| Consolidated Statement of Operations | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net Sales
|
| | | $ | 224,409 | | | | | $ | 258,928 | | | | | $ | 326,624 | | | | | $ | 326,624 | | |
|
Cost of Sales
|
| | | | (124,596) | | | | | | (130,673) | | | | | | (169,411) | | | | | | (169,411) | | |
|
Gross Profit
|
| | | | 99,813 | | | | | | 128,255 | | | | | | 157,213 | | | | | | 157,213 | | |
|
Operating Expenses
|
| | | | (108,033) | | | | | | (127,638) | | | | | | (148,687) | | | | | | (178,251) | | |
|
Income (loss) from operations
|
| | | | (8,220) | | | | | | 617 | | | | | | 8,526 | | | | | | (21,038) | | |
|
Other income, net
|
| | | | 726 | | | | | | 865 | | | | | | 43 | | | | | | 43 | | |
|
Interest expense
|
| | | | (19,752) | | | | | | (20,301) | | | | | | (30,045) | | | | | | (16,191) | | |
|
Loss before taxes
|
| | | | (27,246) | | | | | | (18,819) | | | | | | (21,476) | | | | | | (37,186) | | |
|
Benefit (provision) for income taxes
|
| | | | 2,776 | | | | | | (1,947) | | | | | | (1,861) | | | | | | — | | |
|
Net loss
|
| | | $ | (24,470) | | | | | $ | (20,766) | | | | | $ | (23,337) | | | | | $ | (37,186) | | |
|
Net loss margin
|
| | | | (11)% | | | | | | (8)% | | | | | | (7)% | | | | | | (11)% | | |
|
Net income (loss) attributable to redeemable noncontrolling interests
|
| | | | | | | | | | | | | | | | | | | | | | (14,354) | | |
| | | | | | | | | | | | | | | | | | | | | |
Pro Forma
(unaudited)(2) |
| |||
|
(in thousands, except share, per share and margin
data) |
| |
Fiscal 2023
|
| |
Fiscal 2024
|
| |
Fiscal 2025
|
| |
Fiscal 2025
|
| ||||||||||||
|
Net loss attributable to Suja Life, Inc.’s shareholders
|
| | | | | | | | | | | | | | | | | | | | | | (22,832) | | |
|
Net loss per common unit attributable to Holdings LP member – basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | $ | (1.00) | | |
| Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Pro forma net loss per share(1): | | | | | | | | | | | | | | | | | | | | | | | | | |
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to Suja Life, Inc.’s shareholders (basic and diluted)
|
| | | | | | | | | | | | | | | | | | | | | $ | (22,832) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average of Class A common stock outstanding (basic and diluted)
|
| | | | | | | | | | | | | | | | | | | | | | 22,933,248 | | |
| Non-GAAP Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
EBITDA(3)
|
| | | $ | 19,192 | | | | | $ | 28,786 | | | | | $ | 36,666 | | | | | | | | |
|
EBITDA margin(4)
|
| | | | 9% | | | | | | 11% | | | | | | 11% | | | | | | | | |
|
Adjusted EBITDA(5)
|
| | | $ | 35,016 | | | | | $ | 42,218 | | | | | $ | 40,507 | | | | | | | | |
|
Adjusted EBITDA margin(6)
|
| | | | 16% | | | | | | 16% | | | | | | 12% | | | | | | | | |
| | | |
At End of
|
| |
Pro Forma
(unaudited)(2) |
| ||||||||||||
| | | |
Fiscal 2024
|
| |
Fiscal 2025
|
| |
Fiscal 2025
|
| |||||||||
|
Cash
|
| | | $ | 16,162 | | | | | $ | 31,015 | | | | | $ | 31,015 | | |
|
Working Capital(1)
|
| | | $ | 1,654 | | | | | $ | 12,287 | | | | | $ | 14,660 | | |
|
Total assets
|
| | | $ | 414,211 | | | | | $ | 428,113 | | | | | $ | 425,577 | | |
|
Redeemable non-controlling interests
|
| | | $ | 0 | | | | | $ | 0 | | | | | $ | 81,363 | | |
|
Long-term debt, net
|
| | | $ | 277,904 | | | | | $ | 301,157 | | | | | $ | 157,590 | | |
|
Total liabilities
|
| | | $ | 357,001 | | | | | $ | 395,543 | | | | | $ | 238,233 | | |
|
Total partners’/members’ equity (deficit)
|
| | | $ | 57,210 | | | | | $ | 32,570 | | | | | $ | 105,981 | | |
| | | |
As of December 29, 2025
|
| |||||||||||||||
| | | |
Holdings LP
(Historical) |
| |
Suja Life, Inc.
Pro Forma |
| |
Suja Life, Inc.
Pro Forma, As Adjusted (unaudited) |
| |||||||||
|
Cash
|
| | | $ | 31,015 | | | | | $ | 31,015 | | | | | $ | 31,015 | | |
| Indebtedness: | | | | | | | | | | | | | | | | | | | |
|
Long-term debt (including current portion)
|
| | | $ | 303,897 | | | | | $ | 303,897 | | | | | $ | 160,330 | | |
|
Redeemable noncontrolling interests(1)
|
| | | | — | | | | | | 32,570 | | | | | | 81,363 | | |
| Partners’/Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Unlimited Class A Units authorized and 222,881 shares issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | | | | — | | |
|
Unlimited Class B common units (“Class B Units”)
authorized and 18,680 shares issued and outstanding as of December 29, 2025 |
| | | | — | | | | | | — | | | | | | — | | |
|
Unlimited Class C common units (“Class C Units”) authorized and 200 shares issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | | | | — | | |
|
4,840 Class D Units, no par value, issued and outstanding
as of December 29, 2025 |
| | | | — | | | | | | — | | | | | | — | | |
|
Unlimited Class E common units (“Class E Units”) authorized and 1,434 shares issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | | | | — | | |
|
Unlimited Class F common units (“Class F Units”) authorized and 1,000 shares issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | | | | — | | |
|
Class A common stock, $0.0001 par value per share, no shares authorized, issued or outstanding, on an actual basis; 500,000,000 shares authorized, 23,700,493 shares issued and outstanding, on a pro forma basis
|
| | | | — | | | | | | 1 | | | | | | 2 | | |
| | | |
As of December 29, 2025
|
| |||||||||||||||
| | | |
Holdings LP
(Historical) |
| |
Suja Life, Inc.
Pro Forma |
| |
Suja Life, Inc.
Pro Forma, As Adjusted (unaudited) |
| |||||||||
|
Class V common stock, $0.0001 par value per share, no shares authorized, issued or outstanding, on an actual basis; 100,000,000 shares authorized, 14,924,519 shares issued and outstanding, on a pro forma basis
|
| | | | — | | | | | | 1 | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 144,712 | | | | | | 11,368 | | | | | | 188,811 | | |
|
Accumulated earnings (deficit)
|
| | | | (112,142) | | | | | | — | | | | | | (82,833) | | |
|
Total partners’/shareholders’ equity (deficit)
|
| | | | 32,570 | | | | | | 11,370 | | | | | | 105,981 | | |
|
Total equity
|
| | | | 32,570 | | | | | | 11,370 | | | | | | 105,981 | | |
|
Total capitalization
|
| | | $ | 336,467 | | | | | $ | 347,837 | | | | | $ | 347,674 | | |
| | |||||||||||||||||||
| |
Assumed initial public offering price per share
|
| | | | | | | | | $ | 22.50 | | |
| |
Pro forma net tangible book value (deficit) per share as of before this offering
|
| | | $ | (8.18) | | | | | | | | |
| |
Increase in net tangible book value per share attributable to the investors in this
offering |
| | | $ | 5.66 | | | | | | | | |
| |
Pro forma net tangible book value (deficit) per share after this offering(1)
|
| | | | | | | | | $ | (2.52) | | |
| |
Dilution in net tangible book value per share to the investors in this offering
|
| | | | | | | | | $ | 25.02 | | |
|
(in thousands, except share and per share data)
|
| | | | | | |
|
Book value of tangible assets(a)
|
| | | $ | 140,913 | | |
|
Less: total liabilities(a)
|
| | | $ | (238,233) | | |
|
Pro forma net tangible book value (deficit)(a)
|
| | | $ | (97,320) | | |
|
Shares of Class A common stock outstanding(a)
|
| | | | 38,625,012 | | |
|
Pro forma net tangible book value (deficit) per share $
|
| | | $ | (2.52) | | |
| | | |
Shares of Class A
Common Stock Purchased |
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing owners
|
| | | | 29,736,123 | | | | | | 77.0% | | | | | $ | — | | | | | | 0.0% | | | | | $ | 0.00 | | |
|
Investors in this offering(1)
|
| | | | 8,888,889 | | | | | | 23.0% | | | | | $ | 200,000,003 | | | | | | 100.0% | | | | | $ | 22.50 | | |
|
Total
|
| | | | 38,625,012 | | | | | | 100.0% | | | | | $ | 200,000,003 | | | | | | 100.0% | | | | | $ | 5.18 | | |
| | | |
Suja Life
Holdings, L.P. (As Reported) |
| |
Organizational
Transactions and Tax Receivable Agreement Adjustments |
| | | | |
Offering
Transactions Adjustments |
| | | | |
Suja Life, Inc.
Pro Forma, As Adjusted |
| ||||||||||||
| | | |
(in thousands, except
per share data) |
| | | | | | | | | | | | | | | | | | | | | | | | | |||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 31,015 | | | | | $ | — | | | |
1(b)
|
| | | $ | 182,777 | | | |
1(a)
|
| | | $ | 31,015 | | |
| | | | | | | | | | | | | | | | | | | | $ | (182,777) | | | |
1(i)
|
| | | | | | |
|
Restricted cash
|
| | | | 1,010 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,010 | | |
|
Trade receivables, net
|
| | | | 14,081 | | | | | | — | | | | | | | | | — | | | | | | | | | 14,081 | | |
|
Inventories
|
| | | | 22,412 | | | | | | — | | | | | | | | | — | | | | | | | | | 22,412 | | |
|
Prepaid expenses and other current assets
|
| | | | 2,636 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,636 | | |
|
Total current assets
|
| | | | 71,154 | | | | | | — | | | | | | | | | — | | | | | | | | | 71,154 | | |
|
Property and equipment, net
|
| | | | 45,671 | | | | | | — | | | | | | | | | — | | | | | | | | | 45,671 | | |
|
Operating lease right-of-use assets, net
|
| | | | 23,387 | | | | | | — | | | | | | | | | — | | | | | | | | | 23,387 | | |
|
Trade name and other intangible assets, net
|
| | | | 178,463 | | | | | | — | | | | | | | | | — | | | | | | | | | 178,463 | | |
|
Goodwill
|
| | | | 106,201 | | | | | | — | | | | | | | | | — | | | | | | | | | 106,201 | | |
|
Deferred tax assets
|
| | | | — | | | | | | 55,631 | | | |
1(c)
|
| | | | — | | | | | | | | | — | | |
| | | | | | | | | | | | (55,631) | | | |
1(c)
|
| | | | | | | | | | | | | | | |
|
Other assets
|
| | | | 701 | | | | | | — | | | | | | | | | — | | | | | | | | | 701 | | |
|
Deferred transaction costs
|
| | | | 2,536 | | | | | | — | | | | | | | | | (2,536) | | | |
1(e)
|
| | | | — | | |
|
Total assets
|
| | | $ | 428,113 | | | | | $ | — | | | | | | | | $ | (2,536) | | | | | | | | $ | 425,577 | | |
|
Liabilities and Partners’/Shareholders’ equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | 19,408 | | | | | | — | | | | | | | | | — | | | | | | | | | 19,408 | | |
|
Accrued expenses
|
| | | | 19,563 | | | | | | — | | | | | | | | | (2,373) | | | |
1(e)
|
| | | | 17,190 | | |
|
Accrued compensation
|
| | | | 14,596 | | | | | | — | | | | | | | | | — | | | | | | | | | 14,596 | | |
|
Current portion of operating lease obligations
|
| | | | 2,450 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,450 | | |
|
Current portion of finance lease obligations
|
| | | | 110 | | | | | | — | | | | | | | | | — | | | | | | | | | 110 | | |
|
Short-term debt
|
| | | | 2,740 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,740 | | |
|
Total current liabilities
|
| | | | 58,867 | | | | | | — | | | | | | | | | (2,373) | | | | | | | | | 56,494 | | |
|
Tax Receivable Agreement liability
|
| | | | — | | | | | | — | | | | | | | | | — | | | |
1(d)
|
| | | | — | | |
|
Long-term operating lease obligations
|
| | | | 24,051 | | | | | | — | | | | | | | | | — | | | | | | | | | 24,051 | | |
|
Long-term finance lease obligations
|
| | | | 98 | | | | | | — | | | | | | | | | — | | | | | | | | | 98 | | |
|
Long-term debt, net
|
| | | | 301,157 | | | | | | — | | | | | | | | | (143,567) | | | |
1(i)
|
| | | | 157,590 | | |
|
Deferred tax liabilities, net
|
| | | | 11,370 | | | | | | (11,370) | | | |
1(c)
|
| | | | — | | | | | | | | | — | | |
|
Total liabilities
|
| | | | 395,543 | | | | | | (11,370) | | | | | | | | | (145,940) | | | | | | | | | 238,233 | | |
| | | |
Suja Life
Holdings, L.P. (As Reported) |
| |
Organizational
Transactions and Tax Receivable Agreement Adjustments |
| | | | |
Offering
Transactions Adjustments |
| | | | |
Suja Life, Inc.
Pro Forma, As Adjusted |
| ||||||||||||
| | | |
(in thousands, except
per share data) |
| | | | | | | | | | | | | | | | | | | | | | | | | |||
|
Commitments and Contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable noncontrolling interests
|
| | | | — | | | | | | 32,570 | | | |
1(g)
|
| | | | 48,793 | | | |
1(g).2
|
| | | | 81,363 | | |
|
Partners’/Shareholders’ Equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unlimited Class A Units authorized, no par value, 222,881 shares issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | |
1(f)
|
| | | | — | | | | | | | | | — | | |
|
Unlimited Class B Units authorized, no par value, 18,680 shares issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | |
1(f)
|
| | | | — | | | | | | | | | — | | |
|
Unlimited Class C Units, no par value, 200 issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | |
1(f)
|
| | | | — | | | | | | | | | — | | |
|
4,840 Class D Units, no par value, issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | |
1(f)
|
| | | | — | | | | | | | | | — | | |
|
Unlimited Class E Units authorized, no par value, 1,434 issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | |
1(f)
|
| | | | — | | | | | | | | | — | | |
|
Unlimited Class F Units, no par value, 1,000 issued and outstanding as of December 29, 2025
|
| | | | — | | | | | | — | | | |
1(f)
|
| | | | — | | | | | | | | | — | | |
|
Class A common stock, par value $0.0001 per share
|
| | | | — | | | | | | 1 | | | |
1(f)
|
| | | | 1 | | | |
1(a)
|
| | | | 2 | | |
|
Class V common stock, par value $0.0001 per share
|
| | | | — | | | | | | 1 | | | |
1(b)
|
| | | | — | | | | | | | | | 1 | | |
|
Additional paid-in capital
|
| | | | 144,712 | | | | | | (133,344) | | | |
1(h)
|
| | | | 177,443 | | | |
1(h).2
|
| | | | 188,811 | | |
|
Accumulated deficit
|
| | | | (112,142) | | | | | | 112,142 | | | |
1(g)
|
| | | | (82,833) | | | |
1(g).2
|
| | | | (82,833) | | |
|
Total Partners’/Shareholders’ Equity
|
| | | | 32,570 | | | | | | (21,200) | | | | | | | | | 94,611 | | | | | | | | | 105,981 | | |
|
Total liabilities, redeemable noncontrolling interests and Partners’/Shareholders’ equity
|
| | | $ | 428,113 | | | | | $ | — | | | | | | | | $ | (2,536) | | | | | | | | $ | 425,577 | | |
| | |||||||||||||||||||||||||||||||
| |
Total offering
|
| | | $ | 200.0 | | |
| |
Reduction from sale of LP Units from certain existing owners of Holdings LP
|
| | | | (4.5) | | |
| |
Gross proceeds to Suja Life, Inc.
|
| | | | 195.5 | | |
| |
Payment of underwriting discount
|
| | | | (12.7) | | |
| |
Net proceeds to Suja Life Inc.
|
| | | $ | 182.8 | | |
| |
Holdings LP additional paid-in-capital
|
| | | | 144,712 | | | | | | | | |
| |
Holdings LP accumulated deficit
|
| | | | (112,142) | | | | | | | | |
| |
Pro forma adjustment to redeemable noncontrolling interest immediately following the Organizational Transactions
|
| | | | 32,570 | | | | |
|
1(g)
|
| |
| |
Allocation of Holdings LP accumulated deficit to redeemable noncontrolling interest immediately following the Organizational Transactions
|
| | | | 112,142 | | | | |
|
1(g)
|
| |
| |
Redeemable noncontrolling interests
|
| | | | | | | | | | | | | | | | | | |
| |
Holdings LP accumulated deficit
|
| | | $ | (112,142) | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interests ownership percentage immediately following this offering
|
| | | | 38.6% | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interests ownership of historical Holdings LP accumulated deficit immediately following this offering
|
| | | | | | | | | | (43,287) | | | | | | | | |
| |
Costs associated with but not direct and incremental to this
offering |
| | | | (7,610) | | | | | | | | | | | | | | |
| |
Compensation expense from the cash settlement of incentive units that will be recognized at the completion of this offering
|
| | | | (15,155) | | | | | | | | | | | | | | |
| |
Total costs associated with but not direct and incremental to this offering
|
| | | | (22,765) | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interests ownership percentage immediately following this offering
|
| | | | 38.6% | | | | | | | | | | | | | | |
| |
Adjustment to redeemable noncontrolling interests accumulated
deficit for costs associated with but not direct and incremental to this offering |
| | | | | | | | | | (8,787) | | | | | | | | |
| |
Total accumulated deficit attributed to redeemable noncontrolling interest
|
| | | | | | | | | | (52,074) | | | | | | | | |
| |
Historical additional paid-in capital of Holdings LP attributable to
noncontrolling interest |
| | | | | | | | | | 144,712 | | | | | | | | |
| |
Additional paid-in capital adjustment from Secondary offering
|
| | | | (4,223) | | | | | | | | | | | | | | |
| |
Additional paid-in capital adjustment from Synthetic secondary offering
|
| | | | (5,009) | | | | | | | | | | | | | | |
| |
Reduction of additional paid-in capital from historical incentive unit expense recognized in Holdings LP
|
| | | | (2,043) | | | | | | | | | | | | | | |
| |
Adjustment to additional paid-in capital for redeemable noncontrolling interests
|
| | | | | | | | | | (11,275) | | | | | | | | |
| |
Redeemable noncontrolling interests immediately following the offering
|
| | | | | | | | | | 81,363 | | | | | | | | |
| |
Less: adjustment previously recorded from the Organizational Transactions (1g)
|
| | | | | | | | | | (32,570) | | | | | | | | |
| |
Pro forma adjustment to redeemable noncontrolling interest for the
Offering Transactions |
| | | | | | | | | $ | 48,793 | | | | |
|
1(g).2
|
| |
| | Suja Life Inc. Accumulated Deficit | | | | | | | | | | | | | | | | | | | |
| |
Holdings LP accumulated deficit
|
| | | $ | (112,142) | | | | | | | | | | | | | | |
| |
Suja Life, Inc. interest immediately following this offering
|
| | | | 61.4% | | | | | | | | | | | | | | |
| |
Suja Life, Inc.’s ownership of historical Holdings LP accumulated deficit immediately following this offering
|
| | | | | | | | | | (68,855) | | | | | | | | |
| |
Costs associated with but not direct and incremental to this
offering |
| | | | (7,610) | | | | | | | | | | | | | | |
| |
Compensation expense from the cash settlement of incentive units that will be recognized at the completion of this offering
|
| | | | (15,155) | | | | | | | | | | | | | | |
| |
Total costs associated with but not direct and incremental to this offering
|
| | | | (22,765) | | | | | | | | | | | | | | |
| |
Suja Life, Inc. interest immediately following this offering
|
| | | | 61.4% | | | | | | | | | | | | | | |
| |
Adjustment to Suja Life, Inc.’s accumulated deficit for costs associated with but not direct and incremental to this offering
|
| | | | | | | | | | (13,978) | | | | | | | | |
| |
Allocation of accumulated deficit to Suja Life, Inc.
|
| | | | | | | | | $ | (82,833) | | | | |
|
1(g).2
|
| |
| |
Holdings LP additional paid-in-capital
|
| | | | (144,712) | | | | | | | | |
| |
Adjustment from recognition of deferred tax asset
|
| | | | 11,370 | | | | | | | | |
| |
Replacing the current partnership interests with a single class of common ownership interests
|
| | | | (2) | | | | | | | | |
| |
Pro forma adjustment to additional paid-in capital immediately following the Organizational Transactions
|
| | | | (133,344) | | | | |
|
1(h)
|
| |
| |
Net Proceeds from offering
|
| | | | 182,776 | | | | | | | | |
| |
Additional paid-in capital adjustment from Secondary offering
|
| | | | 4,223 | | | | | | | | |
| |
Costs incurred that are direct and incremental to this offering
|
| | | | (9,556) | | | | | | | | |
| |
Pro forma adjustment to additional paid-in-capital immediately following the offering
|
| | | | 177,443 | | | | |
|
1(h).2
|
| |
| | | |
Suja Life
Holdings, L.P. (Historical |
| |
Organizational
Transactions and Tax Receivable Agreement Adjustments |
| | | | |
Offering
Transactions Adjustments |
| | | | |
Pro Forma —
Suja Life, Inc. |
| ||||||||||||
|
Net sales
|
| | | $ | 326,624 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 326,624 | | |
|
Cost of sales
|
| | | | (169,411) | | | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | | | (169,411) | | |
|
Gross profit
|
| | | | 157,213 | | | | | | — | | | | | | | | | — | | | | | | | | | 157,213 | | |
|
Operating expenses
|
| | | | (148,687) | | | | | | — | | | | | | | | | (21,954) | | | |
2(d)
|
| | | | (178,251) | | |
| | | | | | | | | | | | | | | | | | | | | (7,610) | | | |
2(e)
|
| | | | | | |
|
Income (loss) from operations
|
| | | | 8,526 | | | | | | — | | | | | | | | | (29,564) | | | | | | | | | (21,038) | | |
|
Other income, net
|
| | | | 43 | | | | | | — | | | | | | | | | — | | | | | | | | | 43 | | |
|
Interest expense
|
| | | | (30,045) | | | | | | — | | | | | | | | | 13,854 | | | |
2(c)
|
| | | | (16,191) | | |
|
Loss before taxes
|
| | | | (21,476) | | | | |
|
—
|
| | | | | | | | (15,710) | | | | | | | | | (37,186) | | |
|
Benefit (provision) for income
taxes |
| | | | (1,861) | | | | | | 1,861 | | | |
2(a)
|
| | | | — | | | | | | | | | — | | |
|
Net income (loss)
|
| | | | (23,337) | | | | | | 1,861 | | | | | | | | | (15,710) | | | | | | | | | (37,186) | | |
|
Net income (loss) attributable to redeemable noncontrolling interests
|
| | | | | | | | | | (21,476) | | | |
2(b)
|
| | | | 7,122 | | | |
2(b).2
|
| | | | (14,354) | | |
|
Net income (loss) attributable to Class A shareholders
|
| | | | | | | | | | — | | | | | | | | | (22,832) | | | |
2(b).2
|
| | | | (22,832) | | |
|
Pro forma net loss per Class A share attributable to Suja Life, Inc. − basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | |
3(a)
|
| | | $ | (1.00) | | |
| Numerator | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to Suja Life, Inc.’s shareholders (basic and diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (22,832) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted average of shares of Class A common stock outstanding (basic and diluted)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 22,933,248 | | |
| |
Historical Holdings LP net loss
|
| | | $ | (23,337) | | | | | | | | |
| |
Organizational tax adjustment (2a)
|
| | | | 1,861 | | | | | | | | |
| |
Redeemable noncontrolling interest net loss after giving effect to the Organizational Transactions
|
| | | $ | (21,476) | | | | |
|
2(b)
|
| |
| | Redeemable Noncontrolling Interest | | | | | | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interest net loss after giving effect to the Organizational Transactions
|
| | | $ | (21,476) | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interests ownership immediately following the offering
|
| | | | 38.6% | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interest net loss after giving effect to the Organizational Transactions as adjusted for redeemable noncontrolling ownership interest immediately following the offering
|
| | | | | | | | | | (8,290) | | | | | | | | |
| |
Net loss associated with the offering adjustments (see notes 2c, 2d and 2e)
|
| | | | (15,710) | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interests ownership immediately following the offering
|
| | | | 38.6% | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interest net loss associated with the offering adjustments
|
| | | | | | | | | | (6,064) | | | | | | | | |
| |
Redeemable noncontrolling interest net loss after giving effect to the Organizational Transactions and the offering
|
| | | | | | | | | $ | (14,354) | | | | | | | | |
| |
Less: Redeemable noncontrolling interest net loss after giving effect to the Organizational Transactions
|
| | | | | | | | | | (21,476) | | | | | | | | |
| |
Pro forma adjustment to net income (loss) attributed to redeemable noncontrolling interest
|
| | | | | | | | | $ | 7,122 | | | | |
|
2(b).2
|
| |
| | Suja Life, Inc. | | | | | | | | | | | | | | | | | | | |
| |
Redeemable noncontrolling interest net loss after giving effect to the Organizational Transactions
|
| | | $ | (21,476) | | | | | | | | | | | | | | |
| |
Suja Life, Inc. ownership immediately following the offering
|
| | | | 61.4% | | | | | | | | | | | | | | |
| |
Suja Life, Inc. net loss after giving effect to the Organizational Transactions and as adjusted for Suja Life, Inc. ownership interest immediately following the offering
|
| | | | | | | | | | (13,186) | | | | | | | | |
| |
Net loss associated with offering adjustments (see notes 2c, 2d and 2e)
|
| | | | (15,710) | | | | | | | | | | | | | | |
| |
Suja Life, Inc. ownership immediately following the offering
|
| | | | 61.4% | | | | | | | | | | | | | | |
| |
Suja Life, Inc. net loss associated with the offering adjustments
|
| | | | | | | | | | (9,646) | | | | | | | | |
| |
Suja Life, Inc. net loss after giving effect to the Organizational Transactions and offering
|
| | | | | | | | | $ | (22,832) | | | | |
|
2(b).2
|
| |
| | | |
Pro Forma Expense
for the Year Ended December 29, 2025 |
| | | | |||
|
Expense associated with performance-based restricted stock awards
|
| | | | 5,686 | | | | (ii) | |
|
Expense associated with performance-based restricted stock units
|
| | | | 726 | | | | (iii) | |
|
Expense associated with IPO grants
|
| | | | 387 | | | | (iv) | |
| | | | | | 6,799 | | | | | |
|
Pro forma net loss per share
|
| |
Fiscal 2025
|
| |||
| Numerator: | | | | | | | |
|
Net loss attributable to Suja Life, Inc.’s shareholders (basic and diluted)
|
| | | $ | (22,832) | | |
| Denominator: | | | | | | | |
|
Weighted average of shares of Class A common stock outstanding (basic and diluted)
|
| | | | 22,933,248 | | |
|
Pro forma net loss per Class A share attributable to Suja Life, Inc. – basic and diluted
|
| | | $ | (1.00) | | |
| | | |
For the Years Ended
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net sales
|
| | | $ | 326,624 | | | | | $ | 258,928 | | | | | $ | 224,409 | | |
|
Cost of sales
|
| | | | (169,411) | | | | | | (130,673) | | | | | | (124,596) | | |
|
Gross profit
|
| | | | 157,213 | | | | | | 128,255 | | | | | | 99,813 | | |
|
Operating expenses
|
| | | | (148,687) | | | | | | (127,638) | | | | | | (108,033) | | |
|
Income (loss) from operations
|
| | | | 8,526 | | | | | | 617 | | | | | | (8,220) | | |
|
Other income, net
|
| | | | 43 | | | | | | 865 | | | | | | 726 | | |
|
Interest expense
|
| | | | (30,045) | | | | | | (20,301) | | | | | | (19,752) | | |
|
Loss before taxes
|
| | | | (21,476) | | | | | | (18,819) | | | | | | (27,246) | | |
|
Benefit (provision) for income taxes
|
| | | | (1,861) | | | | | | (1,947) | | | | | | 2,776 | | |
|
Net income (loss)
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | $ | (24,470) | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Net sales
|
| | | $ | 326,624 | | | | | $ | 258,928 | | | | | | 67,696 | | | | | | 26.1% | | |
|
Cost of sales
|
| | | | (169,411) | | | | | | (130,673) | | | | | | (38,738) | | | | | | 29.6% | | |
|
Gross profit
|
| | | | 157,213 | | | | | | 128,255 | | | | | | 28,958 | | | | | | 22.6% | | |
|
Operating expenses
|
| | | | (148,687) | | | | | | (127,638) | | | | | | (21,049) | | | | | | 16.5% | | |
|
Income (loss) from operations
|
| | | | 8,526 | | | | | | 617 | | | | | | 7,909 | | | | | | * | | |
|
Other income, net
|
| | | | 43 | | | | | | 865 | | | | | | (822) | | | | | | -95.0% | | |
|
Interest expense
|
| | | | (30,045) | | | | | | (20,301) | | | | | | (9,744) | | | | | | 48.0% | | |
|
Loss before taxes
|
| | | | (21,476) | | | | | | (18,819) | | | | | | (2,657) | | | | | | 14.1% | | |
|
Benefit (provision) for income taxes
|
| | | | (1,861) | | | | | | (1,947) | | | | | | 86 | | | | | | * | | |
|
Net income (loss)
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | | (2,571) | | | | | | 12.4% | | |
|
Adjusted EBITDA
|
| | | $ | 40,507 | | | | | $ | 42,218 | | | | | | (1,711) | | | | | | -4.1% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| Net Sales | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | $ | 319,657 | | | | | $ | 258,867 | | | | | | 60,790 | | | | | | 23.5% | | |
|
Emerging Brands
|
| | | | 9,777 | | | | | | 419 | | | | | | 9,358 | | | | | | 2233.4% | | |
|
Elimination of intersegment revenue
|
| | | | (2,810) | | | | | | (358) | | | | | | (2,452) | | | | | | 684.9% | | |
|
Total net sales
|
| | | $ | 326,624 | | | | | $ | 258,928 | | | | | | 67,696 | | | | | | 26.1% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| Cost of sales | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | $ | (161,209) | | | | | $ | (130,297) | | | | | | (30,912) | | | | | | 23.7% | | |
|
Emerging Brands
|
| | | | (8,202) | | | | | | (376) | | | | | | (7,826) | | | | | | 2081.4% | | |
|
Total cost of sales
|
| | | $ | (169,411) | | | | | $ | (130,673) | | | | | | (38,738) | | | | | | 29.6% | | |
| Gross Profit | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | $ | 158,448 | | | | | $ | 128,570 | | | | | | 29,878 | | | | | | 23.2% | | |
|
Emerging Brands
|
| | | | 1,575 | | | | | | 43 | | | | | | 1,532 | | | | | | 3562.8% | | |
|
Elimination of intersegment revenue
|
| | | | (2,810) | | | | | | (358) | | | | | | (2,452) | | | | | | 684.9% | | |
|
Total gross profit
|
| | | $ | 157,213 | | | | | $ | 128,255 | | | | | | 28,958 | | | | | | 22.6% | | |
| Gross margin (percentage of net sales) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | | 49.6% | | | | | | 49.7% | | | | | | | | | | | | -0.1% | | |
|
Emerging Brands
|
| | | | 16.1% | | | | | | 10.3% | | | | | | | | | | | | 5.8% | | |
|
Total gross margin
|
| | | | 48.1% | | | | | | 49.5% | | | | | | | | | | | | -1.4% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Operating expenses
|
| | | $ | (148,687) | | | | | $ | (127,638) | | | | | | (21,049) | | | | | | 16.5% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
|
Net sales
|
| | | $ | 258,928 | | | | | $ | 224,409 | | | | | $ | 34,519 | | | | | | 15.4% | | |
|
Cost of sales
|
| | | | (130,673) | | | | | | (124,596) | | | | | | (6,077) | | | | | | 4.9% | | |
|
Gross profit
|
| | | | 128,255 | | | | | | 99,813 | | | | | | 28,442 | | | | | | 28.5% | | |
|
Operating expenses
|
| | | | (127,638) | | | | | | (108,033) | | | | | | (19,605) | | | | | | 18.1% | | |
|
Income (loss) from operations
|
| | | | 617 | | | | | | (8,220) | | | | | | 8,837 | | | | | | * | | |
|
Other income, net
|
| | | | 865 | | | | | | 726 | | | | | | 139 | | | | | | 19.1% | | |
|
Interest expense
|
| | | | (20,301) | | | | | | (19,752) | | | | | | (549) | | | | | | 2.8% | | |
|
Loss before taxes
|
| | | | (18,819) | | | | | | (27,246) | | | | | | 8,427 | | | | | | (30.9)% | | |
|
Benefit (provision) for income taxes
|
| | | | (1,947) | | | | | | 2,776 | | | | | | (4,723) | | | | | | * | | |
|
Net income (loss)
|
| | | $ | (20,766) | | | | | $ | (24,470) | | | | | $ | 3,704 | | | | | | 15.1% | | |
|
Adjusted EBITDA
|
| | | $ | 42,218 | | | | | $ | 35,016 | | | | | $ | 7,202 | | | | | | 20.6% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| Net sales | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | $ | 258,867 | | | | | $ | 224,409 | | | | | | 34,458 | | | | | | 15.4% | | |
|
Emerging Brands
|
| | | | 419 | | | | | | — | | | | | | 419 | | | | | | * | | |
|
Elimination of intersegment revenue
|
| | | | (358) | | | | | | — | | | | | | (358) | | | | | | * | | |
|
Total net sales
|
| | | $ | 258,928 | | | | | $ | 224,409 | | | | | | 34,519 | | | | | | 15.4% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
| Cost of sales | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | $ | (130,297) | | | | | $ | (124,596) | | | | | | (5,701) | | | | | | 4.6% | | |
|
Emerging Brands
|
| | | | (376) | | | | | | — | | | | | | (376) | | | | | | * | | |
|
Total cost of sales
|
| | | $ | (130,673) | | | | | $ | (124,596) | | | | | | (6,077) | | | | | | 4.9% | | |
| Gross Profit | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | $ | 128,570 | | | | | $ | 99,813 | | | | | | 28,757 | | | | | | 28.8% | | |
|
Emerging Brands
|
| | | | 43 | | | | | | — | | | | | | 43 | | | | | | * | | |
|
Elimination of intersegment revenue
|
| | | | (358) | | | | | | — | | | | | | (358) | | | | | | * | | |
|
Total gross profit
|
| | | $ | 128,255 | | | | | $ | 99,813 | | | | | | 28,442 | | | | | | 28.5% | | |
| Gross margin (percentage of net sales) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Suja Core
|
| | | | 49.7% | | | | | | 44.5% | | | | | | | | | | | | 5.2% | | |
|
Emerging Brands
|
| | | | 10.3% | | | | | | — | | | | | | | | | | | | * | | |
|
Consolidated
|
| | | | 49.5% | | | | | | 44.5% | | | | | | | | | | | | 5.0% | | |
| | | |
For the Years Ended
|
| |
Change
($) |
| |
Change
(%) |
| |||||||||||||||
| | | |
2024
|
| |
2023
|
| ||||||||||||||||||
|
Operating expenses
|
| | | $ | (127,638) | | | | | $ | (108,033) | | | | | | (19,605) | | | | | | 18.1% | | |
| | | |
For the Years Ended
|
| |||||||||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Suja Core Segment Adjusted EBITDA
|
| | | $ | 66,315 | | | | | $ | 45,566 | | | | | $ | 35,016 | | |
|
Emerging Brands Segment Adjusted EBITDA
|
| | | | (25,808) | | | | | | (3,348) | | | | | | — | | |
|
Total Segment Adjusted EBITDA
|
| | | $ | 40,507 | | | | | $ | 42,218 | | | | | $ | 35,016 | | |
| | | |
For the Years Ended
|
| |||||||||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| EBITDA and Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | $ | (24,470) | | |
|
Benefit (provision) for income taxes
|
| | | | 1,861 | | | | | | 1,947 | | | | | | (2,776) | | |
|
Interest expense
|
| | | | 30,045 | | | | | | 20,301 | | | | | | 19,752 | | |
|
Depreciation and amortization
|
| | | | 28,097 | | | | | | 27,304 | | | | | | 26,685 | | |
|
EBITDA
|
| | | | 36,666 | | | | | | 28,786 | | | | | | 19,192 | | |
|
Incentive unit compensation
|
| | | | 507 | | | | | | 618 | | | | | | 460 | | |
|
Non-recurring costs(1)
|
| | | | 1,625 | | | | | | 608 | | | | | | 190 | | |
|
Sponsor costs(2)
|
| | | | 1,709 | | | | | | 7,423 | | | | | | 1,152 | | |
|
Acquisition related costs(3)
|
| | | | — | | | | | | 4,783 | | | | | | 14,022 | | |
|
Adjusted EBITDA
|
| | | $ | 40,507 | | | | | $ | 42,218 | | | | | $ | 35,016 | | |
|
Adjusted EBITDA margin
|
| | | | 12.4% | | | | | | 16.3% | | | | | | 15.6% | | |
|
EBITDA margin
|
| | | | 11.2% | | | | | | 11.1% | | | | | | 8.6% | | |
|
Net loss margin
|
| | | | (7.1)% | | | | | | (8.0)% | | | | | | (10.9)% | | |
|
Level
|
| |
Consolidated Net
Leverage Ratio |
| |
Base
Rate Loan |
| |
Term
Benchmark Loan / RFR Loan |
| ||||||
|
1
|
| |
Greater than 3.50:1.00
|
| | | | 4.50% | | | | | | 5.50% | | |
|
2
|
| |
Less than or equal to 3.50:1.00
|
| | | | 4.25% | | | | | | 5.25% | | |
| | | |
For the Years Ended
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net cash provided by operating activities
|
| | | $ | 8,289 | | | | | $ | 10,353 | | | | | $ | 18,411 | | |
|
Net cash used in investing activities
|
| | | | (14,111) | | | | | | (10,195) | | | | | | (11,399) | | |
|
Net cash (used in) provided by financing activities
|
| | | | 20,965 | | | | | | (11,817) | | | | | | (2,389) | | |
|
Net increase (decrease) in cash and restricted cash
|
| | | $ | 15,143 | | | | | $ | (11,659) | | | | | $ | 4,623 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers and Directors | | | | | | | |
| Maria Stipp | | | 58 | | | Chief Executive Officer and Director | |
| Jeff Pedersen | | | 49 | | | Chief Financial Officer | |
| Mike Box | | | 61 | | | Chief Operating Officer | |
| Alex Corbacho | | | 37 | | | Director Nominee | |
| Robert DeBorde | | | 67 | | | Director Nominee | |
| Randy Papadellis | | | 68 | | | Director Nominee | |
| Mark Partin | | | 58 | | | Director Nominee | |
| Kevin Schwartz | | | 51 | | | Director Nominee | |
| Kathy Vrabeck | | | 62 | | | Director Nominee | |
|
Board Member
|
| |
Audit Committee
|
| |
Compensation and
Nominating Committee |
| ||||||
|
Alex Corbacho*
|
| | | | | | | | | | X | | |
|
Robert DeBorde *
|
| | | | | | | | | | X | | |
|
Randy Papadellis *
|
| | | | X | | | | | | | | |
|
Mark Partin *
|
| | | | X | | | | | | | | |
|
Kevin Schwartz*
|
| | | | | | | | | | | | |
|
Maria Stipp
|
| | | | | | | | | | | | |
|
Kathy Vrabeck*
|
| | | | | | | | | | X | | |
|
Name
|
| |
Principal Position
|
|
| Maria Stipp | | | Chief Executive Officer | |
| Jeff Pedersen | | | Chief Financial Officer | |
| Mike Box | | | Chief Operations Officer | |
|
Name and Principal Position
|
| |
Fiscal
Year |
| |
Salary
|
| |
Bonus
|
| |
Option
Awards(1) |
| |
Non-Equity
Incentive Compensation(2) |
| |
All Other
Compensation(3) |
| |
Total
|
| |||||||||||||||||||||
|
Maria Stipp(4)
Chief Executive Officer
|
| | | | 2025 | | | | | $ | 600,000 | | | | | $ | 37,500(5) | | | | | $ | — | | | | | $ | 937,500 | | | | | $ | 53,388 | | | | | $ | 1,628,388 | | |
| | | | 2024 | | | | | $ | 493,846 | | | | | $ | 550,000(6) | | | | | $ | 1,673,000 | | | | | $ | 961,750 | | | | | $ | 69,828 | | | | | $ | 3,748,424 | | | ||
|
Jeff Pedersen
Chief Financial Officer
|
| | | | 2025 | | | | | $ | 410,962 | | | | | $ | 37,500(5) | | | | | $ | — | | | | | $ | 284,077 | | | | | $ | 16,096 | | | | | $ | 748,635 | | |
| | | | 2024 | | | | | $ | 351,406 | | | | | $ | — | | | | | $ | — | | | | | $ | 272,594 | | | | | $ | 14,094 | | | | | $ | 638,094 | | | ||
|
Mike Box
Chief Operations Officer
|
| | | | 2025 | | | | | $ | 345,740 | | | | | $ | 37,500(5) | | | | | $ | — | | | | | $ | 244,944 | | | | | $ | 16,872 | | | | | $ | 645,056 | | |
| | | | 2024 | | | | | $ | 332,097 | | | | | $ | — | | | | | $ | — | | | | | $ | 261,008 | | | | | $ | 16,803 | | | | | $ | 609,908 | | | ||
|
Name
|
| |
Number of
securities underlying unexercised options exercisable (#) |
| |
Number of
securities underlying unexercised options unexercisable (#) |
| |
Number of
securities underlying unexercised unearned options (#) |
| |
Option
exercise price ($)(3) |
| |
Option
expiration date(3) |
| |||||||||||||||
|
Maria Stipp
|
| | | | 0(1) | | | | | | 0(1) | | | | | | 1,000(1) | | | | | | N/A | | | | | | N/A | | |
|
Jeff Pedersen
|
| | | | 574(2) | | | | | | 382(2) | | | | | | 956(2) | | | | | | N/A | | | | | | N/A | | |
|
Mike Box
|
| | | | 574(2) | | | | | | 382(2) | | | | | | 956(2) | | | | | | N/A | | | | | | N/A | | |
|
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Total
($) |
| ||||||
|
James Brennan(1)
|
| | | $ | 75,000 | | | | | $ | 75,000 | | |
|
Robert DeBorde(1)
|
| | | $ | 100,000 | | | | | $ | 100,000 | | |
|
Jeff Herbert(1)
|
| | | $ | 75,000 | | | | | $ | 75,000 | | |
|
Betsy Holden(1)
|
| | | $ | 75,000 | | | | | $ | 75,000 | | |
|
Randy Papadellis(1)
|
| | | $ | 100,000 | | | | | $ | 100,000 | | |
| | | |
Shares of Common Stock Beneficially Owned
Prior to this Offering |
| |
Shares of
Common Stock Offered Hereby |
| |
Shares of Common Stock Beneficially Owned
After this Offering |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares of
Class A Common Stock |
| |
% of Class A
Common Stock Outstanding |
| |
Shares of
Class V Common Stock |
| |
% of Class V
Common Stock Outstanding |
| |
% of
Combined Voting
Power(1)
|
| |
Shares of
Common Stock |
| |
Shares of
Class A Common Stock |
| |
Shares of
Class V Common Stock |
| |
% of
Combined Voting Power Assuming the Underwriters’ Option Is Not Exercised(1) |
| |
% of
Combined Voting Power Assuming the Underwriters’ Option Is Exercised in Full(1) |
| ||||||||||||||||||||||||||||||
| 5% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
PSP Funds(2)
|
| | | | 8,607,360 | | | | | | 36.3% | | | | | | 15,147,138 | | | | | | 100% | | | | | | 79.3% | | | | | | 200,719 | | | | | | 8,406,641 | | | | | | 14,924,519 | | | | | | 60.4% | | | | | | 57.6% | | |
|
The New Vive Partnerships(3)
|
| | | | 3,946,158 | | | | | | 16.4% | | | | | | 0 | | | | | | * | | | | | | 10.2% | | | | | | 0 | | | | | | 3,946,158 | | | | | | 0 | | | | | | 10.2% | | | | | | 9.7% | | |
|
Named Executive Officers, Directors and Director Nominees:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
|
Maria Stipp(4)
|
| | | | 147,424 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 147,424 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Jeff Pedersen(5)
|
| | | | 101,817 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 101,817 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Mike Box(6)
|
| | | | 101,817 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 101,817 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Alex Corbacho
|
| | | | 0 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | * | | | | | | * | | |
| | | |
Shares of Common Stock Beneficially Owned
Prior to this Offering |
| |
Shares of
Common Stock Offered Hereby |
| |
Shares of Common Stock Beneficially Owned
After this Offering |
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares of
Class A Common Stock |
| |
% of Class A
Common Stock Outstanding |
| |
Shares of
Class V Common Stock |
| |
% of Class V
Common Stock Outstanding |
| |
% of
Combined Voting
Power(1)
|
| |
Shares of
Common Stock |
| |
Shares of
Class A Common Stock |
| |
Shares of
Class V Common Stock |
| |
% of
Combined Voting Power Assuming the Underwriters’ Option Is Not Exercised(1) |
| |
% of
Combined Voting Power Assuming the Underwriters’ Option Is Exercised in Full(1) |
| ||||||||||||||||||||||||||||||
|
Robert DeBorde
|
| | | | 122,745 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 122,745 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Randy Papadellis
|
| | | | 91,135 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 91,135 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Mark Partin
|
| | | | 0 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Kevin Schwartz
|
| | | | 0 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
Kathy Vrabeck
|
| | | | 0 | | | | | | * | | | | | | 0 | | | | | | * | | | | | | * | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | * | | | | | | * | | |
|
All executive officers, directors and director nominees as a group (9 individuals)
|
| | | | 564,938 | | | | | | 2.4% | | | | | | 0 | | | | | | * | | | | | | 1.5% | | | | | | 0 | | | | | | 564,938 | | | | | | 0 | | | | | | 1.5% | | | | | | 1.4% | | |
|
Level
|
| |
Consolidated Net
Leverage Ratio |
| |
Base Rate
Loan |
| |
Term
Benchmark Loan / RFR Loan |
| ||||||
|
1
|
| |
Greater than 3.50:1.00
|
| | | | 4.50% | | | | | | 5.50% | | |
|
2
|
| |
Less than or equal to 3.50:1.00
|
| | | | 4.25% | | | | | | 5.25% | | |
| |
Fiscal Quarter
|
| |
Consolidated Net Leverage Ratio
|
|
| | Fiscal Quarter ending December 27, 2021 and each Fiscal Quarter ending through and including September 26, 2022 | | |
6.00 to 1.00
|
|
| | Fiscal Quarter ending December 26, 2022 and each Fiscal Quarter ending through and including September 25, 2023 | | |
5.50 to 1.00
|
|
| | Fiscal Quarter ending January 1, 2024 and each Fiscal Quarter ending through and including September 30, 2024 | | |
3.50 to 1.00
|
|
| | Fiscal Quarter ending December 30, 2024 and each Fiscal Quarter ending through and including December 29, 2025 | | |
6.50 to 1.00
|
|
| | Fiscal Quarter ending March 30, 2026 and each Fiscal Quarter ending through and including December 28, 2026 | | |
5.50 to 1.00
|
|
| | Fiscal Quarter ending March 29, 2027 and each Fiscal Quarter ending through and including December 27, 2027 | | |
4.50 to 1.00
|
|
| | Fiscal Quarter ending March 27, 2028 and each Fiscal Quarter ending thereafter | | |
3.50 to 1.00
|
|
|
Underwriter
|
| |
Number of
Shares |
| |||
|
Goldman Sachs & Co. LLC
|
| |
|
| |||
|
Jefferies LLC
|
| | | | | | |
|
William Blair & Company, L.L.C.
|
| | | | | | |
|
BofA Securities, Inc.
|
| | | | | | |
|
Evercore Group L.L.C.
|
| | | | | | |
|
Total
|
| | | | 8,888,889 | | |
| | | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | | |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| ||||||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Underwriting discounts and commissions paid by us
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Underwriting discounts and commissions paid by the selling shareholder
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Proceeds to the selling shareholder, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | |||
| | | |
Page
|
| |||
|
Suja Life, Inc.
|
| | | | | | |
| Audited Financial Statement | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
|
Suja Life Holdings, L.P. and subsidiaries
|
| | | | | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| | | | | F-10 | | | |
| | | | | F-34 | | | |
| | | |
As of
December 29, 2025 |
| |||
| Assets | | | | | | | |
|
Total assets
|
| | | $ | — | | |
| Liabilities and Stockholders’ Equity | | | | | | | |
|
Total Liabilities
|
| | | $ | — | | |
| Stockholders’ Equity | | | | | | | |
|
Contribution receivable
|
| | | $ | (10) | | |
|
Common Stock, par value $0.01 (1,000 shares authorized and issued)
|
| | | $ | 10 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | — | | |
| | | |
As of
|
| |||||||||
| | | |
December 29,
2025 |
| |
December 30,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 31,015 | | | | | $ | 16,162 | | |
|
Restricted cash
|
| | | | 1,010 | | | | | | 720 | | |
|
Trade receivables, net
|
| | | | 14,081 | | | | | | 11,877 | | |
|
Inventories
|
| | | | 22,412 | | | | | | 16,598 | | |
|
Prepaid expenses and other current assets
|
| | | | 2,636 | | | | | | 1,974 | | |
|
Total current assets
|
| | | | 71,154 | | | | | | 47,331 | | |
|
Property and equipment, net
|
| | | | 45,671 | | | | | | 37,698 | | |
|
Operating lease right-of-use assets, net
|
| | | | 23,387 | | | | | | 21,423 | | |
|
Trade name and other intangible assets, net
|
| | | | 178,463 | | | | | | 200,619 | | |
|
Goodwill
|
| | | | 106,201 | | | | | | 106,201 | | |
|
Other assets
|
| | | | 701 | | | | | | 939 | | |
|
Deferred transaction costs
|
| | | | 2,536 | | | | | | — | | |
|
Total assets
|
| | | $ | 428,113 | | | | | $ | 414,211 | | |
| Liabilities And Partners’ Equity | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 19,408 | | | | | $ | 12,634 | | |
|
Accrued expenses
|
| | | | 19,563 | | | | | | 16,389 | | |
|
Accrued compensation
|
| | | | 14,596 | | | | | | 12,459 | | |
|
Current portion of operating lease obligations
|
| | | | 2,450 | | | | | | 1,993 | | |
|
Current portion of finance lease obligations
|
| | | | 110 | | | | | | 147 | | |
|
Short-term debt
|
| | | | 2,740 | | | | | | 2,055 | | |
|
Total current liabilities
|
| | | | 58,867 | | | | | | 45,677 | | |
|
Long-term operating lease obligations
|
| | | | 24,051 | | | | | | 22,404 | | |
|
Long-term finance lease obligations
|
| | | | 98 | | | | | | 208 | | |
|
Long-term debt, net
|
| | | | 301,157 | | | | | | 277,904 | | |
|
Deferred tax liabilities, net
|
| | | | 11,370 | | | | | | 10,808 | | |
|
Total liabilities
|
| | | | 395,543 | | | | | | 357,001 | | |
| Commitments and Contingencies (Note 10) | | | | | | | | | | | | | |
| Partners’ Equity | | | | | | | | | | | | | |
|
Unlimited Class A Units authorized, no par value, 222,881 shares issued
and outstanding as of December 29, 2025 and December 30, 2024 |
| | | | — | | | | | | — | | |
|
Unlimited Class B Units authorized, no par value, 18,680 and 17,776 shares issued and outstanding as of December 29, 2025 and December 30, 2024, respectively
|
| | | | — | | | | | | — | | |
|
Unlimited Class C Units, no par value, 200 issued and outstanding as of
December 29, 2025 and December 30, 2024 |
| | | | — | | | | | | — | | |
|
4,840 Class D Units, no par value and 4,840 issued and outstanding as of December 29, 2025 and December 30, 2024
|
| | | | — | | | | | | — | | |
|
Unlimited Class E Units, no par value, 1,434 issued and outstanding as of December 29, 2025 and December 30, 2024
|
| | | | — | | | | | | — | | |
|
Unlimited Class F Units, no par value, 1,000 issued and outstanding as of December 29, 2025 and December 30, 2024
|
| | | | — | | | | | | — | | |
|
Partners’ equity
|
| | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | 144,712 | | | | | | 146,015 | | |
|
Accumulated deficit
|
| | | | (112,142) | | | | | | (88,805) | | |
|
Total partners’ equity
|
| | | | 32,570 | | | | | | 57,210 | | |
|
Total liabilities and partners’ equity
|
| | | $ | 428,113 | | | | | $ | 414,211 | | |
| | | |
For the fiscal year ended
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net sales
|
| | | $ | 326,624 | | | | | $ | 258,928 | | | | | $ | 224,409 | | |
|
Cost of sales
|
| | | | (169,411) | | | | | | (130,673) | | | | | | (124,596) | | |
|
Gross profit
|
| | | | 157,213 | | | | | | 128,255 | | | | | | 99,813 | | |
|
Operating expenses
|
| | | | (148,687) | | | | | | (127,638) | | | | | | (108,033) | | |
|
Income (loss) from operations
|
| | | | 8,526 | | | | | | 617 | | | | | | (8,220) | | |
|
Other income, net
|
| | | | 43 | | | | | | 865 | | | | | | 726 | | |
|
Interest expense
|
| | | | (30,045) | | | | | | (20,301) | | | | | | (19,752) | | |
|
Loss before taxes
|
| | | | (21,476) | | | | | | (18,819) | | | | | | (27,246) | | |
|
Benefit (provision) for income taxes
|
| | | | (1,861) | | | | | | (1,947) | | | | | | 2,776 | | |
|
Net income (loss)
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | $ | (24,470) | | |
| | | |
Class A Units
|
| |
Class B Units
|
| |
Class C Units
|
| |
Class D Units
|
| |
Class E Units
|
| |
Class F Units
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Partners’
Equity |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Units
|
| |
Amt
|
| |
Units
|
| |
Amt
|
| |
Units
|
| |
Amt
|
| |
Units
|
| |
Amt
|
| |
Units
|
| |
Amt
|
| |
Units
|
| |
Amt
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance, Dec 27, 2022
|
| | | | 222,881 | | | | | $ | — | | | | | | 20,979 | | | | | $ | — | | | | | | 200 | | | | | $ | — | | | | | | 4,840 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 279,535 | | | | | $ | (43,569) | | | | | $ | 235,966 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,470) | | | | | | (24,470) | | |
|
Incentive compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 460 | | | | | | — | | | | | | 460 | | |
|
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (671) | | | | | | — | | | | | | (671) | | |
|
Balance, Jan 1, 2024
|
| | | | 222,881 | | | | | $ | — | | | | | | 20,979 | | | | | $ | — | | | | | | 200 | | | | | $ | — | | | | | | 4,840 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 279,324 | | | | | $ | (68,039) | | | | | $ | 211,285 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (20,766) | | | | | | (20,766) | | |
|
Equity Issuance – Class E
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Equity Issuance – Class F
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Incentive compensation
|
| | | | — | | | | | | — | | | | | | (3,203) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 618 | | | | | | — | | | | | | 618 | | |
|
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (133,927) | | | | | | — | | | | | | (133,927) | | |
|
Balance, Dec 30, 2024
|
| | | | 222,881 | | | | | $ | — | | | | | | 17,776 | | | | | $ | — | | | | | | 200 | | | | | $ | — | | | | | | 4,840 | | | | | $ | — | | | | | | 1,434 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 146,015 | | | | | $ | (88,805) | | | | | $ | 57,210 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,337) | | | | | | (23,337) | | |
|
Incentive compensation
|
| | | | — | | | | | | — | | | | | | 904 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 507 | | | | | | — | | | | | | 507 | | |
|
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,810) | | | | | | — | | | | | | (1,810) | | |
|
Balance, Dec 29, 2025
|
| | | | 222,881 | | | | | $ | — | | | | | | 18,680 | | | | | $ | — | | | | | | 200 | | | | | $ | — | | | | | | 4,840 | | | | | $ | — | | | | | | 1,434 | | | | | $ | — | | | | | | 1,000 | | | | | $ | — | | | | | $ | 144,712 | | | | | $ | (112,142) | | | | | $ | 32,570 | | |
| | | |
Fiscal 2025
|
| |
Fiscal 2024
|
| |
Fiscal 2023
|
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | $ | (24,470) | | |
|
Adjustments to reconcile net loss to net cash provided by operating
activities: |
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 28,097 | | | | | | 27,304 | | | | | | 26,685 | | |
|
Bad debt expense
|
| | | | (9) | | | | | | 29 | | | | | | 116 | | |
|
Non-cash operating lease expense
|
| | | | 4,053 | | | | | | 3,580 | | | | | | 3,568 | | |
|
Finance lease right-of-use amortization
|
| | | | 154 | | | | | | 156 | | | | | | 178 | | |
|
Non-cash interest on financing leases
|
| | | | 23 | | | | | | 22 | | | | | | 31 | | |
|
Amortization of discount on debt
|
| | | | 993 | | | | | | 776 | | | | | | 732 | | |
|
Inventory obsolescence
|
| | | | 3,217 | | | | | | 1,972 | | | | | | 2,228 | | |
|
Loss on disposal of assets
|
| | | | — | | | | | | 639 | | | | | | 31 | | |
|
Incentive unit compensation
|
| | | | 507 | | | | | | 618 | | | | | | 460 | | |
|
Non-cash transaction costs
|
| | | | (2,536) | | | | | | — | | | | | | 5,730 | | |
|
Deferred taxes
|
| | | | 562 | | | | | | 1,084 | | | | | | (2,775) | | |
|
Change in operating assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
|
Trade receivables, net
|
| | | | (2,195) | | | | | | 1,782 | | | | | | 12,148 | | |
|
Inventories
|
| | | | (9,031) | | | | | | (3,756) | | | | | | 537 | | |
|
Prepaid expenses and other current assets
|
| | | | (662) | | | | | | (187) | | | | | | (229) | | |
|
Other assets
|
| | | | (33) | | | | | | (447) | | | | | | — | | |
|
Accounts payable
|
| | | | 7,088 | | | | | | 1,907 | | | | | | (2,666) | | |
|
Accrued compensation
|
| | | | 2,137 | | | | | | 5,282 | | | | | | (1,130) | | |
|
Accrued expenses
|
| | | | 3,174 | | | | | | (6,313) | | | | | | 10,436 | | |
|
Operating lease obligations
|
| | | | (3,913) | | | | | | (3,329) | | | | | | (1,941) | | |
|
Other liabilities
|
| | | | — | | | | | | — | | | | | | (11,258) | | |
|
Net cash provided by operating activities
|
| | | | 8,289 | | | | | | 10,353 | | | | | | 18,411 | | |
| Investing activities | | | | | | | | | | | | | | | | | | | |
|
Purchase of intangible assets
|
| | | | (42) | | | | | | (5,733) | | | | | | — | | |
|
Purchase of property and equipment
|
| | | | (14,069) | | | | | | (4,462) | | | | | | (11,399) | | |
|
Net cash used in investing activities
|
| | | | (14,111) | | | | | | (10,195) | | | | | | (11,399) | | |
| Financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from term loan
|
| | | | — | | | | | | 112,035 | | | | | | — | | |
|
Proceeds from revolving loan
|
| | | | 25,000 | | | | | | 15,000 | | | | | | — | | |
|
Financing costs from term loan
|
| | | | — | | | | | | (2,734) | | | | | | — | | |
|
Principal payments on financing lease obligations
|
| | | | (170) | | | | | | (166) | | | | | | (203) | | |
|
Distributions
|
| | | | (1,810) | | | | | | (133,927) | | | | | | (671) | | |
|
Repayments of term loan
|
| | | | (2,055) | | | | | | (2,025) | | | | | | (1,515) | | |
|
Net cash (used in) provided by financing activities
|
| | | | 20,965 | | | | | | (11,817) | | | | | | (2,389) | | |
|
Change in cash and restricted cash
|
| | | | 15,143 | | | | | | (11,659) | | | | | | 4,623 | | |
|
Cash and restricted cash at beginning of period
|
| | | | 16,882 | | | | | | 28,541 | | | | | | 23,918 | | |
|
Cash and restricted cash at end of period
|
| | | $ | 32,025 | | | | | $ | 16,882 | | | | | $ | 28,541 | | |
| Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 24,419 | | | | | $ | 17,039 | | | | | $ | 18,566 | | |
|
Cash paid for income taxes
|
| | | $ | 2,273 | | | | | $ | — | | | | | $ | 2 | | |
| Supplemental Disclosures of Non-Cash Activities | | | | | | | | | | | | | | | | | | | |
|
Amounts included in accounts payable for equipment purchased
|
| | | $ | 392 | | | | | $ | 78 | | | | | $ | 119 | | |
|
Operating lease liabilities arising from obtaining operating lease assets
|
| | | $ | 4,026 | | | | | $ | 84 | | | | | $ | — | | |
|
Financing lease liabilities arising from obtaining financing lease assets
|
| | | $ | — | | | | | $ | 199 | | | | | $ | — | | |
|
Measurement period adjustment to goodwill
|
| | | $ | — | | | | | $ | — | | | | | $ | 503 | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
|
Cash
|
| | | $ | 31,015 | | | | | $ | 16,162 | | |
|
Restricted cash
|
| | | | 1,010 | | | | | | 720 | | |
|
Total cash and restricted cash
|
| | | $ | 32,025 | | | | | $ | 16,882 | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
|
Beginning Allowance
|
| | | $ | 249 | | | | | $ | 326 | | |
|
Current period provision for expected credit losses
|
| | | | (9) | | | | | | 29 | | |
|
Write-off’s charged against the allowance
|
| | | | (43) | | | | | | (106) | | |
|
Ending Allowance
|
| | | $ | 197 | | | | | $ | 249 | | |
|
Asset Class
|
| |
Useful Life
|
|
|
Machinery & Equipment
|
| |
4 – 15
|
|
|
Leasehold Improvements*
|
| |
5 – 15
|
|
|
Information Technology Equipment
|
| |
4 – 6
|
|
|
Furniture & Fixtures
|
| |
8
|
|
| | | |
Fiscal 2025
|
| |
Fiscal 2024
|
| |
Fiscal 2023
|
| |||||||||||||||||||||||||||
|
($ in thousands)
|
| |
Amount
($) |
| |
% of
Net Sales |
| |
Amount
($) |
| |
% of
Net Sales |
| |
Amount
($) |
| |
% of
Net Sales |
| ||||||||||||||||||
|
Customer A
|
| | | $ | 94,303 | | | | | | 29% | | | | | $ | 59,246 | | | | | | 23% | | | | | $ | 40,048 | | | | | | 18% | | |
|
Customer B
|
| | | | ** | | | | | | ** | | | | | | 32,222 | | | | | | 13% | | | | | | 30,640 | | | | | | 14% | | |
|
Customer C
|
| | | | ** | | | | | | ** | | | | | | ** | | | | | | ** | | | | | | 23,189 | | | | | | 10% | | |
|
Customer D
|
| | | | ** | | | | | | ** | | | | | | 28,937 | | | | | | 11% | | | | | | 28,951 | | | | | | 13% | | |
|
Customer E
|
| | | | 31,502 | | | | | | 10% | | | | | | ** | | | | | | ** | | | | | | ** | | | | | | ** | | |
|
Total
|
| | | $ | 125,805 | | | | | | 39% | | | | | $ | 120,405 | | | | | | 47% | | | | | $ | 122,828 | | | | | | 55% | | |
| | | |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||||||||||||||
|
($ in thousands)
|
| |
Amount
($) |
| |
% of Trade
receivables, net |
| |
Amount
($) |
| |
% of Trade
receivables, net |
| ||||||||||||
|
Customer A
|
| | | $ | 1,917 | | | | | | 14% | | | | | $ | ** | | | | | | ** | | |
|
Customer B
|
| | | | ** | | | | | | ** | | | | | | 1,651 | | | | | | 14% | | |
|
Customer C
|
| | | | 2,158 | | | | | | 15% | | | | | | 2,197 | | | | | | 18% | | |
|
Customer D
|
| | | | 2,109 | | | | | | 15% | | | | | | 2,203 | | | | | | 19% | | |
|
Total
|
| | | $ | 6,184 | | | | | | 44% | | | | | $ | 6,051 | | | | | | 51% | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
|
Ingredients and packaging
|
| | | $ | 10,466 | | | | | $ | 8,035 | | |
|
Finished goods
|
| | | | 11,946 | | | | | | 8,563 | | |
|
Total
|
| | | $ | 22,412 | | | | | $ | 16,598 | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
|
Machinery and equipment
|
| | | $ | 38,832 | | | | | $ | 34,181 | | |
|
Leasehold improvements
|
| | | | 15,415 | | | | | | 8,243 | | |
|
Office furniture and equipment
|
| | | | 1,558 | | | | | | 1,329 | | |
|
Internal use software
|
| | | | 275 | | | | | | 275 | | |
| | | | | | 56,080 | | | | | | 44,028 | | |
|
Less Accumulated depreciation
|
| | | | (21,457) | | | | | | (15,675) | | |
| | | | | | 34,623 | | | | | | 28,353 | | |
|
Construction in progress
|
| | | | 11,048 | | | | | | 9,345 | | |
|
Total
|
| | | $ | 45,671 | | | | | $ | 37,698 | | |
|
($ in thousands)
|
| | | | | | |
|
Balance as of January 1, 2024
|
| | | $ | 106,201 | | |
|
Acquisitions/impairments
|
| | | | — | | |
|
Balance as of December 30, 2024
|
| | | | 106,201 | | |
|
Acquisitions/impairments
|
| | | | — | | |
|
Balance as of December 29, 2025
|
| | | $ | 106,201 | | |
| | | |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||||||||||||||||||||||||||
|
($ in thousands)
|
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Gross
Carrying Value |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| ||||||||||||||||||
| Subject to amortization: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer relationships
|
| | | $ | 185,100 | | | | | $ | (45,252) | | | | | $ | 139,848 | | | | | $ | 185,100 | | | | | $ | (34,049) | | | | | $ | 151,051 | | |
|
Trade name
|
| | | | 55,636 | | | | | | (21,086) | | | | | | 34,550 | | | | | | 55,636 | | | | | | (15,621) | | | | | | 40,015 | | |
|
Recipes
|
| | | | 27,441 | | | | | | (23,567) | | | | | | 3,874 | | | | | | 27,441 | | | | | | (18,079) | | | | | | 9,362 | | |
|
Internal use software
|
| | | | 239 | | | | | | (48) | | | | | | 191 | | | | | | 197 | | | | | | (6) | | | | | | 191 | | |
|
Total
|
| | | $ | 268,416 | | | | | $ | (89,953) | | | | | $ | 178,463 | | | | | $ | 268,374 | | | | | $ | (67,755) | | | | | $ | 200,619 | | |
|
($ in thousands)
|
| |
Amount
|
| |||
|
2026
|
| | | $ | 20,431 | | |
|
2027
|
| | | | 16,860 | | |
|
2028
|
| | | | 16,709 | | |
|
2029
|
| | | | 16,702 | | |
|
2030
|
| | | | 16,668 | | |
|
Thereafter
|
| | | | 91,058 | | |
|
Total
|
| | | $ | 178,428 | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
| Finance Leases: | | | | | | | | | | | | | |
|
Right-of-use assets, gross
|
| | | $ | 522 | | | | | $ | 1,094 | | |
|
Accumulated depreciation
|
| | | | (326) | | | | | | (744) | | |
|
Right-of-use assets, net(1)
|
| | | $ | 196 | | | | | $ | 350 | | |
|
Current portion of finance lease obligations
|
| | | $ | 110 | | | | | $ | 147 | | |
|
Long-term finance lease obligations
|
| | | | 98 | | | | | | 208 | | |
|
Total lease obligation
|
| | | $ | 208 | | | | | $ | 355 | | |
|
Weighted average remaining lease term
|
| |
2.4 years
|
| |
3.0 years
|
| ||||||
|
Weighted average discount rate
|
| |
8.0%
|
| |
8.5%
|
| ||||||
| Operating Leases: | | | | | | | | | | | | | |
|
Right-of-use assets, net
|
| | | $ | 23,387 | | | | | $ | 21,423 | | |
|
Current portion of operating lease obligations
|
| | | $ | 2,450 | | | | | $ | 1,993 | | |
|
Long-term operating lease obligations
|
| | | | 24,051 | | | | | | 22,404 | | |
|
Total lease obligations
|
| | | $ | 26,501 | | | | | $ | 24,397 | | |
|
Weighted average remaining lease term
|
| |
7.1 years
|
| |
8.3 years
|
| ||||||
|
Weighted average discount rate
|
| |
7.0%
|
| |
6.3%
|
| ||||||
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| |
Fiscal 2023
|
| |||||||||
| Finance lease cost: | | | | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use asset
|
| | | $ | 154 | | | | | $ | 156 | | | | | $ | 178 | | |
|
Interest on lease obligations
|
| | | | 23 | | | | | | 22 | | | | | | 31 | | |
|
Total finance lease cost
|
| | | $ | 177 | | | | | $ | 178 | | | | | $ | 209 | | |
|
Operating lease cost
|
| | | $ | 4,053 | | | | | $ | 3,580 | | | | | $ | 3,568 | | |
|
Short-term lease cost
|
| | | $ | 869 | | | | | $ | 658 | | | | | $ | 597 | | |
|
Variable lease cost(1)
|
| | | $ | 1,171 | | | | | $ | 1,099 | | | | | $ | 978 | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| |
Fiscal 2023
|
| |||||||||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
| | | | | | | | | | | | | | | | | | |
|
Operating cash flows from operating leases
|
| | | $ | (3,913) | | | | | $ | (3,329) | | | | | $ | (1,941) | | |
|
Financing cash flows from finance leases
|
| | | $ | (170) | | | | | $ | (166) | | | | | $ | (203) | | |
|
($ in thousands)
|
| |
Finance
Leases |
| |
Operating
Leases |
| ||||||
|
2026
|
| | | $ | 120 | | | | | $ | 4,177 | | |
|
2027
|
| | | | 44 | | | | | | 4,272 | | |
|
2028
|
| | | | 44 | | | | | | 4,396 | | |
|
2029
|
| | | | 20 | | | | | | 4,540 | | |
|
2030
|
| | | | — | | | | | | 4,700 | | |
|
Thereafter
|
| | | | — | | | | | | 12,002 | | |
|
Total lease payments
|
| | | | 228 | | | | | | 34,087 | | |
|
Less: interest
|
| | | | (20) | | | | | | (7,586) | | |
| | | | | $ | 208 | | | | | $ | 26,501 | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
|
Inventory received not billed
|
| | | $ | 2,627 | | | | | $ | 2,465 | | |
|
Accrued payables
|
| | | | 2,785 | | | | | | 3,545 | | |
|
Accrued interest payable
|
| | | | 7,153 | | | | | | 2,627 | | |
|
Other accrued expenses
|
| | | | 4,625 | | | | | | 3,881 | | |
|
Accrued transaction liabilities
|
| | | | 2,373 | | | | | | 3,871 | | |
|
Accrued transformation expenses
|
| | | | — | | | | | | — | | |
|
Total accrued expenses
|
| | | $ | 19,563 | | | | | $ | 16,389 | | |
|
Level
|
| |
Consolidated Net
Leverage Ratio |
| |
Base Rate
Loan |
| |
Term
Benchmark Loan / RFR Loan |
| ||||||
|
1
|
| |
Greater than 3.50:1.00
|
| | | | 4.50% | | | | | | 5.50% | | |
|
2
|
| |
Less than or equal to 3.50:1.00
|
| | | | 4.25% | | | | | | 5.25% | | |
|
Debt Instrument
($ in thousands) |
| |
Interest Rate
|
| |
Maturity
Date |
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
|
JPM Term Agreement
|
| |
Term SOFR + 5.50%
|
| |
8/23/2029
|
| | | $ | 267,540 | | | | | $ | 269,595 | | |
|
JPM Credit Agreement
|
| |
Term SOFR + 5.50%
|
| |
8/23/2028
|
| | | | 40,000 | | | | | | 10,000 | | |
|
JPM Credit Agreement
|
| |
Prime + 4.50%
|
| |
8/23/2028
|
| | | | — | | | | | | 5,000 | | |
|
Current portion of long-term debt
|
| | | | | | | | | | (2,740) | | | | | | (2,055) | | |
|
Total long-term debt, less current portion
|
| | | | | | | | | | 304,800 | | | | | | 282,540 | | |
|
Less: unamortized discount and debt issuance costs
|
| | | | | | | | | | (3,643) | | | | | | (4,636) | | |
|
Carrying amount of long-term debt
|
| | | | | | | | | $ | 301,157 | | | | | $ | 277,904 | | |
|
Fiscal Years Ending
|
| |
Amount
($ in thousands) |
| |||
|
2026
|
| | | $ | 2,740 | | |
|
2027
|
| | | | 2,740 | | |
|
2028
|
| | | | 42,740 | | |
|
2029
|
| | | | 2,740 | | |
|
2030
|
| | | | 256,580 | | |
|
Total
|
| | | $ | 307,540 | | |
| |
Risk-free rate
|
| |
0.08%
|
|
| |
Expected time to liquidity
|
| |
0.88 years
|
|
| |
Expected volatility
|
| |
66.04%
|
|
| |
Expected dividend yield
|
| |
0.00%
|
|
| |
Discount for lack of marketability
|
| |
13.76%
|
|
| | | |
Class B
Performance- Based Units |
| |
Class B
Time-Based Units |
| |
Weighted
Average Exercise Price |
| |||||||||
|
Number outstanding at January 1, 2024
|
| | | | 10,989 | | | | | | 9,989 | | | | | $ | 1,000 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited
|
| | | | (1,673) | | | | | | (1,529) | | | | | | 1,000 | | |
|
Number outstanding at December 30, 2024
|
| | | | 9,316 | | | | | | 8,460 | | | | | $ | 1,000 | | |
|
Granted
|
| | | | 627 | | | | | | 627 | | | | | | — | | |
|
Forfeited
|
| | | | (250) | | | | | | (100) | | | | | | — | | |
|
Number outstanding at December 29, 2025
|
| | | | 9,693 | | | | | | 8,987 | | | | | $ | 1,000 | | |
|
Vested, December 29, 2025
|
| | | | — | | | | | | 7,133 | | | | | $ | 1,000 | | |
| |
Risk-free rate
|
| |
4.29%
|
|
| |
Expected time to liquidity
|
| |
3.0 years
|
|
| |
Expected volatility
|
| |
59.83%
|
|
| |
Expected dividend yield
|
| |
0.00%
|
|
| |
Discount for lack of marketability
|
| |
33.50%
|
|
| | | |
Class E
Performance- Based Units |
| |
Class E
Time-Based Units |
| |
Weighted
Average Exercise Price |
| |||||||||
|
Number outstanding at January 1, 2024
|
| | | | — | | | | | | — | | | | | $ | — | | |
|
Granted*
|
| | | | 717 | | | | | | 717 | | | | | | 2,407 | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
|
Number outstanding at December 30, 2024
|
| | | | 717 | | | | | | 717 | | | | | $ | 2,407 | | |
|
Granted
|
| | | | — | | | | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
|
Number outstanding at December 29, 2025
|
| | | | 717 | | | | | | 717 | | | | | $ | 2,407 | | |
|
Vested, December 29, 2025
|
| | | | — | | | | | | 286 | | | | | $ | 2,407 | | |
| |
Risk-free rate
|
| |
4.29%
|
|
| |
Expected time to liquidity
|
| |
3.0 years
|
|
| |
Expected volatility
|
| |
59.83%
|
|
| |
Expected dividend yield
|
| |
0.00%
|
|
| |
Discount for lack of marketability
|
| |
36.00%
|
|
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| |
Fiscal 2023
|
| |||||||||
| Current: | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 431 | | | | | $ | 442 | | | | | $ | — | | |
|
State
|
| | | | 868 | | | | | | 421 | | | | | | 84 | | |
|
Total current provision
|
| | | $ | 1,299 | | | | | $ | 863 | | | | | $ | 84 | | |
| Deferred: | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 529 | | | | | $ | 1,311 | | | | | $ | (1,712) | | |
|
State
|
| | | | 33 | | | | | | (227) | | | | | | (1,148) | | |
|
Total deferred provision (benefit)
|
| | | $ | 562 | | | | | $ | 1,084 | | | | | $ | (2,860) | | |
|
Net income tax provision (benefit)
|
| | | $ | 1,861 | | | | | $ | 1,947 | | | | | $ | (2,776) | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| |
Fiscal 2023
|
| |||||||||
|
Expected income tax expense (benefit) at U.S. statutory rate
|
| | | $ | (4,497) | | | | | $ | (3,940) | | | | | $ | (5,722) | | |
|
State taxes, net of federal benefit
|
| | | | 573 | | | | | | 284 | | | | | | (282) | | |
|
Non-taxable US entities
|
| | | | 5,785 | | | | | | 5,655 | | | | | | 4,061 | | |
|
Other, net
|
| | | | — | | | | | | (52) | | | | | | (833) | | |
|
Provision (benefit) for income taxes
|
| | | $ | 1,861 | | | | | $ | 1,947 | | | | | $ | (2,776) | | |
|
($ in thousands)
|
| |
Fiscal 2025
|
| |
Fiscal 2024
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
NOL carryforward
|
| | | | 1,616 | | | | | | 2,918 | | |
|
Other, net
|
| | | | 175 | | | | | | 262 | | |
|
Total deferred tax assets
|
| | | $ | 1,791 | | | | | $ | 3,180 | | |
|
Valuation allowance
|
| | | | (2) | | | | | | (52) | | |
|
Total net deferred tax assets
|
| | | $ | 1,789 | | | | | $ | 3,128 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Intangible assets
|
| | | $ | (13,086) | | | | | $ | (13,821) | | |
|
Deferred financing cost
|
| | | | (73) | | | | | | (115) | | |
|
Total deferred tax liabilities
|
| | | $ | (13,159) | | | | | $ | (13,936) | | |
|
Total net deferred tax assets/ (liabilities)
|
| | | $ | (11,370) | | | | | $ | (10,808) | | |
|
Fiscal 2025
(In thousands) |
| |
Suja Core
|
| |
Emerging
Brands |
| |
Total
|
| |||||||||
|
Net sales from external customers
|
| | | $ | 316,847 | | | | | $ | 9,777 | | | | | $ | 326,624 | | |
|
Intersegment revenue
|
| | | | 2,810 | | | | | | — | | | | | | 2,810 | | |
|
Total net sales
|
| | | | 319,657 | | | | | | 9,777 | | | | | | 329,434 | | |
|
Elimination of intersegment revenue
|
| | | | | | | | | | | | | | | | (2,810) | | |
|
Consolidated net sales
|
| | | | | | | | | | | | | | | $ | 326,624 | | |
|
Fiscal 2024
(In thousands) |
| |
Suja Core
|
| |
Emerging
Brands |
| |
Total
|
| |||||||||
|
Net sales from external customers
|
| | | $ | 258,509 | | | | | $ | 419 | | | | | $ | 258,928 | | |
|
Intersegment revenue
|
| | | | 358 | | | | | | — | | | | | | 358 | | |
|
Total net sales
|
| | | | 258,867 | | | | | | 419 | | | | | | 259,286 | | |
|
Elimination of intersegment revenue
|
| | | | | | | | | | | | | | | | (358) | | |
|
Consolidated net sales
|
| | | | | | | | | | | | | | | $ | 258,928 | | |
|
Fiscal 2023
(In thousands) |
| |
Suja Core
|
| |
Emerging
Brands |
| |
Total
|
| |||||||||
|
Net sales from external customers
|
| | | $ | 224,409 | | | | | | — | | | | | $ | 224,409 | | |
|
Intersegment revenue
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total net sales
|
| | | | 224,409 | | | | | | — | | | | | | 224,409 | | |
|
Elimination of intersegment revenue
|
| | | | | | | | | | | | | | | | — | | |
|
Consolidated net sales
|
| | | | | | | | | | | | | | | $ | 224,409 | | |
|
Fiscal 2025
(In thousands) |
| |
Suja Core
|
| |
Emerging
Brands |
| |
Elimination of
Intersegment Revenue and Expense |
| |
Total
|
| ||||||||||||
|
Net sales from external customers
|
| | | $ | 316,847 | | | | | $ | 9,777 | | | | | $ | — | | | | | $ | 326,624 | | |
|
Intersegment revenue
|
| | | | 2,810 | | | | | | — | | | | | | (2,810) | | | | | | — | | |
|
Cost of sales (exclusive of depreciation and amortization expense)
|
| | | | (150,969) | | | | | | (8,202) | | | | |
|
—
|
| | | | | (159,171) | | |
|
Marketing
|
| | | | (33,777) | | | | | | (20,884) | | | | |
|
—
|
| | | | | (54,661) | | |
|
Other segment items(1)
|
| | | | (68,596) | | | | | | (6,499) | | | | | | 2,810 | | | | | | (72,285) | | |
|
Adjusted EBITDA
|
| | | $ | 66,315 | | | | | $ | (25,808) | | | | | $ | — | | | | | $ | 40,507 | | |
|
Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | (5,782) | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | (22,315) | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | (30,045) | | |
|
Incentive unit compensation
|
| | | | | | | | | | | | | | | | | | | | | | (507) | | |
|
Non-recurring costs(2)
|
| | | | | | | | | | | | | | | | | | | | | | (1,625) | | |
|
Sponsor costs(3)
|
| | | | | | | | | | | | | | | | | | | | | | (1,709) | | |
|
Loss before taxes
|
| | | | | | | | | | | | | | | | | | | | | $ | (21,476) | | |
|
Fiscal 2024
(In thousands) |
| |
Suja Core
|
| |
Emerging
Brands |
| |
Elimination of
Intersegment Revenue and Expense |
| |
Total
|
| ||||||||||||
|
Net sales from external customers
|
| | | $ | 258,509 | | | | | $ | 419 | | | | | $ | — | | | | | $ | 258,928 | | |
|
Intersegment revenue
|
| | | | 358 | | | | | | — | | | | | | (358) | | | | | | — | | |
|
Cost of sales (exclusive of depreciation and amortization expense)
|
| | | | (120,367) | | | | | | (376) | | | | |
|
—
|
| | | | | (120,743) | | |
|
Marketing
|
| | | | (34,584) | | | | | | (2,255) | | | | |
|
—
|
| | | | | (36,839) | | |
|
Other segment items(1)
|
| | | | (58,350) | | | | | | (1,136) | | | | | | 358 | | | | | | (59,128) | | |
|
Adjusted EBITDA
|
| | | $ | 45,566 | | | | | $ | (3,348) | | | | | $ | — | | | | | $ | 42,218 | | |
|
Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | (5,306) | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | (21,998) | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | (20,301) | | |
|
Incentive unit compensation
|
| | | | | | | | | | | | | | | | | | | | | | (618) | | |
|
Non-recurring costs(2)
|
| | | | | | | | | | | | | | | | | | | | | | (608) | | |
|
Sponsor costs(3)
|
| | | | | | | | | | | | | | | | | | | | | | (7,423) | | |
|
Acquisition related costs(4)
|
| | | | | | | | | | | | | | | | | | | | | | (4,783) | | |
|
Loss before taxes
|
| | | | | | | | | | | | | | | | | | | | | $ | (18,819) | | |
|
Fiscal 2023
(In thousands) |
| |
Suja Core
|
| |
Emerging
Brands |
| |
Elimination of
Intersegment Revenue and Expense |
| |
Total
|
| ||||||||||||
|
Net sales from external customers
|
| | | $ | 224,409 | | | | | | — | | | | | $ | — | | | | | $ | 224,409 | | |
|
Intersegment revenue
|
| | | | — | | | | | | — | | | | |
|
—
|
| | | | | — | | |
|
Cost of sales (exclusive of depreciation and amortization expense)
|
| | | | (114,824) | | | | | | — | | | | |
|
—
|
| | | | | (114,824) | | |
|
Marketing
|
| | | | (22,623) | | | | | | — | | | | |
|
—
|
| | | | | (22,623) | | |
|
Other segment items(1)
|
| | | | (51,946) | | | | | | — | | | | | | — | | | | | | (51,946) | | |
|
Adjusted EBITDA
|
| | |
$
|
35,016
|
| | | | | — | | | | | $ | — | | | | | $ | 35,016 | | |
|
Depreciation
|
| | | | | | | | | | | | | | | | | | | | | | (5,083) | | |
|
Amortization
|
| | | | | | | | | | | | | | | | | | | | | | (21,603) | | |
|
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | (19,752) | | |
|
Incentive unit compensation
|
| | | | | | | | | | | | | | | | | | | | | | (460) | | |
|
Non-recurring costs(2)
|
| | | | | | | | | | | | | | | | | | | | | | (190) | | |
|
Sponsor costs(3)
|
| | | | | | | | | | | | | | | | | | | | | | (1,152) | | |
|
Acquisition related costs(4)
|
| | | | | | | | | | | | | | | | | | | | | | (14,022) | | |
|
Loss before taxes
|
| | | | | | | | | | | | | | | | | | | | | $ | (27,246) | | |
| | | |
As of
|
| |||||||||
| | | |
December 29,
2025 |
| |
December 30,
2024 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Investment in Subsidiary
|
| | | $ | 49,206 | | | | | $ | 73,720 | | |
|
Deferred transaction costs
|
| | | | 2,373 | | | | | | — | | |
|
Total assets
|
| | | $ | 51,579 | | | | | $ | 73,720 | | |
| Liabilities And Partners’ Equity | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | $ | 2,373 | | | | | $ | 3,871 | | |
|
Total current liabilities
|
| | | | 2,373 | | | | | | 3,871 | | |
|
Other liabilities
|
| | | | — | | | | | | 12,639 | | |
|
Total liabilities
|
| | | | 2,373 | | | | | | 16,510 | | |
| Commitments and Contingencies | | | | | | | | | | | | | |
| Partners’ Equity | | | | | | | | | | | | | |
|
Unlimited Class A Units authorized, no par value, 222,881 shares issued and outstanding as of December 29, 2025, December 30, 2024 and January 1, 2024
|
| | | | — | | | | | | — | | |
|
Unlimited Class B Units authorized, no par value, 18,680, 17,776 and 20,979 shares issued and outstanding as of December 29, 2025, December 30, 2024 and January 1, 2024, respectively
|
| | | | — | | | | | | — | | |
|
Unlimited Class C Units, no par value, 200 issued and outstanding as of December 29, 2025, December 30, 2024 and January 1, 2024
|
| | | | — | | | | | | — | | |
|
4,840 Class D Units, no par value and 4,840 issued and outstanding as of December 29, 2025, December 30, 2024 and January 1, 2024
|
| | | | — | | | | | | — | | |
|
Unlimited Class E Units, no par value, 1,434, 1,434 and 0 issued and outstanding as of December 29, 2025, December 30, 2024 and January 1, 2024, respectively
|
| | | | — | | | | | | — | | |
|
Unlimited Class F Units, no par value, 1,000, 10,000 and 0 issued and outstanding as of December 29, 2025, December 30, 2024 and January 1, 2024, respectively
|
| | | | — | | | | | | — | | |
|
Partners’ equity
|
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 161,348 | | | | | | 146,015 | | |
|
Accumulated deficit
|
| | | | (112,142) | | | | | | (88,805) | | |
|
Total partners’ equity
|
| | | | 49,206 | | | | | | 57,210 | | |
|
Total liabilities and partners’ equity
|
| | | $ | 51,579 | | | | | $ | 73,720 | | |
| | | |
For The Years Ended
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
General and administrative expenses
|
| | | $ | (634) | | | | | $ | (3,398) | | | | | $ | (3,632) | | |
|
Equity in net loss of subsidiary
|
| | | | (22,703) | | | | | | (17,394) | | | | | | (19,431) | | |
|
Interest expense
|
| | | | — | | | | | | 26 | | | | | | (1,407) | | |
|
Net loss
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | $ | (24,470) | | |
| | | |
For The Years Ended
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (23,337) | | | | | $ | (20,766) | | | | | $ | (24,470) | | |
|
Adjustments to reconcile net loss to net cash provided by operating
activities: |
| | | | | | | | | | | | | | | | | | |
|
Equity in net loss of subsidiary
|
| | | | 22,703 | | | | | | 17,394 | | | | | | 19,431 | | |
|
Share-based compensation
|
| | | | 507 | | | | | | 618 | | | | | | 460 | | |
|
Non-cash transaction costs
|
| | | | — | | | | | | — | | | | | | 4,041 | | |
|
Change in operating assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
|
Accrued expenses
|
| | | | — | | | | | | (9,885) | | | | | | 11,796 | | |
|
Other liabilities
|
| | | | — | | | | | | 12,639 | | | | | | (11,258) | | |
|
Net cash provided by (used in) operating activities
|
| | | | (127) | | | | | | — | | | | | | — | | |
| Investing activities | | | | | | | | | | | | | | | | | | | |
|
Return of capital from subsidiary
|
| | | | 1,937 | | | | | | 133,927 | | | | | | 671 | | |
|
Net cash used in investing activities
|
| | | | 1,937 | | | | | | 133,927 | | | | | | 671 | | |
| Financing activities | | | | | | | | | | | | | | | | | | | |
|
Distributions
|
| | | | (1,810) | | | | | | (133,927) | | | | | | (671) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (1,810) | | | | | | (133,927) | | | | | | (671) | | |
|
Change in cash and restricted cash
|
| | | | — | | | | | | — | | | | | | — | | |
|
Cash and restricted cash at beginning of period
|
| | | | — | | | | | | — | | | | | | — | | |
|
Cash and restricted cash at end of period
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | | |
Amount to
be Paid |
| |||
|
SEC registration fee
|
| | | $ | 33,881 | | |
|
FINRA filing fee
|
| | | | 37,300 | | |
|
Nasdaq listing fee
|
| | | | 325,000 | | |
|
Printing expenses
|
| | | | 350,000 | | |
|
Legal fees and expenses
|
| | | | 5,000,000 | | |
|
Accounting fees and expenses
|
| | | | 800,000 | | |
|
Transfer agent fees and registrar fees
|
| | | | 10,000 | | |
|
Miscellaneous expenses
|
| | | | 943,819 | | |
|
Total expenses
|
| | | $ | 7,500,000 | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 1.1* | | | | |
| | 3.1* | | | | |
| | 3.2* | | | | |
| | 3.3* | | | | |
| | 3.4* | | | | |
| | 4.1* | | | Registration Rights Agreement, dated August 23, 2021, by and among Suja Life Holdings, L.P., PSP Suja Life Holdings, L.P. and the other parties thereto | |
| | 5.1* | | | | |
| | 10.1* | | | | |
| | 10.2* | | | | |
| | 10.3* | | | | |
| | 10.4* | | | | |
| | 10.5* | | | | |
| | 10.6* | | | | |
| | 10.7* | | | | |
| | 10.8* | | | | |
| | 10.9* | | | | |
| | 10.10* | | | | |
| | 10.11+* | | | | |
| | 10.12+* | | | | |
| | 10.13+* | | | | |
| | 10.14+* | | | | |
| | 10.15* | | | | |
| | 10.16* | | | | |
| | 10.17* | | | | |
| | 10.18+* | | | | |
| | 10.19+* | | | | |
| | 21.1* | | | | |
| | 23.1 | | | | |
| | 23.2 | | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 23.3* | | | | |
| | 24.1* | | | | |
| | 99.1* | | | | |
| | 99.2* | | | | |
| | 99.3* | | | | |
| | 99.4* | | | | |
| | 99.5* | | | | |
| | 99.6* | | | | |
| | 107* | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Maria Stipp
Maria Stipp
|
| |
Chief Executive Officer
(Principal Executive Officer and Director) |
| |
April 30, 2026
|
|
| |
/s/ Jeff Pedersen
Jeff Pedersen
|
| |
Chief Financial Officer
(Principal Financial and Accounting Officer) |
| |
April 30, 2026
|
|
Exhibit 23.1
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-294971 on Form S-1 of our report dated March 20, 2026, relating to the financial statement of Suja Life, Inc. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
San Diego, California
April 30, 2026
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the use in this Registration Statement No. 333-294971 on Form S-1 of our report dated March 20, 2026, relating to the financial statements of Suja Life Holdings, L.P. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
San Diego, California
April 30, 2026