Mar 31, 2015
Executives
Richard Thompson - Director and CEO Dick Kassar - CFO Scott Morris - Chief Marketing Officer Katie Turner - ICR
Analysts
Jason English - Goldman Sachs & Co. Peter Benedict - Robert W.
Baird & Co., Inc. William Chappell - SunTrust Robinson Humphrey Scott Van Winkle - Canaccord Genuity Robert Moskow - Credit Suisse Securities Mark Astrachan - Stifel Nicolaus & Company, Inc.
Operator
Good day ladies and gentlemen, and welcome to the Freshpet Fourth Quarter and Full-Year 2014 Conference Call. At this time, all participants are in a listen-only mode.
Later we will conduct the question-and-answer session and instructions will be given at that time. [Operator Instructions] As a reminder, today’s conference is being recorded.
I’d now like to turn the call over to Katie Turner.
Katie Turner
Thank you. Good afternoon and welcome to Freshpet’s fourth quarter and full-year 2014 earnings conference call and webcast.
On today’s call are Richard Thompson, Chief Executive Officer; and Dick Kassar, Chief Financial Officer. Scott Morris, Chief Marketing Officer, will also be available for Q&A.
Before we begin, please remember that during the course of this call, management may make forward-looking statements within the meaning of the federal securities laws. These statements are based on management’s current expectations and beliefs, and involve significant risks and uncertainties that could cause actual results to differ materially from those described in these forward-looking statements.
Please refer to the Company’s annual report on Form 10-K filed with the Securities and Exchange Commission today March 31, 2015 and the Company’s press release issued today for a detailed discussion of the risks that could cause actual results to differ materially from those expressed or implied in any forward-looking statements. Finally, please note that on today’s call, management will refer to a non-GAAP financial measures such as EBITDA and adjusted EBITDA, while the Company believes these non-GAAP financial measures will provide useful information for investors, the presentation of this information is not intended to be considered in isolation or as a substitute from the financial information presented in accordance with GAAP.
Please refer to today’s press release for a reconciliation of the non-GAAP financial measures to the most comparable measures prepared in accordance with GAAP. And now, I’d like to turn the call over to Richard Thompson, Chief Executive Officer.
Richard Thompson
Thank you, Katie. Good afternoon, everyone, and thank you for joining us on today’s call.
I’ll begin with an overview of our 2014 financial and business highlights. And Dick will review our financial performance in more detail and provide our outlook for Q1 and full-year 2015.
Finally Dick, Scott and I’ll be available to answer your questions. We are excited about reporting our first annual results as a public company.
We believe we ended 2014 well positioned for the future as we bring the power of fresh food and fresh thinking to more pets and pet parents. For the year, we generated net sales of $86.8 million, a 37.4% increase compared to 2013.
This was driven by a 23.5% increase in Freshpet fridges in addition to increasing velocity per fridge. A robust net sales growth has consistently outpaced distribution growth.
Sales momentum helped to view our cost and expense leverage with greater efficiencies from our Freshpet kitchens, even with our ongoing investment back into the business to support current and future growth. Adjusted EBITDA improved $5.7 million to $5.5 million for the year compared to a loss in 2013.
We’ve accomplished tremendous growth in 2014 and importantly each of our financial metrics came in ahead of our expectations. We appreciate all the dedication and efforts of our Freshpet team.
Without their contributions, we’d not be able to execute our business plan to achieve our goals. So thank you team.
As we all know, individuals and families are increasing focus on health and wellness and more than ever before pet parents are looking for fresh, natural pet food. At the same time, Freshpet is now available across a broader retail sales network.
A Freshpet fridge network includes grocery, mass, club, pet specialty, and natural channels. In fact, in addition to growing distribution, we believe we’re seeing strong consumer fundamentals, expanding consumer penetration at the same time as we increased consumer loyalty rates, which we believe further demonstrate the strength of our business.
The pet category is over 20 billion and growing. The number of people owning pets is increasing in the U.S.
And at the same time are increasingly treating these pets as another family member. This is why we believe Freshpet is truly positioned in the right place at the right time with the right products.
We believe this is demonstrated by a long-term ability to be one of the fastest growing pet food companies in North America. At Freshpet it’s not only about our commitment to serving fresh, natural food to dogs and cats, but also about how we connect with pet parents.
In the fourth quarter of 2014, our digital and TV marketing initiatives helped us reach more pet parents, resulting in strong velocity growth for the quarter. Over 28 million people viewed our digital, Freshpet holiday feast video and our new TV campaign letters is seen the best quantitative response since we started advertising on national television in 2011.
Looking ahead, we believe we’ve a considerable opportunity to expand our distribution footprint, increasing brand awareness and growing our market share. The fact is we walk into the pet food isle, Freshpet is hard to miss.
Our competitors’ products are placed on the standard store shelf, while Freshpet is displayed in colorful, branded, brightly lit fridges that attract consumers. In addition, we’re committed to keeping our prices competitive to remain accessible to the average consumer, delivering fresh, healthy and delicious meals with locally sourced fresh meats and fresh vegetables.
We operate our Freshpet Kitchens utilizing human food standards where the quality and safety are the cornerstone of how we make our foods. All of our recipes, cooking processes and packaging create a unique combination.
We believe this is a compelling proposition for pet parents. Freshpet’s opportunity is underscored by the fact that a share of a total pet food category is currently less than 1%.
The keys to the growth of our business remain having the best quality everyday and increasing brand awareness and trial. We continue to believe Freshpet is at an inflection point where we can begin to leverage our organization, our Freshpet Kitchens, and our sales and marketing teams for accelerated sales and profitability.
We own and maintain over 13,500 Freshpet fridges across North America, and see significant white space for expansion. Dick will discuss our financial outlook for 2015 in more detail.
But we continue to expect to install approximately 2,000 Freshpet fridges in new store locations each year. Long-term, we believe 35,000 store locations are achievable.
Within our existing retail partners alone, we’ve the opportunity to almost double our store count. Through the efforts of our sales and marketing teams, we will continue to grow Freshpet brand awareness and trial.
Less than 20% of U.S pet food consumers today have heard of Freshpet. In 2015, we're continuing to make significant investments behind enhanced TV, digital, and merchandising plans to drive brand awareness, trial, and consumer education.
Once consumers become aware of our brand and try it, our strong repeat rates develop them into long-term consumers. Our team is always thinking of fresh ideas and ways that we can bring more fresh, healthy foods to our pets.
We have an impressive history of pioneering new products as you all know. As we mentioned last quarter, our new fresh shredded and fresh raw products were in early test stages across certain retailers.
Our new shredded product is designed to look like it just came off the pet parents dinner table and we’ve developed our new fresh raw product specifically for the pet specialty channel to appeal to raw pet food consumers. The initial product response has been strong from both our retail partners and consumers as the product are driving incremental sales and stronger consumer purchasing patterns.
These items are now in the process of being rolled out for broader distribution over the next six months. Ongoing innovation remains a top priority for the Company and will be a cornerstone of continued growth.
We believe the Freshpet brand is perceived by consumers as delivering the best quality pet food in the industry, thus giving us a very strong platform for new product development. We believe some of the most significant opportunities are to expand our product offering and develop a deeper portfolio of products in cat food and treats, two categories where we’re currently underdeveloped.
Our goal is to continue the optimization of our Freshpet fridge assortment and space allocation to sell an improved mix of products, which we believe will help drive increased velocity. In addition, we’re on the process of testing a non-refrigerated fresh baked product that we believe will be unique to the marketplace and appeal to consumers who mix our fresh product with dry food or have yet to try Freshpet.
We will monitor this test very closely and proceed cautiously to understand the results and incrementality to our business. In summary, we had a strong end to 2014 and we believe that the momentum is at our backs as we head into 2015.
Our team is focused on driving net sales growth. We believe our ability to increase our sales volume will allow us to increase our current capacity utilization and fuel consistent future gross margin expansion.
Many of you that have visited our corporate offices in New Jersey or Freshpet Kitchens in Bethlehem, Pennsylvania have seen that our corporate infrastructure is well established and we continue to focus on improving our operating efficiencies to grow our profitability and enhance shareholder value. Before I turn the call over to Dick, I wanted to provide just a quick update and mention that the construction on Phase 2 of our Freshpet Kitchens in Bethlehem is well underway and we’re making good progress.
With that overview, I’d now like to turn the call over to Dick, our Chief Financial Officer, who will review our financial results in more detail. Dick?
Dick Kassar
Thank you, Richard, and good afternoon everyone. I'll review our fourth quarter financial results and provide our quarter one and full-year outlook for 2015.
For the fourth quarter, consolidated net sales increased 38.3% to $24.5 million. This growth was driven by a 23.5% in Freshpet fridges, which resulted in distribution gains across all retail sales channels and velocity gains in existing stores.
Gross profit for the quarter increased to $12 million, up from $6.4 million during the same period last year. Our fourth quarter gross margin was up 1,270 basis points to 48.9% versus 36.2% in quarter four of 2013.
The increase in our fourth quarter 2014 gross profit reflects higher net sales, lower manufacturing cost per pound for products produced, and the elimination of the transition costs to our new facility in late 2013, partially offset by higher depreciation resulting from our new Freshpet Kitchens. SG&A expense adjusted for fair valuation of warrants and stock compensation decreased as a percentage of net sales to 41.9% from 45.2% of net sales in the same quarter last year.
Looking ahead, we expect to generate further leverage of SG&A as a percentage of net sales as we increasingly scale our operating efficiencies and better utilize our existing infrastructure while growing net sales. We’d also like to turn your attention to two non-cash items which we recorded during quarter four that we will no longer record going forward -- fees on debt guarantee and preferred stock accretion.
In connection with the IPO, we converted our fees on debt guarantee and Series B preferred stock into shares of common stock. The fees on debt guarantee settlement caused a non-cash market-to-market adjustment in the amount of $15.5 million in the fourth quarter, which totaled $25.9 million during the year.
The Series B preferred stock settlement caused a non-cash market-to-market adjustment relating to the dividend accretion of $83.6 million in the quarter, which totaled to $89.7 million during the year. As a reminder, dividend accretion is not recorded as expense within the P&L, but is included when calculating the net loss attributable to common stockholders.
These non-cash charges will no longer be incurred going forward. Adjusted EBITDA increased to $4 million.
As a reminder, adjusted EBITDA is a non-GAAP financial measure. Turning now to the balance sheet.
At December 31, 2014, Company had cash and cash equivalents of $36.3 million. In the fourth quarter, the Company entered into a $40 million credit facility, of which none was outstanding at December 31, 2014.
We expect to use some of our current liquidity to expand our manufacturing facility to meet growing demand and further grow our distribution. I’d now like to review our outlook.
While net sales growth maybe lumpy quarter-to-quarter, based on the timing of future fridge expansion along with other factors, we expect to continue to provide net sales Freshpet fridges and adjusted EBITDA guidance on an annual basis. That said, given the timing of this earnings release and conference with it falling on March 31, which is our quarter one end date, we wanted to provide everyone with a brief quarterly outlook.
We expect quarter one Freshpet fridges of approximately 14,000, representing an increase of approximately 19.9% and quarter one net sales growth of approximately 37% to $26.5 million compared to quarter one in 2014. We expect adjusted EBITDA of approximately $2 million, an increase of approximately $1.2 million versus quarter one of 2014.
As a reminder, quarter four is historically when we have the lowest media spend. For example, in quarter one 2015 we spent approximately $3.3 million on media compared to quarter four of 2014 when we spent approximately $50,000.
It is important to note that on absolute basis, we do not expect to spend more on media in 2015 when compared to 2014. For full-year 2015, we expect Freshpet fridges in the range of 15,100 to 15,600, representing an increase of approximately 13% to 17%, compared to prior year.
We project our net sales to be in the range of $112 million to $114.5 million, representing an increase of 29% to 32% versus 2014 and adjusted EBITDA to be in the range of $16 million to $17.5 million. Please note our quarter one and full-year 2015 guidance does not include any potential incremental benefit associated with our non-refrigerated fresh baked product test, which Richard discussed earlier on the call.
As a reminder, our adjusted EBITDA represents EBITDA plus loss on disposal of equipment, new plant startup expenses and processing, share based compensation, launch expenses, and warrant expense. We also expect to invest approximately $23 million to $25 million in capital expenditures, which we expect to use to expand our plant capacity to increase distribution.
Further we’d like to briefly discuss the expected stock compensation expense going forward. The valuation of options has increased as a result of the higher common stock valuation during the lead up to the IPO.
We forecast stock compensation for 2015 and 2016 to be approximately $7.5 million and $8.2 million respectively. After 2016, we expect our stock compensation to normalize at approximately $3.5 million a year.
That concludes our financial overview. I’ll now turn the call back to Richard for closing remarks.
Richard.
Richard Thompson
Thanks, Dick. Everyday we challenge ourselves to find new and better ways of delivering the benefits of fresh, real food to our pets.
We’re very pleased with our 2014 results. We will remain committed to our core values.
Freshpet will continue to work to revolutionize the pet food industry through our innovative products and our hard work. We will always challenge accepted wisdom about what’s best for our pets.
We work to be transparent and honest in every facet of our business. And finally, we strive to do what’s right for pets, people and the planet.
We’d now like to open-up the call and take your questions. Operator?
Operator
[Operator Instructions] The first question comes from Jason English from Goldman Sachs.
Richard Thompson
Jason, Richard here.
Jason English
Hey, good evening folks. I hope you all are doing well.
Congratulations on wrapping up this year and a solid quarter. A couple clarifying questions.
First on the CapEx number, I think I heard $22 million to $25 million. Was that just in relation to the new plant or does that include fridge expenses?
And if it doesn’t include fridge, can you give that figure as well?
Richard Thompson
Yes. Dick, will you answer that please?
Dick Kassar
Sure. As you recall, we’re expanding our facility.
It’s about a $25 million to $26 million cost to expand it. Approximately $14 million will be spend in 2015 and the balance $6 million to $7 million of the -- of it will be on fridges and the balance will be on maintenance plant -- maintenance for the plant, CapEx maintenance.
Jason English
Got it. Thank you.
That’s really helpful. And you mentioned in the gross margin expansion the manufacturing cost per pound moving lower.
Can you talk a little bit more about the drivers of that? And then also maybe give us an update on chicken costs in 2015 as your contract renewal quickly approaches?
Dick Kassar
Sure. First of all, our chicken cost is fixed for the year and it’s basically what we paid in 2014.
So we stayed basically where we’re. As far as -- what was your question?
Jason English
Oh, just what drove the cost per pound lower this quarter?
Richard Thompson
As we -- as Jason -- as more volume comes to the facility, we will improve our quest per pound going forward and as you see what we forecast for the year, a lot more volume is going to be coming forth. So we’re confident in making inroads in that area.
Jason English
Got it. And then the last question and I’ll pass it on for others.
We have the 1Q fridge number, as we think about the cadence of the build throughout the year; typically, it’s a little bit lumpier in the second quarter. Would you expect a similar seasonal pattern this year?
And then also on count, we didn’t get the update on count by retail class or sales by channel. Is that something we should expect in the filings?
Richard Thompson
Yes, you will see that in the 10-K.
Jason English
Great. And then the …
Richard Thompson
I will let Scott answer the fridge question.
Scott Morris
Yes, from a fridge standpoint, so we got off to a good start in the year and we’re looking forward to continue to develop, I’d say a similar pace to how we saw the year develop last year. What we want to make sure we’re doing is we’re guiding to really what we know versus what we think and you will see that reflected in the fridge location guidance for the year, the 15-1 to 15-6 that we quoted.
Jason English
Excellent. Thanks a lot, guys.
I'll pass it on.
Richard Thompson
Thank you.
Operator
The next question comes from Peter Benedict from Robert Baird.
Richard Thompson
Peter?
Peter Benedict
Hey, Rich. Hey, guys.
Quick -- couple of questions here. First, on the tests of the fresh baked product, can you give us any color when where, timing?
And kind of a -- I know there is nothing in the guidance for that, but at what point do you make a broader decision on that? How do you kind of judge success versus failure in that effort?
Richard Thompson
Peter, I’ll answer the first part and then I’ll let Scott handle the last part of it. I just want to be clear to everyone that this fresh baked product that we’re looking at this is an idea that’s come from our consumers over the last several years.
We’ve been asked if there is something that we could do to help supplement a lot of our users that mix fresh products with dry product. So we’ve been looking at something to be innovative and I’ll let Scott talk more about some of the innovation there.
So we’re being very careful, very cautious. We got to test with one of our retail partners that we’re going to test it at.
So we’re very excited, but this remember it’s not the only idea. We’ve got lots of other fresh ideas in our pipeline that we’re excited about as well this is just one of several.
And as you know, Peter, we test a lot of ideas to get a lot of consumer and retailer feedback before we launch things. So this is just one of many ideas that we have, but this idea was driven from a lot of consumers that said we love your fresh product and we mix just because that’s what we want to do.
Can you help us to get into something that is fresher than what we’re using and so we’ve been studying that. So Scott, why don’t you talk about it a little bit more?
Scott Morris
Sure. So Peter, we expect to go into a small test in April and we will read results quickly.
We will try to get a good read fairly quickly and some time I’d say kind of mid-year summer we will start making a determination on if we’re going to expand it on a broader basis.
Richard Thompson
And Peter I want to just say once again to be clear, this -- any revenue from this test is not in our 2015 numbers at this point. So this is just a test and all the numbers and guidance we’ve given is based solely on our fresh refrigerated product.
Peter Benedict
Yes. No, great, it’s appropriate.
Thanks, guys. The other question I’d have, Rich, you talked about some marketing plans to drive trial in 2015.
I think Dick may also have said you are not going to really increase the spending there. So -- just can you give us a little more color on kind of what the marketing plan is for 2015 in terms of how you are going to drive more trial and brand awareness?
Thank you.
Richard Thompson
For sure. I will let Scott get into the detail again, but I just want to say from my view, from the Chief’s view here, we’ve been doing a fantastic job on driving velocity, IRI and other measures are really showing that.
But we’ve just got a really good both digital and TV campaign, and is really resonating with consumers and retailers that had given us a lot of feedback as well. So, I have software marketing team, and Scott all the work that they’ve done.
So, Scott you can give some more detail.
Scott Morris
Sure. I think that we’ve talked a little bit about this when we were on the road show and it’s described also in the S1.
But we really kind of established a model that works really well for us, and from a kind of pay standpoint, we have an amount that we spend over the course of the year, most of it, the majority of its on TV. We can see a tremendous response from the TV advertising, and we know exactly when we invest in TV what the increases typically are.
It’s very weighted towards the first three quarters of the year. That’s the way we always pace it.
Q4 just doesn’t seem to have quite the impact, and its also a little bit more competition from other people advertising in the market place outside of pet food. So, TV is so anchor tenant, and we’re doing more and more in the digital area, and from a digital standpoint we actually just released the new video, one of our viral videos yesterday.
But from a digital and social standpoint we’re continuing to press. And what we found there is, it’s not just much about spending in digital and social, it’s about kind of strategy and great ideas, and that’s really what consumers really want to consume and pass along, and that’s really what we’ve been focusing on in the digital area.
So, those are the two major focal points, innovation as Richard mentioned is really kind of the core of everything we do. It’s a corner stone of the organization and what we do.
So there’s a lot of innovation coming. I know its not necessarily the marketing spend, but the innovation is obviously a key driver for increased velocity and same store sales.
Richard Thompson
And Peter, that digital video we just released today is called Dogs VS Cats. So, you go on YouTube and see that it’s -- they’ve done a great job.
Peter Benedict
All right, I’ll check it out. Thanks guys.
Richard Thompson
Thank you, Peter.
Operator
The next question comes from Bill Chappell from SunTrust.
Richard Thompson
Hi, Bill.
William Chappell
Hi. How are you?
Richard Thompson
Good.
William Chappell
Just to follow-up on the dry questions and with the understanding of the disclaimers of its small and tests and all that. But maybe a little color of kind of price points, margin and placement.
Is this going to be -- can this be something that, if it takes off it's dilutive to margins? And is it going to be placed away from your cooler or will it take up some of your existing cooler space?
Richard Thompson
I’ll let, Scott answer that, but let’s be clear. It’s called fresh bake and not dry.
So, let’s start with fresh bake, and then I’ll let Scott give us some detail.
Scott Morris
So, let me give just a little bit more detail on it. I don’t want to be the focal point because it’s definitely, its something that we’re -- again we’re testing.
We think it’s a very interesting, could be a large opportunity, but it’s not our focal point. The focal point is our fresh business which is what we’re -- obviously we want to continue to develop and build.
This has been in development for about two years. It’s something that we’ve looked at very, very closely.
As Richard said, it was really founded in a lot of consumer ideas. But one of the things we had to do was, we had to make sure that the opportunity and the interest that consumers had in it really aligned with kind of the whole brand and company ethos, what the brand was about, what we’re about to the company and the types of products that we wanted to bring to market.
So, what we’re able to do is we’re able to do something that was very, very different and very -- its kind of category changing in a way. We’re using different ingredients.
We’re using a different cooking process. We’re using very different packaging.
We’re actually even put our formula rate on the front of the pack, not the ingredients but really the formula that’s right in front of the pack. It looks and smells different.
It’s a different feeding experience, and we’ve gotten great results from consumers. So, when it goes into test, it will be placed adjacent to our fresh product, right in -- right next to the fridge in one of our -- some of our retail partners, and we’re going to monitor the test.
Now up front right now again being in a testing situation we don’t know the exact margins. The margins are going to be very low on it early on, and we’ll have to establish what the margins will be when we end up going to market on a full basis, and we’ll give kind of really detailed and extensive information on that when we -- when and if we do decide to make that decision in the future.
From a price point standpoint it is very much inline from a cost per pound, and also a cost per feeding standpoint of Freshpet or the very -- what's considered ultra premium products across the market place. So, you’ll see it coming to market in the month of April basically, and once its in market we can probably talk a little bit more about it too, but we’re kind of a little bit in front of it here.
William Chappell
Got it. And then -- and I appreciate the color.
As you look at kind of the cooler count for this year and the expansion. I imagine by now, you have pretty good visibility of where each cooler is going to go.
I mean, can you give us some more color there in terms of mass versus grocery or higher velocity versus lower velocity, and also maybe any new customers you expect to see out of that mix next year?
Richard Thompson
Yes, Bill we’ve got -- we’re very excited about where we are with our customers and the moment we have in all the areas, in new products, in sales our velocity which, again as I have said it before, but I’m very excited about the velocity where we’re headed here. The store count is obviously growing, but the main focus is obviously velocity, velocity, velocity.
But Scott, what don’t you -- you can talk about the storage where they’re going.
Scott Morris
Yes, sure. So, I think as we had anticipated the way it looks like it’s going to come in this year it’ll be heavier development in grocery and mass partners.
In addition, as you guys are well aware we do have visibility out several months, but we also don’t exactly know what's going to develop over the next kind of 30, 60 and 90 days, and that’s kind of why we gave a guidance where this is what we know versus what we think. Now, over the 30, and 60, 90 days that we’re going to kind of see, there could be some significant opportunities to come in, but we don’t know those yet and we didn’t want to put in our number that we may be incorrect on it.
Richard Thompson
Yes, and I just want to be very clear, Bill. We’re very confident, highly confident of our numbers this year for especially the velocity and the sales that we have this year.
So, the store count is important for sure, but the velocity is -- and sales are what our top priority are. So we’re very confident that we’re going to be where we need to be by the end of the year.
And we’ve got some new retailers that were not in right now that we’re having serious discussion with that we’re very excited about, that unfortunately until we’re actually in I don’t want to be able to use their names, but we’ve got some new guys that we’re not in right now that we’re excited about getting into here shortly.
William Chappell
That’s great. I’ll turn it over.
Thanks so much.
Richard Thompson
Okay. Thank you.
Operator
The next question comes from Scott Van Winkle from Canaccord Genuity.
Richard Thompson
Hi, Scott.
Scott Van Winkle
Hi, how are you?
Richard Thompson
Thanks for coming in. Good, good.
We’re doing great.
Scott Van Winkle
So, to follow-up on that confidence about the velocity gains for 2015, is that confidence driven more or less by innovation versus kind of marketing pull-through and success in the marketing side? Or what’s the component’s of the confidence in velocity gains?
Richard Thompson
Yes. Scott, go ahead.
Scott Morris
Yes, when we first -- and you can see this and -- whether it’s an IRI or Nielson. But when we -- we start to see it kind of towards the end of last year.
From a marketing standpoint we started kind of gaining some momentum in the back half and into January and February, and again you see this is in IRI or Nielson, there have been some reports that have been put out on it. And that was typically or primarily driven from really our marketing spend, our TV and some of the digital work that we’ve been doing.
Most recently we started to see the new products start to go into broader distribution, and we expect them to contribute even more kind of through the middle of the year.
Scott Van Winkle
And when we think about new products, like Shreds coming out, I should probably know this, but is it the same kind of number of servings per package? Does it change anything about, how many times the customer returns to the store buying more volume upfront?
Scott Morris
No, it’s pretty consistent with the other pack side, doesn’t like that. So it’s in a -- right now that’s only 1.75 pound, it’s off to a tremendous start.
We could not be happier with the start they had on that product, and obviously there’s a long road to go and a lot we can do with that. It really becomes an innovation platform, that product becomes an innovation platform where we can do many, many different things with it.
Richard Thompson
Yes, and we’ve already had a lot of our customers and consumers ask us for larger pack size in that. So, we’re not going to do that quite yet, but we’ll certainly -- we’ll be looking at that because of the tremendous response we got from this product.
And I got to tell you, my dog eats it, and not only does my dog eat it, but I eat it once in a while. It’s so good.
Scott Van Winkle
Great. And then last, the guidance for share-based comp, I want to make sure I wrote it down right.
It sounded a little higher than I expected. Can you add a little bit to the commentary on that?
You talked about the revaluation.
Richard Thompson
Yes, Dick.
Dick Kassar
Yes, when we first started the process and preparing models for the IPO. We had a range of pricing, and as it turned out, because of the successful IPO that pricing moved up several dollars and that just affected the math for the options that were awarded.
So, that’s really the change, and then we go back to normalcy, post 2016.
Scott Van Winkle
Okay. So, no change in the number of shares, it’s just the price embedded in the calculation?
Dick Kassar
Absolutely, and it’s obviously non-cash.
Scott Van Winkle
Great. Thank you very much.
Richard Thompson
You are welcome. Thanks for calling in.
Operator
[Operator Instructions] The next question comes from Robert Moskow from Credit Suisse.
Richard Thompson
Rob, thanks for calling.
Robert Moskow
Yes. Sure.
Thank you. So, Dick, can you give the number one more time on share-based comp?
I had forecasted $4.5 million and is it over $5 million? I didn't get the number.
Dick Kassar
Yes, we have -- in 2015, its $7.5 million, 2016, $8.2 million and thereafter approximately $3.5 million.
Robert Moskow
And on a fundamental basis, if you go back to your original assumptions for EBITDA, like fundamental EBITDA for 2015, does that mean that you’re coming in a little bit higher than what you thought originally at the time of the IPO? Were you, or not?
Dick Kassar
Well, from an EBITDA perspective we did not include stock option expense as a cash item.
Robert Moskow
That's right. So that's completely excluded.
So, the guidance here though, for then -- then for adjusted EBITDA, it is a little bit below what I had expected. And I just want to know, is it below your own internal expectations?
Dick Kassar
No, basically we gave a range of sales from $112 million to $114.5 million. And we expected to be around $17.4 million in our projections, and so basically it’s in the range -- and maybe it’s, I just gave the earnings associated with each tail of the range.
Robert Moskow
Okay. Okay, so it's just about in the range, because your range is $16 million to $17.5 million, right?
…
Dick Kassar
Right.
Robert Moskow
So, it's not at the mid-point, but …
Dick Kassar
Right now, with the way the velocity is going now that -- if we come in at a $114.5 million we’ll achieve what we basically described.
Richard Thompson
Yes, and Rob I just -- as leader of the group, I just want to be sure that we’re being conservative -- we’re not ultra conservative, but we’re being conservative and that we do what we say we’re going to do, and it’s always nice at the day to be able to more than what you say you’re going to do, but we like to put something out there that we know that this group with the knowledge we have can make it happen.
Robert Moskow
Okay. That’s good to know, and I think you hit the velocity message over the head pretty damn hard.
So, I’m going to get off the call. Thank you.
Richard Thompson
Thank you, Rob.
Operator
The next question comes from Mark Astrachan from Stifel.
Mark Astrachan
Hi, good afternoon guys.
Richard Thompson
Hi, Mark.
Mark Astrachan
How are you?
Richard Thompson
Good.
Mark Astrachan
I just wanted to follow-up just on the last question first, so you’re relative to what you had originally said, in terms of at the high end of the sales range, gross margin, SG&A expense wise, are either of those coming in slightly higher or lower, I guess the case may be been expected, if you ask some what’s specifically there?
Richard Thompson
Well, during the last call we talked about some deep crises that we kind of experienced in the fourth quarter and again in the first quarter. As you know beef prices have been getting high not just for human consumption but also for pet consumption.
So, we put a price increase together to, for and it will be effective in April. So, it affected our first quarter margin, and we expect by the end of the year to gradually build our margin towards 52%.
Mark Astrachan
Okay. So, 52% for the full year or are you saying that for 4Q?
Richard Thompson
We’ll build it towards 52% by year end. We’re kind of around 49% right now and by year end we’ll be up to 52%.
Mark Astrachan
Got it, okay. And then secondly, just a bit of a different topic.
What is your market share -- what's your estimated market share at year-end in the stores that you’re available in?
Richard Thompson
Scott.
Scott Morris
I’m sorry. I missed the -- the very beginning of it, on market share?
Mark Astrachan
Yes, market share in the stores that you’re available?
Scott Morris
Yes, so we just crossed a little over 8% in February on each share of dry and wet dog in the stores that we are in, in February.
Richard Thompson
As an average.
Mark Astrachan
As an average, okay. And you had said, I think in the S1, as I remember 6% to 10% -- since it seems like you’re emphasizing 6% of the road show.
So it sounds like it's improving a bit. I guess, to what do you attribute those especially and coming out of 4Q where the advertising spend is a little bit lighter?
Scott Morris
Well, I think we’re on a pace really in, like those numbers are actually kind of June, July number. So, really through the back of the year we continue to see.
When you’re growing at the rates that we’re growing at, we’re seeing 37% kind of increase on our top line basis last year, and the category is growing at just a couple of points. We’re able to pick up some really nice share through the back of the year, and really we’re well positioned into Q1 and kind of came into Q1 really nicely.
So we’re really feeling -- we feel great about that. So its not, the marketing spend definitely has a contribution, but once the marketing is out there it typically kind of carries us through.
Mark Astrachan
Got it. Okay.
And hence the comments about not needing to increase what you're doing from an advertising spend standpoint, but any additional efficiencies, digital I guess?
Richard Thompson
Yes, we’ve been really happy with the results. I mean, the results we got in kind of our Q4 digital work was tremendous and we’re really excited about that.
Mark Astrachan
Perfect. Okay, thank you guys and good luck.
Richard Thompson
Thanks a lot. I appreciate it.
End of Q&A
Operator
I’m showing no further questions. I’d now like to turn the call back over to management for closing remarks.
Richard Thompson
Okay. Thank you very much everybody for taking the time this evening to be on the call.
But I just want to say one more time that, we’re very excited where we ended up in 2014. We’re very excited and feel like we have the kind of wind in our back in 2015.
As we move forward into 2015, we’ve got a lot of new products that we’re going to be testing this year. Remember, we’ve got a lot of cash in the bank.
We have no debt. The construction over in Pennsylvania with our Phase 2 is going extremely well, we’re on time and on budget with that project over there.
So, we’re just doing really well. We were highly confident that we’ll do 30 plus percent this year in 2015.
So, as we move forward, I look forward to talking to you all again in the near future, because obviously sometime in May we’ll be having our next call. So, have a nice evening and talk to you soon.
Don’t forget to get your Freshpet on the way home. Good night.
Operator
Ladies and gentlemen, that does conclude the conference for today. Again thank you for your participation.
You may all disconnect. Have a good day.