Celsius Holdings Reports Third Quarter 2024 Financial Results
Quarterly results reflect the impact of supply chain optimization by company’s largest distributor
Growth of sugar-free energy category propels YTD revenue over
Co-packer acquisition unlocks innovation and manufacturing capabilities
Summary Financials |
3Q 2024 |
3Q 2023 |
Change |
YTD 2024 |
YTD 2023 |
Change |
(Millions except for
|
||||||
Revenue |
|
|
(31)% |
|
|
5% |
|
|
|
(33)% |
|
|
4% |
International |
|
|
37% |
|
|
36% |
Gross Margin |
46.0% |
50.4% |
-440 BPS |
50.2% |
48.1% |
+210 BPS |
Net Income |
|
|
(92)% |
|
|
(7)% |
Net Income att. to Common Shareholders |
|
|
(101)% |
|
|
(8)% |
Diluted EPS |
|
|
(100)% |
|
|
(8)% |
Adjusted EBITDA* |
|
|
(96)% |
|
|
(16)% |
*The company reports financial results in accordance with generally accepted accounting principles in |
FINANCIAL HIGHLIGHTS FOR THE THIRD QUARTER OF 2024
For the three months ended
International sales of
For the three months ended
Diluted earnings per share for the third quarter was
YEAR-TO-DATE FINANCIAL HIGHLIGHTS 2024
Year-to-date revenue for the nine months ended
Year-to-date gross profit increased 10% to
BUSINESS OPERATIONS AND COMPANY HIGHLIGHTS
Share Growth
Celsius’ energy drink category dollar share in MULO Plus with Convenience in the last-four-week period ended
Alternative Growth Drivers
Sales to Costco in the third quarter of 2024 increased 15%; however, sales to Sam’s club and BJs were negatively affected due to the timing of promotions and innovation loading in the year-ago period. Total club channel sales decreased 4% to
Celsius sales to Amazon increased 21% year over year to approximately
Approximately 12.3% of Celsius’ total
Innovation and Marketing
In October, Celsius introduced two new flavors in the CELSIUS ESSENTIALS line at NACS Show 2024, including Watermelon Ice and Grape Slush, and revealed plans for two new flavors in each of the CELSIUS Vibe and core product lines to come in the first half of 2025.
Organizational Excellence
Celsius acquired Big Beverages Contract Manufacturing (“Big Beverages”) in November. The strategic transaction provides Celsius with a 170,000-square-foot, modern manufacturing and warehouse facility that is expected to provide greater supply chain control, quicker innovation cycles and greater production flexibility. The facility will continue to be principally dedicated to the manufacture of Celsius products and provides the option to add capacity as the business scales and grows.
International Expansion
Sales of Celsius in
Third Quarter 2024 Earnings Webcast
Management will host a webcast at
1 |
Circana Total US MULO+ w/C L13W ended 9/29/24, RTD Energy |
2 |
Circana Total US MULO+ w/C L4W ended 10/6/24, RTD Energy |
3 |
Circana Total US MULO+ w/C L13W ended 9/29/24, RTD Energy |
4 |
Stackline, Total US L13W ended 10/5/24, Energy Drinks |
About
Forward-Looking Statements
This press release contains statements that are not historical facts and are considered forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements contain projections of Celsius Holdings’ future results of operations or financial position, or state other forward-looking information. You can identify these statements by the use of words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “should,” “will,” “would,” “could,” “project,” “plan,” “potential,” “designed,” “seek,” “target,” and variations of these terms, the negatives of such terms and similar expressions. You should not rely on forward-looking statements because Celsius Holdings’ actual results may differ materially from those indicated by forward-looking statements as a result of a number of important factors. These factors include but are not limited to: our ability to realize the benefits anticipated from acquisitions, such as the acquisition of Big Beverages, our ability to successfully manage and integrate the operations, internal controls, procedures, financial reporting and accounting systems of acquisitions, and other factors related to the operational challenges and risks of acquisitions, including (i) increased costs, indebtedness, contractual obligations and/or other liabilities; (ii) the expense of integrating acquired businesses; (iii) the ability to retain or hire the personnel required for the successful operation of the acquired business and expanded business operations, in general; (iv) the ability to retain the business relationships of the acquired businesses; (v) diversion of management’s attention; and (vi) the availability of funding sufficient to meet increased capital needs, among others; the strategic investment by and long term partnership with PepsiCo, Inc.; management’s plans and objectives for international expansion and future operations globally; general economic and business conditions; our business strategy for expanding our presence in our industry; our expectations of revenue; operating costs and profitability; our expectations regarding our strategy and investments; our expectations regarding our business, including market opportunity, consumer demand and our competitive advantage; anticipated trends in our financial condition and results of operation; the impact of competition and technology change; existing and future regulations affecting our business; the Company’s ability to satisfy, in a timely manner, all
|
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands, except par value) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
903,748 |
|
|
$ |
755,981 |
|
Accounts receivable-net1 |
|
208,774 |
|
|
|
183,703 |
|
Note receivable-current-net |
|
1,025 |
|
|
|
2,318 |
|
Inventories-net |
|
197,572 |
|
|
|
229,275 |
|
Deferred other costs-current2 |
|
14,124 |
|
|
|
14,124 |
|
Prepaid expenses and other current assets |
|
38,227 |
|
|
|
19,503 |
|
Total current assets |
|
1,363,470 |
|
|
|
1,204,904 |
|
|
|
|
|
||||
Property and equipment-net |
|
38,370 |
|
|
|
24,868 |
|
Deferred tax assets |
|
24,186 |
|
|
|
29,518 |
|
Right of use assets-operating leases |
|
5,506 |
|
|
|
1,957 |
|
Right of use assets-finance leases |
|
214 |
|
|
|
208 |
|
Deferred other costs-non-current2 |
|
237,746 |
|
|
|
248,338 |
|
Intangibles-net |
|
11,877 |
|
|
|
12,139 |
|
|
|
14,360 |
|
|
|
14,173 |
|
Other long-term assets |
|
8,594 |
|
|
|
291 |
|
Total Assets |
$ |
1,704,323 |
|
|
$ |
1,536,396 |
|
|
|
|
|
||||
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable3 |
$ |
30,938 |
|
|
$ |
42,840 |
|
Accrued expenses4 |
|
73,024 |
|
|
|
62,120 |
|
Income taxes payable |
|
739 |
|
|
|
50,424 |
|
Accrued promotional allowance5 |
|
158,810 |
|
|
|
99,787 |
|
Lease liability operating-current |
|
1,358 |
|
|
|
980 |
|
Lease liability finance-current |
|
99 |
|
|
|
59 |
|
Deferred revenue-current2 |
|
9,513 |
|
|
|
9,513 |
|
Other current liabilities |
|
14,979 |
|
|
|
10,890 |
|
Total current liabilities |
|
289,460 |
|
|
|
276,613 |
|
|
|
|
|
||||
Lease liability operating-non-current |
|
4,193 |
|
|
|
955 |
|
Lease liability finance-non-current |
|
189 |
|
|
|
193 |
|
Deferred tax liabilities |
|
2,275 |
|
|
|
2,880 |
|
Deferred revenue-non-current2 |
|
160,092 |
|
|
|
167,227 |
|
Total Liabilities |
|
456,209 |
|
|
|
447,868 |
|
|
|
|
|
||||
Commitment and contingencies (Note 16) |
|
|
|
||||
|
|
|
|
||||
Mezzanine Equity2: |
|
|
|
||||
Series A convertible preferred shares, |
|
824,488 |
|
|
|
824,488 |
|
|
|
|
|
||||
Stockholders’ Equity: |
|
|
|
||||
Common stock, |
|
79 |
|
|
|
77 |
|
Additional paid-in capital |
|
292,576 |
|
|
|
276,717 |
|
Accumulated other comprehensive loss |
|
(338 |
) |
|
|
(701 |
) |
Retained earnings (accumulated deficit) |
|
131,309 |
|
|
|
(12,053 |
) |
Total Stockholders’ Equity |
|
423,626 |
|
|
|
264,040 |
|
Total Liabilities, Mezzanine Equity and Stockholders’ Equity |
$ |
1,704,323 |
|
|
$ |
1,536,396 |
|
[1] Includes |
[2] Amounts in this line item are associated with a related party for all periods presented. |
[3] Includes |
[4] Includes no balance due to a related party as of |
[5] Includes |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
For the Three Months Ended |
|
For the Nine Months Ended |
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue1 |
$ |
265,748 |
|
|
$ |
384,757 |
|
|
$ |
1,023,433 |
|
|
$ |
970,579 |
|
Cost of revenue |
|
143,519 |
|
|
|
190,675 |
|
|
|
509,899 |
|
|
|
503,685 |
|
Gross profit |
|
122,229 |
|
|
|
194,082 |
|
|
|
513,534 |
|
|
|
466,894 |
|
Selling, general and administrative expenses2 |
|
125,443 |
|
|
|
96,385 |
|
|
|
339,310 |
|
|
|
259,471 |
|
(Loss) income from operations |
|
(3,214 |
) |
|
|
97,697 |
|
|
|
174,224 |
|
|
|
207,423 |
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest income on note receivable |
|
— |
|
|
|
28 |
|
|
|
28 |
|
|
|
101 |
|
Interest income-net |
|
11,112 |
|
|
|
7,197 |
|
|
|
31,371 |
|
|
|
17,666 |
|
Foreign exchange gain (loss) |
|
277 |
|
|
|
(177 |
) |
|
|
(356 |
) |
|
|
(1,226 |
) |
Total other income |
|
11,389 |
|
|
|
7,048 |
|
|
|
31,043 |
|
|
|
16,541 |
|
|
|
|
|
|
|
|
|
||||||||
Net income before provision for income taxes |
|
8,175 |
|
|
|
104,745 |
|
|
|
205,267 |
|
|
|
223,964 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
(1,819 |
) |
|
|
(20,796 |
) |
|
|
(41,317 |
) |
|
|
(47,279 |
) |
Net income |
$ |
6,356 |
|
|
$ |
83,949 |
|
|
$ |
163,950 |
|
|
$ |
176,685 |
|
|
|
|
|
|
|
|
|
||||||||
Dividends on Series A convertible preferred stock3 |
|
(6,913 |
) |
|
|
(6,875 |
) |
|
|
(20,588 |
) |
|
|
(20,512 |
) |
Income allocated to participating preferred stock3 |
|
— |
|
|
|
(6,702 |
) |
|
|
(12,357 |
) |
|
|
(13,605 |
) |
Net (loss) income attributable to common
|
$ |
(557 |
) |
|
$ |
70,372 |
|
|
$ |
131,005 |
|
|
$ |
142,568 |
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive income (loss): |
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments, net of income tax |
|
2,025 |
|
|
|
(664 |
) |
|
|
363 |
|
|
|
(660 |
) |
Comprehensive income |
$ |
1,468 |
|
|
$ |
69,708 |
|
|
$ |
131,368 |
|
|
$ |
141,908 |
|
|
|
|
|
|
|
|
|
||||||||
*(Loss) earnings per share4: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.00 |
) |
|
$ |
0.30 |
|
|
$ |
0.56 |
|
|
$ |
0.62 |
|
Diluted |
$ |
(0.00 |
) |
|
$ |
0.30 |
|
|
$ |
0.55 |
|
|
$ |
0.60 |
|
*Please refer to Note 3 in the Company’s Quarterly Report on Form 10-Q for the period ended |
[1] Includes |
[2] Includes |
[3] Amounts in this line item are associated with a related party for all periods presented. |
[4] Forward Stock Split - The accompanying consolidated financial statements and notes thereto have been retrospectively adjusted to reflect the three-for-one stock split that became effective on |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
Reconciliation of GAAP net income to non-GAAP adjusted EBITDA and Adjusted EBITDA Margin |
|||||||||||||||
|
Three months ended
|
|
Nine months ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net income (GAAP measure) |
$ |
6,356 |
|
|
$ |
83,949 |
|
|
$ |
163,950 |
|
|
$ |
176,685 |
|
Add back/(Deduct): |
|
|
|
|
|
|
|
||||||||
Net interest income |
|
(11,112 |
) |
|
|
(7,225 |
) |
|
|
(31,399 |
) |
|
|
(17,767 |
) |
Provision for income taxes |
|
1,819 |
|
|
|
20,796 |
|
|
|
41,317 |
|
|
|
47,279 |
|
Depreciation and amortization expense |
|
2,241 |
|
|
|
875 |
|
|
|
4,888 |
|
|
|
2,121 |
|
Non-GAAP EBITDA |
|
(696 |
) |
|
|
98,395 |
|
|
|
178,756 |
|
|
|
208,318 |
|
Stock-based compensation1 |
|
5,377 |
|
|
|
4,979 |
|
|
|
13,685 |
|
|
|
16,221 |
|
Foreign exchange |
|
(277 |
) |
|
|
177 |
|
|
|
356 |
|
|
|
1,226 |
|
Distributor Termination2 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,241 |
) |
Legal Settlement Costs3 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,900 |
|
Non-GAAP Adjusted EBITDA |
$ |
4,404 |
|
|
$ |
103,551 |
|
|
$ |
192,797 |
|
|
$ |
230,424 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP Adjusted EBITDA Margin |
|
1.7 |
% |
|
|
26.9 |
% |
|
|
18.8 |
% |
|
|
23.7 |
% |
1 |
Selling, general and administrative expenses related to employee non-cash stock-based compensation expense. Stock-based compensation expense consists of non-cash charges for the estimated fair value of unvested restricted share unit and stock option awards granted to employees and directors. The Company believes that the exclusion provides a more accurate comparison of operating results and is useful to investors to understand the impact that stock-based compensation expense has on its operating results. |
2 |
2023 distributor termination represents reversals of accrued termination payments. The unused funds designated for termination expense payments to legacy distributors were reimbursed to Pepsi for the quarter ended |
3 |
2023 Legal class action settlement pertained to the McCallion vs |
USE OF NON-GAAP MEASURES
Celsius defines Adjusted EBITDA as net income before net interest income, income tax expense (benefit), and depreciation and amortization expense, further adjusted by excluding stock-based compensation expense, foreign exchange gains or losses, distributor termination fees and legal settlement costs. Adjusted EBITDA Margin is the ratio between the company’s Adjusted EBITDA and net revenue, expressed as a percentage. Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP financial measures.
Celsius uses Adjusted EBITDA and Adjusted EBITDA Margin for operational and financial decision-making and believes these measures are useful in evaluating its performance because they eliminate certain items that management does not consider indicators of Celsius’ operating performance. Adjusted EBITDA and Adjusted EBITDA Margin may also be used by many of Celsius’ investors, securities analysts, and other interested parties in evaluating its operational and financial performance across reporting periods. Celsius believes that the presentation of Adjusted EBITDA and Adjusted EBITDA Margin provides useful information to investors by allowing an understanding of measures that it uses internally for operational decision-making, budgeting and assessing operating performance.
Adjusted EBITDA and Adjusted EBITDA Margin are not recognized terms under GAAP and should not be considered as a substitute for net income or any other financial measure presented in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of Celsius’ results as reported under GAAP. Celsius strongly encourages investors to review its financial statements and publicly filed reports in their entirety and not to rely on any single financial measure.
Because non-GAAP financial measures are not standardized, Adjusted EBITDA and EBITDA Margin, as defined by Celsius, may not be comparable to similarly titled measures reported by other companies. It therefore may not be possible to compare Celsius’ use of these non-GAAP financial measures with those used by other companies.
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106047853/en/
Investors: investorrelations@celsius.com
Press: press@celsius.com
Source: