Celsius Holdings Reports Fourth Quarter and Full-Year 2024 Financial Results
Full-year 2024 revenue of
Announced agreement to acquire Alani Nu, creating a leading better-for-you, functional lifestyle platform; combines two growing, scaled energy brands with clear category tailwinds
Summary of Fourth Quarter and Full-Year 2024 Financial Results
Summary Financials |
4Q 2024 |
4Q 2023 |
Change |
FY 2024 |
FY 2023 |
Change |
(Millions except for percentages and EPS) |
||||||
Revenue |
|
|
(4)% |
|
|
3% |
|
|
|
(6)% |
|
|
1% |
International |
|
|
39% |
|
|
37% |
Gross Margin |
50.2% |
47.8% |
+240 BPS |
50.2% |
48.0% |
+220 BPS |
Net Income |
|
|
(138)% |
|
|
(36)% |
Net Income att. to Common Shareholders |
|
|
(166)% |
|
|
(41)% |
Diluted EPS |
|
|
(165)% |
|
|
(42)% |
Adjusted Diluted EPS* |
|
|
(18)% |
|
|
(10)% |
Adjusted EBITDA* |
|
|
(4)% |
|
|
(13)% |
*The company reports financial results in accordance with generally accepted accounting principles in |
_____________ |
1 Circana Total US MULO+ w/C Calendar year ended 12/29/24, RTD Energy |
FINANCIAL AND MARKET HIGHLIGHTS FOR THE FOURTH QUARTER OF 2024
For the three months ended
Fourth quarter international sales of
For the three months ended
Selling, general and administrative expenses for the three months ended
Diluted earnings per share for the fourth quarter was
Retail Performance
Retail sales of Celsius in total
FINANCIAL AND MARKET HIGHLIGHTS FOR FULL-YEAR 2024
Revenue for the 12 months ended
Gross profit increased 7% to
Diluted earnings per share for the year ended
Retail Performance
Retail sales of Celsius in total
_____________ |
2 Circana Total US MULO+ w/C L13W ended 12/29/24, RTD Energy |
3 Circana Total US MULO+ w/C L13W ended 12/29/24, RTD Energy |
4 Circana Total US MULO+ w/C Calendar year ended 12/29/24, RTD Energy |
5 Circana Total US MULO+ w/C Calendar year ended 12/29/24, RTD Energy |
Acquisition of Alani Nu
The Company also announced today that it has entered into a definitive agreement to acquire
Fourth Quarter and Full-Year 2024 Earnings Webcast
Management will host a webcast today,
About
Forward-Looking Statements
This press release contains statements by
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
(In thousands, except par value) |
|||||||
(Unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
890,190 |
|
|
$ |
755,981 |
|
Accounts receivable-net1 |
|
270,342 |
|
|
|
183,703 |
|
Note receivable-net |
|
— |
|
|
|
2,318 |
|
Inventories-net |
|
131,165 |
|
|
|
229,275 |
|
Deferred other costs-current2 |
|
14,124 |
|
|
|
14,124 |
|
Prepaid expenses and other current assets |
|
18,759 |
|
|
|
19,503 |
|
Total current assets |
|
1,324,580 |
|
|
|
1,204,904 |
|
|
|
|
|
||||
Property, plant and equipment-net |
|
55,602 |
|
|
|
24,868 |
|
Right of use assets-operating leases |
|
21,606 |
|
|
|
1,957 |
|
Right of use assets-finance leases-net |
|
230 |
|
|
|
208 |
|
Intangibles-net |
|
12,213 |
|
|
|
12,139 |
|
|
|
71,582 |
|
|
|
14,173 |
|
Deferred other costs-non-current2 |
|
234,215 |
|
|
|
248,338 |
|
Deferred tax assets |
|
38,699 |
|
|
|
29,518 |
|
Other long-term assets |
|
8,154 |
|
|
|
291 |
|
Total Assets |
$ |
1,766,881 |
|
|
$ |
1,536,396 |
|
|
|
|
|
||||
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable3 |
$ |
41,287 |
|
|
$ |
42,840 |
|
Accrued expenses4 |
|
148,780 |
|
|
|
62,120 |
|
Income taxes payable |
|
10,834 |
|
|
|
50,424 |
|
Accrued promotional allowance5 |
|
135,948 |
|
|
|
99,787 |
|
Lease liability operating leases |
|
3,265 |
|
|
|
980 |
|
Lease liability finance leases |
|
100 |
|
|
|
59 |
|
Deferred revenue2 |
|
9,513 |
|
|
|
9,513 |
|
Other current liabilities |
|
15,808 |
|
|
|
10,890 |
|
Total current liabilities |
|
365,535 |
|
|
|
276,613 |
|
|
|
|
|
||||
Lease liability operating leases |
|
16,674 |
|
|
|
955 |
|
Lease liability finance leases |
|
211 |
|
|
|
193 |
|
Deferred tax liability |
|
2,330 |
|
|
|
2,880 |
|
Deferred revenue2 |
|
157,714 |
|
|
|
167,227 |
|
Total Liabilities |
|
542,464 |
|
|
|
447,868 |
|
|
|
|
|
||||
Commitment and contingencies (Note 15) |
|
|
|
||||
|
|
|
|
||||
Mezzanine Equity2: |
|
|
|
||||
Series A convertible preferred shares, |
|
824,488 |
|
|
|
824,488 |
|
|
|
|
|
||||
Stockholders’ Equity: |
|
|
|
||||
Common stock, |
|
79 |
|
|
|
77 |
|
Additional paid-in capital |
|
297,579 |
|
|
|
276,717 |
|
Accumulated other comprehensive loss |
|
(3,250 |
) |
|
|
(701 |
) |
Retained earnings (accumulated deficit) |
|
105,521 |
|
|
|
(12,053 |
) |
Total Stockholders’ Equity |
|
399,929 |
|
|
|
264,040 |
|
Total Liabilities, Mezzanine Equity and Stockholders’ Equity |
$ |
1,766,881 |
|
|
$ |
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 |
[5] Includes |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
For the Three Months Ended |
|
For the Twelve Months Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Revenue1 |
$ |
332,197 |
|
|
$ |
347,435 |
|
|
$ |
1,355,630 |
|
|
$ |
1,318,014 |
|
Cost of revenue |
|
165,524 |
|
|
|
181,190 |
|
|
|
675,423 |
|
|
|
684,875 |
|
Gross profit |
|
166,673 |
|
|
|
166,245 |
|
|
|
680,207 |
|
|
|
633,139 |
|
Selling, general and administrative expenses2 |
|
185,169 |
|
|
|
107,302 |
|
|
|
524,479 |
|
|
|
366,773 |
|
(Loss) income from operations |
|
(18,496 |
) |
|
|
58,943 |
|
|
|
155,728 |
|
|
|
266,366 |
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest income on note receivable |
|
(28 |
) |
|
|
8,835 |
|
|
|
— |
|
|
|
128 |
|
Interest income-net |
|
7,892 |
|
|
|
27 |
|
|
|
39,263 |
|
|
|
26,501 |
|
Foreign exchange loss |
|
(1,378 |
) |
|
|
(20 |
) |
|
|
(1,734 |
) |
|
|
(1,246 |
) |
Other income |
|
1,793 |
|
|
|
— |
|
|
|
1,793 |
|
|
|
— |
|
Total other income |
|
8,279 |
|
|
|
8,842 |
|
|
|
39,322 |
|
|
|
25,383 |
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income before provision for income taxes |
|
(10,217 |
) |
|
|
67,785 |
|
|
|
195,050 |
|
|
|
291,749 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
(8,659 |
) |
|
|
(17,669 |
) |
|
|
(49,976 |
) |
|
|
(64,948 |
) |
Net (loss) income |
$ |
(18,876 |
) |
|
$ |
50,116 |
|
|
$ |
145,074 |
|
|
$ |
226,801 |
|
|
|
|
|
|
|
|
|
||||||||
Dividends on Series A convertible preferred stock3 |
|
(6,912 |
) |
|
|
(6,950 |
) |
|
|
(27,500 |
) |
|
|
(27,462 |
) |
Income allocated to participating preferred stock3 |
|
— |
|
|
|
(4,085 |
) |
|
|
(10,117 |
) |
|
|
(17,348 |
) |
Net (loss) income attributable to common stockholders |
$ |
(25,788 |
) |
|
$ |
39,081 |
|
|
$ |
107,457 |
|
|
$ |
181,991 |
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive (loss) income: |
|
|
|
|
|
|
|
||||||||
Foreign currency translation (loss) gain, net of income tax |
|
(2,912 |
) |
|
|
1,840 |
|
|
|
(2,549 |
) |
|
|
1,180 |
|
Comprehensive (loss) income |
$ |
(28,700 |
) |
|
$ |
40,921 |
|
|
$ |
104,908 |
|
|
$ |
183,171 |
|
|
|
|
|
|
|
|
|
||||||||
*(Loss) earnings per share4: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
(0.10 |
) |
|
$ |
0.17 |
|
|
$ |
0.46 |
|
|
$ |
0.79 |
|
Diluted |
$ |
(0.11 |
) |
|
$ |
0.17 |
|
|
$ |
0.45 |
|
|
$ |
0.77 |
|
*Please refer to Note 3 in the Company’s Annual Report on Form 10-K 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
|
|
Twelve months ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Net (loss) income (GAAP measure) |
$ |
(18,876 |
) |
|
$ |
50,116 |
|
|
$ |
145,074 |
|
|
$ |
226,801 |
|
Add back/(Deduct): |
|
|
|
|
|
|
|
||||||||
Net interest income |
|
(7,864 |
) |
|
|
(8,862 |
) |
|
|
(39,263 |
) |
|
|
(26,629 |
) |
Provision for income taxes |
|
8,659 |
|
|
|
17,669 |
|
|
|
49,976 |
|
|
|
64,948 |
|
Depreciation and amortization expense |
|
2,385 |
|
|
|
1,105 |
|
|
|
7,274 |
|
|
|
3,226 |
|
Non-GAAP EBITDA |
|
(15,696 |
) |
|
|
60,028 |
|
|
|
163,061 |
|
|
|
268,346 |
|
Stock-based compensation1 |
|
5,905 |
|
|
|
5,005 |
|
|
|
19,591 |
|
|
|
21,226 |
|
Foreign exchange |
|
1,378 |
|
|
|
20 |
|
|
|
1,734 |
|
|
|
1,246 |
|
Distributor Termination2 |
|
— |
|
|
|
126 |
|
|
|
— |
|
|
|
(3,115 |
) |
Legal Settlement Costs3 |
|
54,005 |
|
|
|
— |
|
|
|
54,005 |
|
|
|
7,900 |
|
Reorganization Costs4 |
|
5,965 |
|
|
|
— |
|
|
|
5,965 |
|
|
|
— |
|
Acquisition Costs5 |
|
2,008 |
|
|
|
— |
|
|
|
2,008 |
|
|
|
— |
|
Penalties6 |
|
9,350 |
|
|
|
— |
|
|
|
9,350 |
|
|
|
— |
|
Non-GAAP Adjusted EBITDA |
$ |
62,915 |
|
|
$ |
65,179 |
|
|
$ |
255,714 |
|
|
$ |
295,603 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP Adjusted EBITDA Margin |
|
18.9 |
% |
|
|
18.8 |
% |
|
|
18.9 |
% |
|
|
22.4 |
% |
Reconciliation of GAAP diluted Earnings per share to non-GAAP Adjusted diluted Earnings per share |
|||||||||||||
|
|
|
|
||||||||||
|
Three months ended
|
|
Twelve months ended
|
||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||
Diluted (loss) earnings per share (GAAP measure) |
$ |
(0.11 |
) |
|
$ |
0.17 |
|
$ |
0.45 |
|
$ |
0.77 |
|
Add back/(Deduct) 7: |
|
|
|
|
|
|
|
||||||
Distributor Termination2 |
|
— |
|
|
|
— |
|
|
— |
|
$ |
(0.01 |
) |
Legal Settlement Costs3 |
$ |
0.16 |
|
|
|
— |
|
$ |
0.16 |
|
$ |
0.02 |
|
Reorganization Costs4 |
$ |
0.05 |
|
|
|
— |
|
$ |
0.05 |
|
$ |
— |
|
Acquisition Costs5 |
$ |
0.01 |
|
|
|
— |
|
$ |
0.01 |
|
$ |
— |
|
Penalties6 |
$ |
0.03 |
|
|
|
— |
|
$ |
0.03 |
|
$ |
— |
|
Non-GAAP diluted earnings per share |
$ |
0.14 |
|
|
$ |
0.17 |
|
$ |
0.70 |
|
$ |
0.78 |
|
_____________ |
1Selling, 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. |
2Distributor 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 2024 accrued expense for estimated liability in connection with an ongoing litigation during the quarter ended |
4 Reorganization costs represent international re-alignment costs incurred during the quarter ended |
5 Acquisition costs include fees for Professional services received during the fourth quarter ended |
6 Accrued expense in the quarter ended |
7 Add backs and deductions are net of their respective impacts from tax and reallocation of earnings to participating securities. |
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 diluted earnings per share is GAAP diluted earnings per share net of add backs and deductions for distributor termination, legal settlement costs, reorganization costs, acquisitions costs, and penalties. Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share are non-GAAP financial measures.
Celsius uses Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share 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, Adjusted EBITDA Margin, and Adjusted diluted earnings per share 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, Adjusted EBITDA Margin, and Adjusted diluted earnings per share, 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, Adjusted EBITDA Margin, and Adjusted diluted earnings per share 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, Adjusted EBITDA Margin, and Adjusted diluted earnings per share 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/20250220191829/en/
Investors: investorrelations@celsius.com
Press: press@celsius.com
Source: