Celsius Holdings Reports First Quarter 2025 Financial Results
Closed Alani Nu® acquisition on
On a pro forma basis,
Summary of First Quarter 2025 Financial Results
Summary Financials |
1Q 2025 |
1Q 2024 |
Change |
(Millions except for percentages and EPS) |
|||
Revenue |
|
|
(7)% |
|
|
|
(10)% |
International |
|
|
41% |
Gross Margin |
52.3% |
51.2% |
+110 BPS |
Net Income |
|
|
(43)% |
Net Income att. to Common Shareholders |
|
|
(47)% |
Diluted EPS |
|
|
(44)% |
Adjusted Diluted EPS* |
|
|
(33)% |
Adjusted EBITDA* |
|
|
(21)% |
*The company reports financial results in accordance with generally accepted accounting principles in |
FINANCIAL AND MARKET HIGHLIGHTS FOR THE FIRST QUARTER OF 2025
For the three months ended
International revenue totaled
For the three months ended
Selling, general and administrative expenses for the three months ended
Diluted earnings per share for the first quarter of 2025 was
Retail Performance
Retail sales of the
For the reporting period, CELSIUS held market share across key international markets as follows:
Acquisition of Alani Nu
As previously announced, we closed our acquisition of Alani Nu on
___________________________ |
1 Circana Total US MULO+ w/C L52W ended 4/13/25, RTD Energy |
2 Circana Total US MULO+ w/C L13W ended 3/30/25, RTD Energy (CELSIUS 10.9% + Alani Nu brands 5.3%) |
3 Circana Total US MULO+ w/C L13W ended 3/30/25, RTD Energy |
4 Circana Total US MULO+ w/C L13W ended 3/30/25, RTD Energy |
5 NielsenIQ Discover G+SVH Energy Drinks L4W ended |
6 Analyyysiverstas ( |
7 Circana | QTR to |
8 NielsenIQ Discover National All Channels – Extreme Energy Drinks FY 2024 through w/e |
9 Circana QTR to |
10 NielsenIQ ROI Stimulant 2/23/25; NielsenIQ NI Convenience Stimulant |
11 Nielsen full coverage (HMSM+PROXI+ECOM+SDMP) WK 1-8 2025 |
12 Nielsen GB Full Mkt (CoMoFi, G-Com, TeBo, Wholesale) L4W Energy End |
13Circana Total US MULO+ w/C L52W ended 4/13/25, RTD Energy |
First Quarter 2025 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 |
$ |
977,285 |
|
|
$ |
890,190 |
|
Accounts receivable-net1 |
|
256,424 |
|
|
|
270,342 |
|
Inventories-net |
|
141,159 |
|
|
|
131,165 |
|
Prepaid expenses and other current assets |
|
22,464 |
|
|
|
18,759 |
|
Deferred other costs-current2 |
|
14,124 |
|
|
|
14,124 |
|
Total current assets |
|
1,411,456 |
|
|
|
1,324,580 |
|
|
|
|
|
||||
Property, plant and equipment-net |
|
58,698 |
|
|
|
55,602 |
|
Deferred tax assets |
|
38,525 |
|
|
|
38,699 |
|
Right of use assets-operating leases |
|
20,866 |
|
|
|
21,606 |
|
Other long-term assets |
|
14,717 |
|
|
|
8,384 |
|
Deferred other costs-non-current2 |
|
230,684 |
|
|
|
234,215 |
|
Intangibles-net |
|
12,444 |
|
|
|
12,213 |
|
|
|
72,128 |
|
|
|
71,582 |
|
Total Assets |
$ |
1,859,518 |
|
|
$ |
1,766,881 |
|
|
|
|
|
||||
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
|
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable3 |
$ |
61,052 |
|
|
$ |
41,287 |
|
Accrued expenses4 |
|
152,046 |
|
|
|
148,780 |
|
Income taxes payable |
|
26,206 |
|
|
|
10,834 |
|
Accrued promotional allowance5 |
|
151,327 |
|
|
|
135,948 |
|
Lease liability operating leases |
|
3,550 |
|
|
|
3,265 |
|
Deferred revenue2 |
|
9,513 |
|
|
|
9,513 |
|
Other current liabilities |
|
14,160 |
|
|
|
15,908 |
|
Total current liabilities |
|
417,854 |
|
|
|
365,535 |
|
|
|
|
|
||||
Lease liability operating leases |
|
16,152 |
|
|
|
16,674 |
|
Deferred revenue2 |
|
155,336 |
|
|
|
157,714 |
|
Other long term liabilities |
|
2,574 |
|
|
|
2,541 |
|
Total Liabilities |
|
591,916 |
|
|
|
542,464 |
|
|
|
|
|
||||
Commitment and contingencies (Note 15) |
|
|
|
||||
|
|
|
|
||||
Mezzanine Equity2: |
|
|
|
||||
Series A convertible preferred shares, |
|
824,488 |
|
|
|
824,488 |
|
|
|
|
|
||||
Stockholders’ Equity: |
|
|
|
||||
Common stock, |
|
79 |
|
|
|
79 |
|
Additional paid-in capital |
|
300,877 |
|
|
|
297,579 |
|
Accumulated other comprehensive loss |
|
(1,001 |
) |
|
|
(3,250 |
) |
Retained earnings (accumulated deficit) |
|
143,159 |
|
|
|
105,521 |
|
Total Stockholders’ Equity |
|
443,114 |
|
|
|
399,929 |
|
Total Liabilities, Mezzanine Equity and Stockholders’ Equity |
$ |
1,859,518 |
|
|
$ |
1,766,881 |
|
[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 |
||||||
|
|
2025 |
|
|
|
2024 |
|
Revenue1 |
$ |
329,276 |
|
|
$ |
355,708 |
|
Cost of revenue |
|
156,903 |
|
|
|
173,501 |
|
Gross profit |
|
172,373 |
|
|
|
182,207 |
|
Selling, general and administrative expenses2 |
|
120,342 |
|
|
|
99,017 |
|
Income from operations |
|
52,031 |
|
|
|
83,190 |
|
|
|
|
|
||||
Other income (expense): |
|
|
|
||||
Interest income, net |
|
7,846 |
|
|
|
9,612 |
|
Other, net |
|
1,116 |
|
|
|
(341 |
) |
Total other income |
|
8,962 |
|
|
|
9,271 |
|
|
|
|
|
||||
Net income before provision for income taxes |
|
60,993 |
|
|
|
92,461 |
|
|
|
|
|
||||
Provision for income taxes |
|
(16,574 |
) |
|
|
(14,650 |
) |
Net income |
$ |
44,419 |
|
|
$ |
77,811 |
|
|
|
|
|
||||
Dividends on Series A convertible preferred stock3 |
|
(6,781 |
) |
|
|
(6,837 |
) |
Income allocated to participating preferred stock3 |
|
(3,219 |
) |
|
|
(6,128 |
) |
Net income attributable to common stockholders |
$ |
34,419 |
|
|
$ |
64,846 |
|
|
|
|
|
||||
Other comprehensive income: |
|
|
|
||||
Foreign currency translation gain (loss), net of income tax |
|
2,249 |
|
|
|
(1,354 |
) |
Comprehensive income |
$ |
36,668 |
|
|
$ |
63,492 |
|
|
|
|
|
||||
*Earnings earnings per share |
|
|
|
||||
Basic |
$ |
0.15 |
|
|
$ |
0.28 |
|
Diluted |
$ |
0.15 |
|
|
$ |
0.27 |
|
*Please refer to Note 3 in the Company’s Annual 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. |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||
|
|||||||
Reconciliation of GAAP net income to non-GAAP adjusted EBITDA and Adjusted EBITDA Margin |
|||||||
|
|||||||
|
Three months ended
|
||||||
|
|
2025 |
|
|
|
2024 |
|
Net income (GAAP measure) |
$ |
44,419 |
|
|
$ |
77,811 |
|
Add back/(Deduct): |
|
|
|
||||
Net interest income |
|
(7,846 |
) |
|
|
(9,640 |
) |
Provision for income taxes |
|
16,574 |
|
|
|
14,650 |
|
Depreciation and amortization expense |
|
2,611 |
|
|
|
1,229 |
|
Non-GAAP EBITDA |
|
55,758 |
|
|
|
84,050 |
|
Stock-based compensation1 |
|
5,029 |
|
|
|
3,563 |
|
Foreign exchange |
|
(920 |
) |
|
|
369 |
|
Acquisition Costs2 |
|
9,112 |
|
|
|
— |
|
Penalties3 |
|
710 |
|
|
|
— |
|
Non-GAAP Adjusted EBITDA |
$ |
69,689 |
|
|
$ |
87,982 |
|
|
|
|
|||||
Non-GAAP Adjusted EBITDA Margin |
|
21.2 |
% |
|
|
24.7 |
% |
Reconciliation of GAAP diluted Earnings per share to non-GAAP Adjusted diluted Earnings per share
|
Three months ended
|
||||
|
|
2025 |
|
|
2024 |
Diluted earnings per share (GAAP measure) |
$ |
0.15 |
|
$ |
0.27 |
Add back/(Deduct) 4: |
|
|
|
||
Acquisition Costs2 |
|
0.03 |
|
|
— |
Non-GAAP diluted earnings per share |
$ |
0.18 |
|
$ |
0.27 |
____________ |
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 Acquisition costs include fees for professional services incurred during the first quarter ended |
3 Accrued expense in the quarter ended |
4 Add backs and deductions are net of their respective impacts from tax and reallocation of earnings to participating securities. The total tax effect of the adjusted items for the quarter ended |
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/20250506373279/en/
Investors: investorrelations@celsius.com
Press: press@celsius.com
Source: