Nevada |
001-34611 | 20-2745790 | ||||||||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
(561) 276-2239 | ||
(Registrant’s telephone number, including area code) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
Common Stock, $0.001 par value per share | CELH | Nasdaq Capital Market |
Exhibit No | Description | |||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
CELSIUS HOLDINGS, INC. | ||||||||
Date: February 29, 2024 |
By: |
/s/ John Fieldly | ||||||
John Fieldly, Chief Executive Officer |
Summary Financials | 4Q 2023 | 4Q 2022 | % Change | FY 2023 | FY 2022 | % Change | |||||||||||||||||
$(000)’s | |||||||||||||||||||||||
Revenue | $347.4 | $178.0 | 95% | $1,318.0 | $653.6 | 102% | |||||||||||||||||
N. America | $332.8 | $169.3 | 97% | $1,263.3 | $617.5 | 105% | |||||||||||||||||
International | $14.6 | $8.7 | 68% | $54.7 | $36.1 | 52% | |||||||||||||||||
Gross Margin % | 47.8% | 44.4% | +340 BPS | 48.0% | 41.4% | +660 BPS | |||||||||||||||||
Net Income att. to Common Shareholders | $39.1 | $(28.2) | 239% | $182.0 | $(198.8) | 192% | |||||||||||||||||
Diluted Earnings per Share | $0.17 | $(0.12) | 242% | $0.77 | $(0.88) | 188% | |||||||||||||||||
Adjusted EBITDA* | $65.2 | $13.4 | 387% | $295.6 | $71.1 | 316% |
![]() |
2023 Full Year Financial Highlights |
![]() |
Selected Financial Data | ||||||||||||||||
![]() |
|||||||||||||||||
![]() |
![]() |
OUTPACING ENERGY
GROWTH +10.3X
*Circana (IRI) Total US MULO+C, top brand sales in the Celsius Custom Energy Segment, 13 weeks ended 12/31/2023 vs. prior year
|
|||||||||||||||
CELSIUS was the #1 Dollar and Unit Growth brand in Total US Mulo+C in 2023, contributing $1.09B incremental dollars (+140% vs. YA and 31% of category growth) and 339M incremental units (+117% vs. YA and 39% of category growth).
*L 52W Circana (IRI) Total US MULO+C Data Ended 12/31/23
|
![]() |
||||||||||||||||
•Circana (IRI) data as of 12/31/23, shows Celsius sales up +112.3% y/y for 4-wks, +126.6% y/y for 13-wks and +142.3% y/y for 26-wks. This compares to the energy category which grew +12.4% y/y for 4-wks, +12.3% y/y for 13-wks and +13.4% y/y for 26-wks
◦On Amazon, CELSIUS® was the highest selling energy drink with a 19.7% share of the Energy Drink Category, ahead of MONSTER® at a 19.6% share, and REDBULL® at 12.3% (Last 14 week period ended 12/30/23, Stackline, Energy Drink Category: Total US)
◦Amazon Q4 2023 sales of $27.9 million vs $15.0 million for the year ago period, up 86.0%. Full year 2023 sales of $100.1 million vs. $57.9 million for the year ago period, up 72.9%.
•Per Circana (IRI) Celsius Custom Energy Category 4W data ended 12/31/23:
◦In MULOC, Celsius is the #3 Energy Drink in the US with a 10.5% market share, more than doubling its 4.9% share in the same time period last year
◦In MULOC, Celsius ACV sits at 97.8% compared to 90.6% year ago
◦In Convenience, Celsius gained an additional 7.5 pts of ACV growth to end the period at 96.9%, compared to 89.4% y/y
•Club channel revenue totaled $77.1 million for the quarter ended December 31, 2023, up 64.0% y/y, compared to $47.0 million for the prior year fourth quarter. Club channel revenue totaled $254.6 million for the full year ended December 31, 2023, up 83.6% y/y, compared to $138.7 million for the prior year.
|
![]() |
||||
![]() |
![]() |
Q4 2023 Investor Information |
![]() |
Toll Free | 877-709-8150 | ||||
International: | 201-689-8354 |
![]() |
Financial Tables |
December 31, 2023 | December 31, 2022 | ||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | 755,981 | 614,159 | |||||||||
Restricted cash | — | 38,768 | |||||||||
Accounts receivable-net | 183,703 | 63,311 | |||||||||
Note receivable-current | 2,318 | 2,979 | |||||||||
Inventories-net | 229,275 | 173,289 | |||||||||
Prepaid expenses and other current assets | 19,503 | 11,341 | |||||||||
Deferred other costs-current | 14,124 | 14,124 | |||||||||
Total current assets | $ | 1,204,904 | $ | 917,971 | |||||||
Note receivable-non-current |
— | 3,574 | |||||||||
Property and equipment-net | 24,868 | 10,185 | |||||||||
Deferred tax asset | 29,518 | 501 | |||||||||
Right of use assets-operating leases | 1,957 | 972 | |||||||||
Right of use assets-finance leases | 208 | 208 | |||||||||
Other long-term assets | 291 | 263 | |||||||||
Deferred other costs-non-current | 248,338 | 262,462 | |||||||||
Intangibles-net |
12,139 | 12,254 | |||||||||
Goodwill | 14,173 | 13,679 | |||||||||
Total Assets | $ | 1,536,396 | $ | 1,222,069 | |||||||
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable |
42,840 | 36,248 | |||||||||
Accrued expenses | 62,120 | 69,899 | |||||||||
Income taxes payable | 50,424 | 1,193 | |||||||||
Accrued distributor termination fees | — | 3,986 | |||||||||
Accrued promotional allowance | 99,787 | 35,977 | |||||||||
Lease liability obligation-operating leases | 980 | 661 | |||||||||
Lease liability obligation-finance leases | 59 | 70 | |||||||||
Deferred revenue-current | 9,513 | 9,675 | |||||||||
Other current liabilities | 10,890 | 3,586 | |||||||||
Total current liabilities | 276,613 | 161,295 | |||||||||
Lease liability obligation-operating leases | 955 | 326 | |||||||||
Lease liability obligation-finance leases | 193 | 162 | |||||||||
Deferred tax liability | 2,880 | 15,919 | |||||||||
Deferred revenue-non-current | 167,227 | 179,788 | |||||||||
Total Liabilities | $ | 447,868 | $ | 357,490 | |||||||
Commitment and contingencies | |||||||||||
Mezzanine Equity: | |||||||||||
Series A convertible preferred shares, $0.001 par value, 5% cumulative dividends; 1,466,666 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively, aggregate liquidation preference of $550,000 as of December 31, 2023 and December 31, 2022, respectively |
824,488 | 824,488 | |||||||||
Stockholders’ Equity: | |||||||||||
Common stock, $0.001 par value; 300,000,000 shares authorized, 231,787,482 and 229,146,788 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively |
77 | 76 | |||||||||
Additional paid-in capital | 276,717 | 280,668 | |||||||||
Accumulated other comprehensive loss | (701) | (1,881) | |||||||||
Accumulated deficit | (12,053) | (238,772) | |||||||||
Total Stockholders’ Equity | 264,040 | 40,091 | |||||||||
Total Liabilities, Mezzanine Equity and Stockholders’ Equity | $ | 1,536,396 | $ | 1,222,069 |
For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | 347,435 | 177,964 | 1,318,014 | 653,604 | |||||||||||||||||||
Cost of revenue | 181,190 | 98,957 | 684,875 | 382,735 | |||||||||||||||||||
Gross profit | 166,245 | 79,007 | 633,139 | 270,869 | |||||||||||||||||||
Selling, general and administrative expenses | 107,302 | 111,753 | 366,773 | 428,670 | |||||||||||||||||||
Income (loss) from operations | 58,943 | (32,746) | 266,366 | (157,801) | |||||||||||||||||||
Other income (expense): | |||||||||||||||||||||||
Interest income | 8,835 | 3,899 | 26,501 | 5,292 | |||||||||||||||||||
Interest income on note receivable | 27 | 51 | 128 | 237 | |||||||||||||||||||
Foreign exchange gain (loss) |
(20) | 538 | (1,246) | (392) | |||||||||||||||||||
Total other income | 8,842 | 4,488 | 25,383 | 5,137 | |||||||||||||||||||
Net income (loss) before income taxes | 67,785 | (28,258) | 291,749 | (152,664) | |||||||||||||||||||
Income tax (expense) benefit |
(17,669) | 7,035 | (64,948) | (34,618) | |||||||||||||||||||
Net income (loss) | $ | 50,116 | $ | (21,223) | $ | 226,801 | $ | (187,282) | |||||||||||||||
Less: dividends on Series A convertible preferred shares | (6,950) | (6,930) | (27,462) | (11,526) | |||||||||||||||||||
Income allocated to participating preferred shares |
(4,085) | — | (17,348) | — | |||||||||||||||||||
Net income(loss) attributed to common stockholders | $ | 39,081 | $ | (28,153) | $ | 181,991 | $ | (198,808) | |||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||
Foreign currency translation gain (loss), net of income tax |
1,840 | 2,318 | 1,180 | (2,495) | |||||||||||||||||||
Comprehensive income (loss) | $ | 40,921 | $ | (25,835) | $ | 183,171 | $ | (201,303) | |||||||||||||||
*Earnings per share: | |||||||||||||||||||||||
Basic | $ | 0.17 | $ | (0.12) | $ | 0.79 | $ | (0.88) | |||||||||||||||
Dilutive | $ | 0.17 | $ | (0.12) | $ | 0.77 | $ | (0.88) | |||||||||||||||
Three months ended December 31, |
|||||||||||
2023 | 2022 | ||||||||||
Net income (loss) (GAAP measure) | 50,116 | (21,223) | |||||||||
Add back/(Deduct): | |||||||||||
Net interest expense | (8,862) | (3,950) | |||||||||
Income tax expense (benefit) | 17,669 | (7,035) | |||||||||
Depreciation and amortization expense | 1,105 | 548 | |||||||||
Non-GAAP EBITDA | 60,028 | (31,660) | |||||||||
Stock-based compensation1 |
5,005 | 5,885 | |||||||||
Foreign exchange | 20 | (538) | |||||||||
Distributor Termination2 |
126 | 37,649 | |||||||||
Legal Settlement Costs3 |
— | 2,108 | |||||||||
Non-GAAP Adjusted EBITDA | $ | 65,179 | $ | 13,444 |
Year ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Net income (loss) (GAAP measure) | 226,801 | (187,282) | |||||||||
Add back/(Deduct): | |||||||||||
Net interest expense | (26,629) | (5,529) | |||||||||
Income tax expense | 64,948 | 34,618 | |||||||||
Depreciation and amortization expense | 3,226 | 1,917 | |||||||||
Non-GAAP EBITDA | 268,346 | (156,276) | |||||||||
Stock-based compensation1 |
21,226 | 20,665 | |||||||||
Foreign exchange | 1,246 | 392 | |||||||||
Distributor Termination2 |
(3,115) | 193,843 | |||||||||
Legal Settlement Costs3 |
7,900 | 9,908 | |||||||||
Func Food brand impairment charge4 |
— | 2,538 | |||||||||
Non-GAAP Adjusted EBITDA | $ | 295,603 | $ | 71,070 |
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 June 30, 2023. Prior year Distributor Termination represents the disbursement of funds to terminated distributors after the migration to Pepsi’s system.
3 2023 Legal class action settlement pertained to the McCallion vs Celsius Holdings, class action lawsuit, which we settled during the quarter ended June 30, 2023. 2022 Legal class action settlement pertained to the Hezi vs Celsius Holdings class action lawsuit, which we settled during the quarter ended September 30, 2022 and the Strong Arm Productions USA, Inc. vs Celsius, for which we accrued a portion of the judgement during the quarter ended December 31, 2022. These costs are excluded by the Company’s management in assessing current operating performance and forecasting future earnings, and are therefore added back in the non-GAAP Adjusted EBITDA measures. 4 2022 expense related to impairment of Finland-based Func Foods brand division during the quarter ended September 30, 2022.
|
Reported Expense (In $ thousands) | 4Q 2023 | 4Q 2022 | For the Year ended December 31, 2023 |
For the Year ended December 31, 2022 |
||||||||||
Sales & Marketing | $80,418 | $89,985 | $264,107 | $352,767 | ||||||||||
G & A | $26,884 | $21,768 | $102,666 | $75,903 | ||||||||||
Total GAAP SG&A | $107,302 | $111,753 | $366,773 | $428,670 | ||||||||||
minus Distributor Termination costs (credits) in Sales & Marketing | $126 | $37,649 | $(3,115) | $193,843 | ||||||||||
Total non-GAAP SG&A | $107,176 | $74,104 | $369,888 | $234,827 |
GAAP SG&A | 4Q 2023 | 4Q 2022 | For the Year ended December 31, 2023 |
For the Year ended December 31, 2022 |
||||||||||
Sales & Marketing | 23.1% | 50.6% | 20.0% | 54.0% | ||||||||||
G & A | 7.7% | 12.2% | 7.8% | 11.6% | ||||||||||
Total GAAP SG&A % of Revenue | 30.8% | 62.8% | 27.8% | 65.6% | ||||||||||
Non-GAAP SG&A | ||||||||||||||
As Adjusted Sales & Marketing | 23.1% | 29.4% | 20.3% | 24.3% | ||||||||||
G & A | 7.7% | 12.2% | 7.8% | 11.6% | ||||||||||
Total non-GAAP SG&A % of Revenue | 30.8% | 41.6% | 28.1% | 35.9% |
![]() |
Use of Non-GAAP Measures |