Zevia Announces First Quarter 2022 Results
Zevia PBC (NYSE: ZVIA) reported a 24% increase in net sales, reaching $38 million for Q1 2022, compared to $30.7 million in Q1 2021. Unit volume rose 21% to 3.4 million cases. However, the company experienced a net loss of $17.5 million, or $0.30 per diluted share, and a decline in gross profit margin from 46.2% to 38.4% due to inflation and rising costs. Adjusted EBITDA reflected a loss of $8.3 million. The company reiterated its full-year net sales growth guidance of 28% to 32%, projecting revenues between $177 million and $182 million.
- Net sales increased 24% to $38 million.
- Unit volume rose 21% to 3.4 million cases.
- Gross profit improved to $14.6 million, a 3% increase.
- Company expects net sales growth of 28% to 32% for 2022.
- Net loss of $17.5 million, or $0.30 per diluted share.
- Gross profit margin declined from 46.2% to 38.4%.
- Adjusted EBITDA loss of $8.3 million compared to adjusted income of $0.5 million in Q1 2021.
- Cash used in operating activities increased to $11.4 million from $2.3 million in the prior year.
Net Sales Increased
First Quarter 2022 Highlights
-
Net sales of
, a$38.0 million 24% increase versus Q1 2021 -
Unit volume was 3.4 million equivalized cases, up
21% from Q1 2021 -
Gross profit margin of
38.4% compared to46.2% in Q1 2021 -
Net loss was
, or$17.5 million per diluted share to Zevia’s Class A Common stockholders, including$0.30 of non-cash equity-based compensation expense$8.9 million -
Adjusted EBITDA loss was
(1)$8.3 million
“Strong top-line results in the first quarter were driven largely by volume, and we also benefitted from optimized promotional investments, reflecting continued momentum across our business,” said
First Quarter Results
Net sales increased
Gross profit improved to
Selling and marketing expense was
General and administrative expense was
Equity-based compensation, a non-cash expense, was
Net loss for the first quarter of 2022 was
Adjusted EBITDA loss was
Balance Sheet and Cash Flows
As of
2022 Guidance
The Company expects net sales for the full year of 2022 to be in the range of
Webcast
The Company will host a conference call today at
Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the
About Zevia
(ZEVIA-F)
|
|||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED) |
|||||||
(in thousands, except for share and per share amounts) |
|||||||
|
Three Months Ended |
|
|||||
|
2022 |
|
|
2021 |
|
||
Net sales |
$ |
38,034 |
|
|
$ |
30,694 |
|
Cost of goods sold |
|
23,413 |
|
|
|
16,506 |
|
Gross profit |
|
14,621 |
|
|
|
14,188 |
|
Operating expenses: |
|
|
|
|
|
||
Selling and marketing |
|
12,795 |
|
|
|
7,988 |
|
General and administrative |
|
10,129 |
|
|
|
5,676 |
|
Equity-based compensation |
|
8,901 |
|
|
|
37 |
|
Depreciation and amortization |
|
351 |
|
|
|
244 |
|
Total operating expenses |
|
32,176 |
|
|
|
13,945 |
|
Income (loss) from operations |
|
(17,555 |
) |
|
|
243 |
|
Other income, net |
|
82 |
|
|
|
4 |
|
Income (loss) before income taxes |
|
(17,473 |
) |
|
|
247 |
|
Provision for income taxes |
|
(12 |
) |
|
|
— |
|
Income (loss) and comprehensive income (loss) |
|
(17,485 |
) |
|
|
247 |
|
Loss (income) attributable to noncontrolling interest |
|
6,587 |
|
|
|
(247 |
) |
Net loss attributable to |
$ |
(10,898 |
) |
|
$ |
— |
|
|
|
|
|
|
|
||
Net loss per share attributable to common stockholders |
|
|
|
|
|
||
Basic |
$ |
(0.30 |
) |
|
N/A |
|
|
Diluted |
$ |
(0.30 |
) |
|
N/A |
|
|
|
|
|
|
|
|
||
Weighted average common shares outstanding |
|
|
|
|
|
||
Basic |
|
36,883,037 |
|
|
N/A |
|
|
Diluted |
|
36,883,037 |
|
|
N/A |
|
|
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
(in thousands) |
||||||||
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
28,818 |
|
|
$ |
43,110 |
|
Short-term investments |
|
|
30,000 |
|
|
|
30,000 |
|
Accounts receivable, net |
|
|
13,423 |
|
|
|
9,047 |
|
Inventories |
|
|
32,421 |
|
|
|
31,501 |
|
Prepaid expenses and other current assets |
|
|
2,464 |
|
|
|
3,421 |
|
Total current assets |
|
|
107,126 |
|
|
|
117,079 |
|
Property and equipment, net |
|
|
4,069 |
|
|
|
3,664 |
|
Right-of-use assets under operating leases, net |
|
|
1,083 |
|
|
|
211 |
|
Intangible assets, net |
|
|
3,688 |
|
|
|
3,738 |
|
Other non-current assets |
|
|
514 |
|
|
|
301 |
|
Total assets |
|
$ |
116,480 |
|
|
$ |
124,993 |
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
15,278 |
|
|
$ |
13,492 |
|
Accrued expenses and other current liabilities |
|
|
6,249 |
|
|
|
6,705 |
|
Current portion of operating lease liabilities |
|
|
608 |
|
|
|
236 |
|
Total current liabilities |
|
|
22,135 |
|
|
|
20,433 |
|
Operating lease liabilities, net of current portion |
|
|
484 |
|
|
|
1 |
|
Total liabilities |
|
|
22,619 |
|
|
|
20,434 |
|
|
|
|
|
|
|
|
||
Stockholders' equity |
|
|
|
|
|
|
||
Class A common stock |
|
|
39 |
|
|
|
34 |
|
Class B common stock |
|
|
28 |
|
|
|
30 |
|
Additional paid-in capital |
|
|
179,259 |
|
|
|
174,404 |
|
Accumulated deficit |
|
|
(56,884 |
) |
|
|
(45,986 |
) |
Total stockholder's equity |
|
|
122,442 |
|
|
|
128,482 |
|
Noncontrolling interests |
|
|
(28,581 |
) |
|
|
(23,923 |
) |
Total equity |
|
|
93,861 |
|
|
|
104,559 |
|
Total liabilities and equity |
|
$ |
116,480 |
|
|
$ |
124,993 |
|
|
||||||||
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) |
||||||||
(in thousands) |
||||||||
|
|
Three Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Operating activities: |
|
|
|
|
|
|
||
Net income (loss) |
|
$ |
(17,485 |
) |
|
$ |
247 |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
|
|
|
||
Non-cash lease expense |
|
|
149 |
|
|
|
136 |
|
Depreciation and amortization |
|
|
351 |
|
|
|
231 |
|
Amortization of debt issuance cost |
|
|
— |
|
|
|
13 |
|
Equity-based compensation |
|
|
8,901 |
|
|
|
37 |
|
Changes in operating assets and liabilities: |
|
|
— |
|
|
|
— |
|
Accounts receivable, net |
|
|
(4,376 |
) |
|
|
(2,417 |
) |
Inventories |
|
|
(920 |
) |
|
|
734 |
|
Prepaid expenses and other assets |
|
|
957 |
|
|
|
(1,329 |
) |
Accounts payable |
|
|
1,645 |
|
|
|
1,200 |
|
Accrued expenses and other current liabilities |
|
|
(456 |
) |
|
|
(1,033 |
) |
Operating lease liabilities |
|
|
(166 |
) |
|
|
(150 |
) |
Net cash used in operating activities |
|
|
(11,400 |
) |
|
|
(2,331 |
) |
Investing activities: |
|
|
|
|
|
|
||
Purchases of property and equipment |
|
|
(565 |
) |
|
|
(254 |
) |
Net cash used in investing activities |
|
|
(565 |
) |
|
|
(254 |
) |
Financing activities: |
|
|
|
|
|
|
||
Proceeds from revolving line of credit |
|
|
— |
|
|
|
29,466 |
|
Repayment of revolving line of credit |
|
|
— |
|
|
|
(29,466 |
) |
Payment of debt issuance costs |
|
|
(213 |
) |
|
|
— |
|
Minimum tax withholding paid on behalf of employees for net share settlement |
|
|
(2,130 |
) |
|
|
— |
|
Proceeds from exercise of common units |
|
|
— |
|
|
|
10 |
|
Proceeds from exercise of stock options |
|
|
16 |
|
|
|
— |
|
Net cash (used in) provided by financing activities |
|
|
(2,327 |
) |
|
|
10 |
|
Net change from operating, investing, and financing activities |
|
|
(14,292 |
) |
|
|
(2,575 |
) |
Cash and cash equivalents at beginning of period |
|
|
43,110 |
|
|
|
14,936 |
|
Cash and cash equivalents at end of period |
|
$ |
28,818 |
|
|
$ |
12,361 |
|
|
|
|
|
|
|
|
||
|
Use of Non-GAAP Financial Information
We use Adjusted EBITDA, a financial measure that is not calculated in accordance with
We calculate Adjusted EBITDA as net income (loss) adjusted to exclude: (1) other income (expense), net, which includes interest (income) expense, foreign currency (gains) losses, and (gains) losses on disposal of fixed assets, (2) provision (benefit) for income taxes, (3) depreciation and amortization, and (4) equity-based compensation. Adjusted EBITDA may in the future also be adjusted for amounts impacting net income related to the Tax Receivable Agreement liability and other infrequent and unusual transactions.
Adjusted EBITDA is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Some of the limitations of Adjusted EBITDA include that (1) it does not properly reflect capital commitments to be paid in the future, (2) although depreciation and amortization are non-cash charges, the underlying assets may need to be replaced and Adjusted EBITDA does not reflect these capital expenditures, (3) it does not consider the impact of equity-based compensation expense, including the potential dilutive impact thereof, and (4) it does not reflect other non-operating expenses, including interest (income) expense, foreign currency (gains) losses and (gains) losses on disposal of fixed assets. In addition, our use of Adjusted EBITDA may not be comparable to similarly titled measures of other companies because they may not calculate Adjusted EBITDA in the same manner, limiting its usefulness as comparative measures. Because of these limitations, when evaluating our performance, you should consider Adjusted EBITDA alongside other financial measures, including our net loss or income and other results stated in accordance with GAAP.
|
||||||||
Reconciliation of GAAP to Non-GAAP Measures |
||||||||
Net Income (Loss) to Adjusted EBITDA reconciliation (UNAUDITED) |
||||||||
(in thousands) |
||||||||
|
|
Three Months Ended |
|
|||||
(in thousands) |
|
2022 |
|
|
2021 |
|
||
Income (loss) and comprehensive income (loss) |
|
$ |
(17,485 |
) |
|
$ |
247 |
|
Other income, net* |
|
|
(82 |
) |
|
|
(4 |
) |
Provision for income taxes |
|
|
12 |
|
|
|
— |
|
Depreciation and amortization |
|
|
351 |
|
|
|
244 |
|
Equity-based compensation |
|
|
8,901 |
|
|
|
37 |
|
Adjusted EBITDA |
|
$ |
(8,303 |
) |
|
$ |
524 |
|
* Includes interest (income) expense, foreign currency (gains) losses, and (gains) losses on disposal of fixed assets.
View source version on businesswire.com: https://www.businesswire.com/news/home/20220512005217/en/
Media
713-299-4115
Annie.Samuelson@edelman.com
Investors
ICR
646-277-1260
Reed.Anderson@icrinc.com
Source:
FAQ
What were Zevia's net sales for Q1 2022?
How much was Zevia's net loss in Q1 2022?
What is Zevia's projected net sales growth for 2022?
How did Zevia's gross profit margin change in Q1 2022?