Delivers Net Sales at High End of Expectations, Improves Net Loss, Exceeds Adjusted EBITDA Outlook and Achieves Record Gross Margin

Maintains 2025 Guidance

Zevia PBC ("Zevia" or the "Company") (NYSE:ZVIA), the Company bringing naturally delicious, zero sugar, clean-label beverages, today reported results for the first quarter ended March 31, 2025.

First Quarter 2025 Highlights

Net sales of $38.0 million, a decline of $0.8 million year over year
Gross profit margin was 50.1%, an improvement of 4.4 percentage points year over year and the highest quarterly gross profit margin as a public company
Net loss was $6.4 million, including $0.7 million of non-cash equity-based compensation expense, an improvement of $0.8 million year over year
Loss per share was $0.08 to Zevia's Class A Common stockholders, an improvement of $0.02 year over year
Adjusted EBITDA loss was $3.3 million⁽¹⁾, an improvement of $2.2 million year over year

"We are pleased to have delivered net sales at the high end of our guidance while meaningfully exceeding our adjusted EBITDA expectations for the first quarter," said Amy Taylor, President and Chief Executive Officer of Zevia. "Both our innovation and marketing strategies are yielding strong response. Our new variety pack is now the best-selling Zevia SKU at Walmart and we launched an exciting marketing campaign which drove record engagement. We are encouraged by the progress we are making as we continue to reinvest cost savings from our Productivity Initiative into building our brand."

"As we look ahead, we remain focused on advancing our strategic growth pillars including elevating our marketing to deliver a sharpened brand identity, building a robust product innovation pipeline featuring our enhanced taste profile and increasing accessibility through distribution expansion. We are excited by our long-term opportunity given our differentiated position within the fast-growing better-for-you soda category."

First Quarter 2025 Results

Net sales declined 2.0% to $38.0 million in the first quarter of 2025 compared to $38.8 million in the first quarter of 2024, due to increased promotional activity at retailers, partially offset by pricing and improved volumes of 0.1% largely driven by expanded distribution at Walmart, which itself was partially offset by the previously disclosed lost distribution in the club channel and one customer in the mass channel.

Gross profit margin was 50.1% in the first quarter of 2025 compared to 45.7% in the first quarter of 2024, an improvement of 4.4 percentage points. The improvement was due primarily to lower product costs and improved inventory management, partially offset by higher promotional activity.

Selling and marketing expenses were $15.3 million, or 40.3% of net sales, in the first quarter of 2025 compared to $15.1 million, or 38.8%, of net sales in the first quarter of 2024. Marketing expenses were $6.2 million, or 16.2% of net sales, in the first quarter of 2025 compared to $2.7 million, or 7.0% of net sales, in the first quarter of 2024, an increase of $3.5 million, or 9.2% of net sales. Selling expenses were $9.1 million, or 24.1% of net sales in the first quarter of 2025 as compared to $12.3 million, or 31.8% of net sales in the first quarter of 2024, a decrease of 25.8%.

The increase in marketing expenses was driven by investments made in marketing to drive brand awareness, which was funded by the savings in direct selling expenses as a result of the Productivity Initiative. The decrease in selling expenses was primarily due to savings in freight and warehousing costs as a result of the Productivity Initiative.

General and administrative expenses were $7.0 million, or 18.4% of net sales, in the first quarter of 2025 compared to $8.1 million, or 20.9% of net sales, in the first quarter of 2024. The decrease of $1.1 million was driven primarily by cost savings measures related to the Company's Productivity Initiative to right-size the business and focus on growth driving initiatives.

Equity-based compensation, a non-cash expense, was $0.7 million in the first quarter of 2025, compared to $1.5 million in the first quarter of 2024. The decrease of $0.8 million was largely due to the accelerated method of expense recognition on certain equity awards issued in connection with the Company's IPO in 2021.

Restructuring expenses were $2.1 million in the first quarter of 2025 which primarily includes employee related severance costs.

Net loss for the first quarter of 2025 was $6.4 million, compared to net loss of $7.2 million in the first quarter of 2024.

Loss per share for the first quarter of 2025 was $0.08 to Zevia's Class A Common stockholders, compared to loss per share of $0.10 in the first quarter of 2024.

Adjusted EBITDA loss was $3.3 million in the first quarter of 2025, compared to an Adjusted EBITDA loss of $5.5 million in the first quarter of 2024. The better-than-expected performance versus our forecast of negative $5.6 million to negative $6.0 million, was largely driven by the higher than anticipated gross margin. Adjusted EBITDA is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how we define and calculate this measure and a reconciliation thereof to the most directly comparable GAAP measure.

Balance Sheet and Cash Flows

As of March 31, 2025, the Company had $27.7 million in cash and cash equivalents and no outstanding debt, as well as an unused credit line of $20 million.

Maintains 2025 Outlook

"The strong execution of our Productivity Initiatives drove better-than-expected adjusted EBITDA including record gross margin performance," stated Girish Satya, Chief Financial Officer of Zevia. "Looking ahead, we believe that we are gaining traction across our strategic initiatives and will continue to operate our business prudently while remaining focused on strengthening our foundation for future growth."

For 2025, the Company continues to expect net sales to be in the range of $158 million to $163 million, and an adjusted EBITDA loss of between $8 million and $11 million. Adjusted EBITDA reflects planned reinvestment in marketing and promotional spend and now includes the impact of higher costs associated with tariffs, which the Company expects to mitigate with additional cost efficiencies.

For the second quarter of 2025, the Company expects net sales to be in the range of $40.5 million to $42.5 million, and an adjusted EBITDA loss of between $2.2 million and $2.9 million.

We have not provided the forward-looking GAAP equivalent to our Adjusted EBITDA outlook or a GAAP reconciliation as a result of the uncertainty regarding, and the potential variability of, reconciling items such as stock-based compensation, income tax, and charges associated with restructuring and cost saving initiatives, including but not limited to severance costs, warehouse/distribution facility exit costs, and asset impairments. Accordingly, a reconciliation of this non-GAAP guidance metric to its corresponding GAAP equivalent is not available without unreasonable effort. These items are inherently variable and uncertain and depend on various factors, some of which are outside of the Company's control or ability to predict. However, it is important to note that the reconciling items could have a significant effect on future GAAP results. We have provided historical reconciliations of GAAP to non-GAAP metrics in tables at the end of this release. For more information regarding the non-GAAP financial measures discussed in this earnings release, please see "Reconciliation of GAAP to non-GAAP Financial Results" below.

Webcast

The Company will host a conference call today at 4:30 p.m. Eastern Time to discuss this earnings release. Investors and other interested parties may listen to the webcast of the conference call by logging on via the Investor Relations section of Zevia's website at https://investors.zevia.com/ or directly here. A replay of the webcast will be available for approximately thirty (30) days following the call.

^{(1) Adjusted EBITDA is a non-GAAP financial measure. See the supplementary schedules in this press release for a discussion of how we define and calculate this measure and a reconciliation thereof to the most directly comparable GAAP measure.}

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain words such as "anticipate," "believe," "consider," "contemplate," "continue," "could,'" "estimate," "expect," "forecast," "guidance," "intend," "look ahead," "may," "on track," "outlook," "plan," "potential," "predict," "project," pursue," "see," "seek," "should," "target," "will," "would," or the negative of these words or other similar words, terms or expressions with similar meanings. Forward-looking statements should not be read as a guarantee of future performance, results or outcomes and will not necessarily be accurate indications of the times at, or by, which such performance, results or outcomes will be achieved. Forward-looking statements contained in this press release relate to, among other things, statements regarding financial guidance or outlook, expected impacts of tariffs, expected benefits of and annualized cost savings from the Productivity Initiative, long-term growth and profitability plans and opportunities, future results of operations or financial condition, strategic direction, and plans and objectives of management for future operations, including marketing, distribution expansion, product innovation and cost efficiencies. Forward-looking statements are based on current expectations, forecasts and assumptions that involve risks and uncertainties, including, but not limited to, our ability to mitigate the impact of tariffs, the ability to develop and maintain our brand, our ability to successfully execute on our rebranding strategy, cost reduction initiatives, and to compete effectively, our ability to maintain supply chain service levels and any disruption of our supply chain, product demand, changes in the retail landscape or in sales to any key customer, change in consumer preferences, pricing factors, our ability to manage changes in our workforce, future cyber incidents and other disruptions to our information systems, failure to comply with personal data protection and privacy laws, the impact of inflation on our sales growth and cost structure such as increased commodity, packaging, transportation and freight, warehouse, labor and other input costs and other economic conditions, our reliance on contract manufacturers and service providers, competitive and governmental factors outside of our control, such as pandemics or epidemics, adverse global macroeconomic conditions, including relatively high interest rates, instability in financial institutions and a recessionary environment, any potential shutdown of the U.S. government, and changes in trade policies or tariffs, geopolitical events or conflicts, including the military conflicts in Ukraine and the Middle East and trade tensions between the U.S. and China, our ability to maintain our listing on the New York Stock Exchange, failure to adequately protect our intellectual property rights or infringement on intellectual property rights of others, potential liabilities, and costs from litigation, claims, legal or regulatory proceedings, inquiries or investigations that may cause our business, strategy or actual results to differ materially from the forward-looking statements. We do not intend and undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required by applicable law. Investors are referred to our filings with the U.S. Securities and Exchange Commission for additional information regarding the risks and uncertainties that may cause actual results to differ materially from those expressed in any forward-looking statement.

About Zevia

Zevia PBC, a Delaware public benefit corporation designated as a "Certified B Corporation," is focused on addressing the global health challenges resulting from excess sugar consumption by offering a broad portfolio of zero sugar, zero calorie, naturally sweetened beverages. All Zevia® beverages are made with a handful of simple, plant-based ingredients, contain no artificial sweeteners, and are Non-GMO Project verified, gluten-free, Kosher, and vegan. Zevia is distributed in more than 37,000 retail locations in the U.S. and Canada through a diverse network of major retailers in the grocery, drug, warehouse club, mass, natural, convenience and ecommerce channels.

(ZEVIA-F)

ZEVIA PBC CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (UNAUDITED) (in thousands, except share and per share amounts)

	Three Months Ended March 31,
	2025			2024
Net sales	$	38,023		$	38,799
Cost of goods sold		18,988			21,080
Gross profit		19,035			17,719
Operating expenses:
Selling and marketing		15,323			15,070
General and administrative		6,978			8,115
Equity-based compensation		731			1,489
Depreciation and amortization		252			328
Restructuring		2,138			—
Total operating expenses		25,422			25,002
Loss from operations		(6,387	)		(7,283	)
Other income, net		57			97
Loss before income taxes		(6,330	)		(7,186	)
Provision for income taxes		41			13
Net loss and comprehensive loss		(6,371	)		(7,199	)
Loss attributable to noncontrolling interest		1,145			1,375
Net loss attributable to Zevia PBC	$	(5,226	)	$	(5,824	)

Net loss per share attributable to common stockholders
Basic	$	(0.08	)	$	(0.10	)
Diluted	$	(0.08	)	$	(0.10	)

Weighted average common shares outstanding
Basic		62,950,895			55,890,168
Diluted		76,496,102			55,890,168

ZEVIA PBC CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands)

	March 31, 2025			December 31, 2024
ASSETS
Current assets:
Cash and cash equivalents	$	27,717		$	30,653
Accounts receivable, net		8,797			10,795
Inventories		17,105			18,618
Prepaid expenses and other current assets		2,715			1,843
Total current assets		56,334			61,909
Property and equipment, net		1,081			1,261
Right-of-use assets under operating leases, net		961			1,099
Intangible assets, net		3,114			3,179
Other non-current assets		484			503
Total assets	$	61,974		$	67,951
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable		13,876		$	15,295
Accrued expenses and other current liabilities		9,489			8,340
Current portion of operating lease liabilities		666			587
Total current liabilities		24,031			24,222
Operating lease liabilities, net of current portion		580			726.0
Other non-current liabilities		58			58.0
Total liabilities		24,669			25,006

Stockholders' equity
Class A common stock		66			61
Class B common stock		8			12
Additional paid-in capital		180,224			186,148
Accumulated deficit		(126,568	)		(121,342	)
Total Zevia PBC stockholders' equity		53,730			64,879
Noncontrolling interests		(16,425	)		(21,934	)
Total equity		37,305			42,945
Total liabilities and equity	$	61,974		$	67,951

ZEVIA PBC CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED) (in thousands)

	Three Months Ended March 31,
	2025			2024
Operating activities:
Net loss	$	(6,371	)	$	(7,199	)
Adjustments to reconcile net loss to net cash used in operating activities:
Non-cash lease expense		138			147
Depreciation and amortization		252			328
Loss (gain) on disposal of property, equipment and software, net		4			(12	)
Amortization of debt issuance cost		19			19
Equity-based compensation		731			1,489
Changes in operating assets and liabilities:
Accounts receivable, net		1,998			(2,929	)
Inventories		1,513			3,929
Prepaid expenses and other assets		(872	)		1,098
Accounts payable		(1,419	)		(2,112	)
Accrued expenses and other current liabilities		1,149			2,180
Operating lease liabilities		(67	)		(140	)
Net cash used in operating activities		(2,925	)		(3,202	)
Investing activities:
Purchases of property, equipment and software		(11	)		(33	)
Net cash used in investing activities		(11	)		(33	)
Financing activities:
Proceeds from revolving line of credit		—			8,000
Repayment of revolving line of credit		—			(8,000	)
Net cash provided by financing activities		—			—
Net change from operating, investing, and financing activities		(2,936	)		(3,235	)
Cash and cash equivalents at beginning of period		30,653			31,955
Cash and cash equivalents at end of period	$	27,717		$	28,720

Use of Non-GAAP Financial Information

We use Adjusted EBITDA, a financial measure that is not calculated in accordance with U.S. generally accepted accounting principles ("GAAP"). The Company's management believes that Adjusted EBITDA, when taken together with our financial results presented in accordance with GAAP, provides meaningful supplemental information regarding our operating performance and facilitates internal comparisons of our historical operating performance on a more consistent basis by excluding certain items that may not be indicative of our business, results of operations or outlook. In particular, we believe that the use of Adjusted EBITDA is helpful to our investors as it is a measure used by management in assessing the health of our business, determining incentive compensation and evaluating our operating performance, as well as for internal planning and forecasting purposes.

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, (2) provision (benefit) for income taxes, (3) depreciation and amortization, (4) equity-based compensation, and (5) restructuring expenses (for 2024, in light of our Productivity Initiative). 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 restructuring. 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 a comparative measure. 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.

ZEVIA PBC RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL RESULTS (in thousands) (unaudited)

The following table presents a reconciliation of net loss, the most directly comparable financial measure stated in accordance with GAAP, to Adjusted EBITDA for the periods presented:

	Three Months Ended March 31,
*(in thousands)*	2025			2024
Net loss and comprehensive loss	$	(6,371	)	$	(7,199	)
Other income, net*		(57	)		(97	)
Provision for income taxes		41			13
Depreciation and amortization		252			328
Equity-based compensation		731			1,489
Restructuring		2,138			—
Adjusted EBITDA	$	(3,266	)	$	(5,466	)

* Includes interest (income) expense, and foreign currency (gains) losses.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250507873192/en/

Investors

Jean Fontana

ADDO Investor Relations

zevia@addo.com

Zevia Announces First Quarter 2025 Results