# EDGAR Filing Document

**Accession Number:** 0001870600
**File Stem:** 0001870600-25-000100
**Filing Date:** 2025-8
**Character Count:** 49994
**Document Hash:** dc94eb2fabc7c9ef600a182ec840b38e
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001870600-25-000100.hdr.sgml**: 20250806

**ACCESSION NUMBER**: 0001870600-25-000100

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 13

**CONFORMED PERIOD OF REPORT**: 20250806

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250806

**DATE AS OF CHANGE**: 20250806

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Solo Brands, Inc.
- **CENTRAL INDEX KEY:** 0001870600
- **STANDARD INDUSTRIAL CLASSIFICATION:** [3949]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 871360865
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-40979
- **FILM NUMBER:** 251187536

**BUSINESS ADDRESS:**
- **STREET 1:** 1001 MUSTANG DR
- **CITY:** GRAPEVINE
- **STATE:** TX
- **ZIP:** 76051
- **BUSINESS PHONE:** (817) 900-2664

**MAIL ADDRESS:**
- **STREET 1:** 1001 MUSTANG DR
- **CITY:** GRAPEVINE
- **STATE:** TX
- **ZIP:** 76051

?xml version='1.0' encoding='ASCII'? dtc-20250806

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

Washington, D.C. 20549

**FORM 8-K**

**CURRENT REPORT**

**Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934**

**Date of Report (date of earliest event reported): August 6, 2025**

**Solo Brands, Inc.**

(Exact Name of Registrant as Specified in its Charter)

Commission File Number 001-40979

---

| | | |
|:---|:---|:---|
| Delaware | Delaware | 87-1360865 |
| State or Other Jurisdiction of <br>Incorporation or Organization | State or Other Jurisdiction of <br>Incorporation or Organization | I.R.S. Employer Identification No. |
| 1001 Mustang Dr. | 1001 Mustang Dr. | |
| Grapevine, | TX | 76051 |
| Address of Principal Executive Offices | Address of Principal Executive Offices | Zip Code |

---

<u>(</u><u>817</u><u>)</u> <u>900-2664</u> 

Registrant's Telephone Number, Including Area Code

N/A

<u>(Former Name or Former Address, if Changed Since Last Report)</u>

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐&nbsp;&nbsp;&nbsp;&nbsp;Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐&nbsp;&nbsp;&nbsp;&nbsp;Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐&nbsp;&nbsp;&nbsp;&nbsp;Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐&nbsp;&nbsp;&nbsp;&nbsp;Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Class A Common Stock, $0.001 par value per share | SBDS | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02. Results of Operations and Financial Condition**

On August 6, 2025, Solo Brands, Inc. (the "Company") issued a press release regarding the Company's financial results for the three and six months ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

The information in this Item 2.02, including Exhibit 99.1 attached hereto, is furnished herewith and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities under that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing, except as expressly stated by specific reference in such filing.

**Item 9.01. Financial Statements and Exhibits**

(d) Exhibits

---

| | |
|:---|:---|
| **Exhibit No.** | **Description of Exhibits** |
| 99.1 | <u>[Earnings Press Release dated August 6, 2025](solobrandsearningsreleaseq.htm)</u> |
| 104 | Cover Page Interactive Data File embedded within the Inline XBRL document |

---

------

**SIGNATURE** 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

---

| | | | |
|:---|:---|:---|:---|
| | | | Solo Brands, Inc. |
| | | | (Registrant) |
| Date: | August 6, 2025 | By: | /s/ Chris Blevins |
|  |  |  | Chris Blevins |
|  |  |  | General Counsel |

---

## Exhibit 99.1

**Solo Brands, Inc. Announces Second Quarter 2025 Results**

*Strategic Foundation Set to Build a Structurally Smaller, Profitable Company: Bottom-line Focus Generates Positive Second Quarter Cash from Operations of nearly $11 million*

Grapevine, Texas, August 6, 2025: Solo Brands, Inc. (NYSE: SBDS)<sup>(1)</sup> ("Solo Brands" or "the Company") a leading portfolio of lifestyle brands (Solo Stove, Chubbies, Isle and Oru) that are redefining the outdoor and apparel industries, today announced its financial results for the three and six months ended June 30, 2025.

"For the second quarter, we are pleased to mark significant milestones, including our debt refinancing, removal of the going concern disclaimer and reinstatement of the trading of our Class A common stock, trading under a new ticker symbol SBDS, on the NYSE. In addition, we are making meaningful strides in our transformation toward a more disciplined, structurally smaller, profit-driven business model," **said John Larson, President and Chief Executive Officer**. "We are facing expected top-line headwinds in the Solo Stove segment as we work through excessive inventory at our retailers, move away from a highly promotional model and work to re-establish our position with key retail partners. At the same time, we are encouraged by early indicators that our deliberate actions are working to drive more efficiency in our business. Chubbies delivered another very solid quarter with sales up 13.1% and Segment EBITDA up 48.3% in Q2 due to significant operating leverage and efficiency gains. Our teams remain energized and aligned around our strategy, and we're seeing progress through tighter expense control, structural cost reductions, and consolidated double-digit Adjusted EBITDA margins. Importantly, we generated nearly $11 million in operating cash flow during the quarter, highlighting our sharpened focus on cash generation and operational discipline. As we continue to reshape Solo Brands into a more resilient and focused company, we continue to invest in our future with innovative new products to drive growth and generate long-term shareholder value. We remain confident that our lifestyle brands are well-positioned to continue to resonate with consumers who value authentic experiences and community."

**Consolidated Second Quarter 2025 Highlights Compared to Second Quarter 2024**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net sales of $92.3 million declined 29.9% from $131.6 million. The decline was primarily within the Solo Stove segment direct-to-consumer ("DTC") channel. The DTC channel net sales ("DTC sales") and retail channel net sales ("retail sales", "retail sales channel") increased in the Chubbies segment.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross profit of $56.6 million, or 61.3% of net sales, decreased by 150 basis points compared to the prior year period. Adjusted gross profit<sup>(3)</sup> of $56.9 million, or 61.7% of net sales, decreased by 190 basis points versus the prior year period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Operating expenses decreased $14.0 million to $66.4 million, down 17.4%, primarily driven by decreases in marketing spend and distribution costs within the Solo Stove segment, partially offset by a $10.3 million expenditure related to restructuring, contract termination and impairment charges in support of operational improvement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net loss of $20.8 million, 22.5% of net sales, or $8.93 per basic and diluted share of Class A common stock<sup>(4)</sup>, increased from net loss of $4.0 million, 3.1% of net sales, or $2.14 per basic and diluted share of Class A common stock<sup>(4)</sup> from the prior year period. Adjusted net income<sup>(3)(4)</sup> of $1.0 million, or $0.02 adjusted income per basic and diluted share of Class A common stock<sup>(3)(4)</sup>, also declined from adjusted net income<sup>(3)</sup> of $6.0 million, or $1.59 adjusted income per basic and diluted share of Class A common stock<sup>(3)(4)</sup> from the prior year period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>(3)</sup> of $10.5 million, or 11.4% of net sales, compared to $15.5 million, or 11.7% of net sales from the prior year period.

**Segment Second Quarter 2025 Highlights Compared to Second Quarter 2024**<sup>(2)</sup>

***Solo Stove***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net sales of $38.3 million declined 45.8%, driven primarily by declines in DTC sales, due to prioritizing pricing integrity with our retail partners over significant promotional activity.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Segment EBITDA of $3.4 million, or 8.9% of net sales, declined from $14.8 million, or 20.9% of net sales, in the prior year period.

***Chubbies***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*•* Net sales of $44.5 million increased 13.1%, driven by strong performance within the retail sales channel from continued growth in the strategic retail network and sustained solid demand in DTC sales.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Segment EBITDA of $11.5 million, or 25.8% of net sales, improved from $7.7 million, or 19.7% of net sales, in the prior year period due to the growth in net sales and more efficient marketing spend.

**Consolidated Six Months Ended June 30, 2025 Highlights Compared to Six Months Ended June 30, 2024**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net sales decreased $47.4 million to $169.5 million, down 21.8%, driven by declines in both retail and DTC sales within the Solo Stove segment, partially offset by strong sales results in retail and DTC for the Chubbies segment.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross profit of $99.2 million, or 58.5% of net sales, decreased by 290 basis points versus a year ago. Adjusted gross profit<sup>(3)</sup> of $99.7 million, or 58.8% of net sales, decreased by 320 basis points versus the prior year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Operating expenses decreased $17.6 million to $119.7 million, down 12.8%, primarily driven by the decrease in selling, general and administrative expenses, the result of a reduction in distribution and marketing expenses in line with the decline in DTC sales, offset in part by a $16.1 million expenditure related to restructuring, contract termination and impairment charges.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net loss of $39.3 million, or 23.2% of net sales and $17.06 loss per basic and diluted share of Class A common stock<sup>(4)</sup>, increased from $10.5 million, or 4.9% of net sales, in the prior year. Adjusted net loss<sup>(3)(4)</sup> of $5.2 million, or $3.15 loss per basic and diluted share of Class A common stock<sup>(3)(4)</sup>, declined from the prior year.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted EBITDA<sup>(3)</sup> of $14.0 million, or 8.3% of net sales, declined from $19.7 million, or 9.1% of net sales, in the prior year period.

**Segment Six Months Ended June 30, 2025 Highlights Compared to Six Months Ended June 30, 2024**

***Solo Stove***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Net sales decreased $57.7 million to $64.4 million, down 47.3%, driven primarily by declines in DTC sales, due to prioritizing pricing integrity with our retail partners over significant promotional activity.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Segment EBITDA of $1.9 million, or 3.0% of net sales, declined from $22.4 million, or 18.4% of net sales, in the prior year period.

***Chubbies***

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;***•*** Net sales increased $18.2 million to $87.1 million, up 26.4%, driven by strong performance within the retail sales channel as a result of continued growth within our retail strategic partnerships, coupled with continued solid demand within the DTC sales channel.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Segment EBITDA of $22.8 million, or 26.1% of net sales, improved from $12.7 million, or 18.4% of net sales, in the prior year period due to the strong net sales growth and more efficient marketing spend as the strategic retail network is increasingly leveraged.

**Consolidated Balance Sheet**

**Cash and cash equivalents** were $18.1 million as of June 30, 2025 compared to $12.0 million at December 31, 2024.

**Inventory** was $84.1 million as of June 30, 2025 compared to $108.6 million at December 31, 2024, as a result of the reduction in inventory balances to meet DTC and retail channel demand and optimize our supply chain to mitigate tariff impacts.

**Outstanding borrowings** were $10.0 million under the 2025 Revolving Credit Facility (as defined herein), and $241.2 million, net of interest paid-in-kind, under the 2025 Term Loan (as defined herein) as of June 30, 2025. As of June 30, 2025, availability for future draws on the 2025 Revolving Credit Facility based on the borrowing base as of such date was $63.8 million, net of issued letters of credit.

On June 13, 2025, the Company entered into an amendment (the "2025 Refinancing Amendment") to its existing credit agreement, which provided for (i) the refinancing of its existing term loans, with an aggregate principal amount of $240.0 million ("2025 Term Loan") and (ii) a revolving credit facility with an initial committed amount of $90.0 million ("2025 Revolving Credit Facility"). The 2025 Revolving Credit Facility includes (i) a sub-limit of $10.0 million for swing line loans and (ii) a separate sub-limit of $20.0 million for the issuance of letters of credit. See our accompanying Quarterly Report on Form 10-Q for the period ended June 30, 2025 ("Q2 2025 Form 10-Q") for additional details regarding the 2025 Refinancing Amendment. As a result of entering into the 2025 Refinancing Amendment, the substantial doubt about the Company's ability to continue as a going concern has been eliminated as of the filing of its Q2 2025 Form 10-Q.

<sup>(1)</sup> On July 14, 2025, we issued a press release announcing the NYSE's decision to lift the trading suspension of the Company's Class A common stock on the NYSE. In connection with the resumption of trading of our Class A common stock on the NYSE, we announced our ticker symbol change to "SBDS" from "DTC" effective July 24, 2025. Our Class A common stock continues to be listed on the NYSE.

<sup>(2)</sup> During the fourth quarter of 2024, we changed the presentation of our reportable segments, with Solo Stove and Chubbies being presented as our reportable segments. Prior periods are presented on this new basis for comparability purposes.

<sup>(3)</sup> This press release includes references to non-GAAP financial measures. Refer to "Non-GAAP Financial Measures" later in this press release for the definitions of the non-GAAP financial measures presented and a reconciliation of these measures to their closest comparable GAAP measures.

<sup>(4)</sup> This press release reflects the impacts of the 1-for-40 reverse stock split (the "Reverse Stock Split") of our Class A common stock, par value $0.001 per share, and Class B common stock, par value $0.001 per share (together, the "Common Stock"). See the Q2 2025 Form 10-Q for additional information.

**Conference Call Details**

A conference call to discuss the Company's second quarter 2025 results are scheduled for August 6, 2025, at 9:00 a.m. ET. Investors and analysts who wish to participate in the call are invited to dial 1-866-652-5200 (international callers, please dial 1-412-317-6060) approximately 10 minutes prior to the start of the call. A live webcast of the conference call will be available in the investor relations section of SBDS's website, <u>https://investors.solobrands.com</u>, where accompanying materials will be posted prior to the conference call.

A recorded replay of the call will be available shortly after the conclusion of the call and remain available until August 13, 2025. To access the telephone replay, dial 1-877-344-7259 (international callers, please dial 1-412-317-0088). The access code for the replay is 6320911. A replay of the webcast will also be available within two hours of the conclusion of the call and will remain available on the website, <u>https://investors.solobrands.com</u>, for one year.

------

**About Solo Brands, Inc.**

Solo Brands, headquartered in Grapevine, TX, is a leading omnichannel lifestyle brand company. Leveraging e-commerce, strategic retail relationships and physical retail stores, Solo Brands offers innovative products to consumers through five lifestyle brands – Solo Stove and TerraFlame, known for firepits, stoves, and accessories; Chubbies, a premium casual apparel and activewear brand; ISLE, maker of inflatable and hard paddle boards and accessories; and Oru Kayak, innovator of origami folding kayaks.

Contacts:

Mark Anderson, Senior Director of Treasury & Investor Relations

<u>Investors@solobrands.com</u>

Three Part Advisors, LLC

Sandy Martin: <u>smartin@threepa.com</u>, 214-616-2207

Steven Hooser: <u>shooser@threepa.com</u>, 214-872-2710

**Forward-Looking Statements**

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including without limitation statements regarding our future financial position, turnaround efforts, strategic transformation goals, cost efficiency initiatives, future growth and brand investments, and shareholder value, our future ability to continue as a going concern, our liquidity, the expected benefits of operational improvements and restructuring efforts, and seasonal trends. In some cases, you can identify forward-looking statements by terms such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "targets," "projects," "contemplates," "believes," "estimates," "forecasts," "guidance," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions. These statements are neither promises nor guarantees, and involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the following: our future ability to continue as a going concern; our ability to realize expected benefits from our strategic plans; our ability to implement any restructuring and cost-reduction efforts; our limited liquidity; our ability to mitigate the impact of new and increased tariffs and similar restrictions on our business; our reliance on third-party manufacturers, which operate mostly outside of the U.S., and problems with, or the loss of, our suppliers or an inability to obtain raw materials; our dependence on cash generated from operations to support our business and our growth initiatives; our continued ability to comply with the listing standards of the NYSE; the effects of the reverse stock split effected in July 2025 on the trading of our Class A common stock; risks associated with fluctuations in the price of our Class A common stock; risks associated with our indebtedness, including the limits imposed by our indebtedness to invest in the ongoing needs of our business; our ability to maintain and strengthen our brand to generate and maintain ongoing demand for our products; our ability to design, develop and introduce new products; our ability to manage our future growth effectively; our ability to expand into additional markets; risks associated with our international operations; our inability to sustain historic growth rates; our ability to cost-effectively attract new customers and retain our existing customers; the highly competitive market in which we operate; our failure to maintain product quality and product performance at an acceptable cost; the impact of product liability and warranty claims and product recalls, including write-offs; geopolitical actions, natural disasters, or pandemics; the ability of our largest stockholders to influence corporate matters. These and other important factors discussed under the caption "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2024, and any subsequent Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, or other filings we make with the Securities and Exchange Commission could cause actual results to differ materially from those indicated by the forward-looking statements made in this press release. Forward-looking statements speak only as of the date the statements are made and are based on information available to Solo Brands at the time those statements are made and/or management's good faith belief as of that time with respect to future events. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.

**Availability of Information on Solo Brands' Website and Social Media Profiles**

Investors and others should note that Solo Brands routinely announces material information to investors and the marketplace using SEC filings, press releases, public conference calls, webcasts and the Solo Brands investors website at <u>https://investors.solobrands.com</u>. We also intend to use the social media profiles listed below as a means of disclosing information about us to our customers, investors and the public. While not all of the information that the Company posts to the Solo Brands investors website or to social media profiles is of a material nature, some information could be deemed to be material. Accordingly, the Company encourages investors, the media, and others interested in Solo Brands to review the information that it shares at the "Investors" link located at the top of the page on <u>https://solobrands.com</u> and to regularly follow our social media profiles. Users may automatically receive email alerts and other information about Solo Brands when enrolling an email address by visiting "Investor Email Alerts" in the "Resources" section of Solo Brands investor website at <u>https://investors.solobrands.com</u>.

Social Media Profiles:

<u>https://linkedin.com/company/solo-brands/</u>

<u>https://instagram.com/solobrands/</u>

<u>https://www.facebook.com/groups/368095467245044/</u>

------

**SOLO BRANDS, INC.**

**Consolidated Statements of Operations and Comprehensive Income (Loss)**

***(Unaudited)***

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| ***(In thousands, except per share data)*** | **2025** | **2024** | **2025** | **2024** |
| **Net sales** | $92257 | $131550 | $169509 | $216874 |
| **Cost of goods sold** | 35658 | 48913 | 70305 | 83693 |
| **Gross profit** | **56599** | **82637** | **99204** | **133181** |
| **Operating expenses** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Selling, general & administrative expenses | 47686 | 70808 | 86676 | 119218 |
| &nbsp;&nbsp;&nbsp;Restructuring, contract termination and impairment charges | 10251 |  | 16090 |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization expenses | 6394 | 6406 | 13283 | 12681 |
| &nbsp;&nbsp;&nbsp;Other operating expenses | 2103 | 3183 | 3633 | 5394 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 66434 | 80397 | 119682 | 137293 |
| **Income (loss) from operations** | **(9835)** | **2240** | **(20478)** | **(4112)** |
| **Non-operating (income) expense** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest expense, net | 5989 | 3563 | 11559 | 6669 |
| &nbsp;&nbsp;&nbsp;Other non-operating (income) expense | 3267 | 20 | 2687 | 241 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total non-operating (income) expense | 9256 | 3583 | 14246 | 6910 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income (loss) before income taxes | (19091) | (1343) | (34724) | (11022) |
| &nbsp;&nbsp;&nbsp;Income tax expense (benefit) | 1676 | 2694 | 4620 | (501) |
| **Net income (loss)** | **(20767)** | **(4037)** | **(39344)** | **(10521)** |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to noncontrolling interests | (7299) | (926) | (13684) | (4008) |
| **Net income (loss) attributable to Solo Brands, Inc.** | $**(13468)** | $**(3111)** | $**(25660)** | $**(6513)** |
| **Other comprehensive income (loss)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Foreign currency translation, net of tax | $181 | $33 | 181 | 76 |
| **Comprehensive income (loss)** | **(20586)** | **(4004)** | **(39163)** | **(10445)** |
| &nbsp;&nbsp;&nbsp;Less: other comprehensive income (loss) attributable to noncontrolling interests | 64 | 12 | 64 | 27 |
| &nbsp;&nbsp;&nbsp;Less: net income (loss) attributable to noncontrolling interests | (7299) | (926) | (13684) | (4008) |
| **Comprehensive income (loss) attributable to Solo Brands, Inc.** | $**(13351)** | $**(3090)** | $**(25543)** | $**(6464)** |
| **Net income (loss) per Class A common stock** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic and diluted | $(8.93) | $(2.14) | $(17.06) | $(4.48) |
| **Weighted-average Class A common stock outstanding** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Basic and diluted | 1509 | 1457 | 1504 | 1455 |

---

------

**Solo Brands, Inc.**

**Segment Operating Results**

***(Unaudited)***

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
| ***(in thousands)*** | **Solo Stove** | **Chubbies** | **Solo Stove** | **Chubbies** |
| Net sales | $38298 | $44455 | $64426 | $87144 |
| Cost of goods sold | 13730 | 17826 | 25200 | 35999 |
| Marketing expense | 9088 | 4211 | 14800 | 7525 |
| Employee related compensation | 2814 | 3410 | 6123 | 6844 |
| Other segment operating expenses | 9272 | 7531 | 16395 | 14004 |
| &nbsp;&nbsp;&nbsp;Segment EBITDA | $**3394** | $**11477** | **1908** | **22772** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** |
| ***(in thousands)*** | **Solo Stove** | **Chubbies** | **Solo Stove** | **Chubbies** |
| Net sales | $70660 | $39296 | $122137 | $68953 |
| Cost of goods sold | 25386 | 14794 | 46134 | 27202 |
| Marketing expense | 14057 | 6139 | 23922 | 9787 |
| Employee related compensation | 2350 | 3456 | 4531 | 6692 |
| Other segment operating expenses | 14090 | 7166 | 25128 | 12599 |
| &nbsp;&nbsp;&nbsp;Segment EBITDA | $**14777** | $**7741** | **22422** | **12673** |

---

------

**SOLO BRANDS, INC.**

**Consolidated Balance Sheets**

***(Unaudited)***

---

| | | |
|:---|:---|:---|
| ***(In thousands, except par value and per share data)*** | **June 30, 2025** | **December 31, 2024** |
| **ASSETS** | | |
| **Current assets** | | |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $18118 | $11980 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net of allowance for credit losses of $1.4 million and $1.1 million as of June 30, 2025 and December 31, 2024, respectively | 32176 | 39440 |
| &nbsp;&nbsp;&nbsp;Inventory | 84130 | 108575 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 14188 | 12223 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 148612 | 172218 |
| **Non-current assets** |  |  |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 17081 | 24195 |
| &nbsp;&nbsp;&nbsp;Intangible assets, net | 181385 | 189701 |
| &nbsp;&nbsp;&nbsp;Goodwill | 73119 | 73119 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 22920 | 27683 |
| &nbsp;&nbsp;&nbsp;Other non-current assets | 16583 | 8144 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total non-current assets | 311088 | 322842 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $459700 | $495060 |
| **LIABILITIES AND SHAREHOLDERS' EQUITY** |  |  |
| **Current liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $9947 | $69598 |
| &nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 29103 | 41661 |
| &nbsp;&nbsp;&nbsp;Deferred revenue | 1445 | 1829 |
| &nbsp;&nbsp;&nbsp;Current portion of long-term debt | 600 | 8625 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 41095 | 121713 |
| **Non-current liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;Long-term debt, net | 237759 | 142060 |
| &nbsp;&nbsp;&nbsp;Deferred tax liability | 5390 | 6795 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities | 18214 | 22079 |
| &nbsp;&nbsp;&nbsp;Other non-current liabilities | 1382 | 9056 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total non-current liabilities | 262745 | 179990 |
| **Commitments and contingencies (Note 1)** |  |  |
| **Shareholders' Equity** |  |  |
| &nbsp;&nbsp;&nbsp;Class A common stock, par value $0.001 per share; 475,000,000 shares authorized; 1,622,675 and 1,470,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 2 | 1 |
| &nbsp;&nbsp;&nbsp;Class B common stock, par value $0.001 per share; 50,000,000 shares authorized, 827,326 shares issued and outstanding as of June 30, 2025 and December 31, 2024 | 1 | 1 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 368686 | 363691 |
| &nbsp;&nbsp;&nbsp;Retained earnings (accumulated deficit) | (254303) | (228814) |
| &nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss) | (253) | (434) |
| &nbsp;&nbsp;&nbsp;Treasury stock | (949) | (733) |
| &nbsp;&nbsp;&nbsp;&nbsp;Equity attributable to the controlling interest | 113184 | 133712 |
| &nbsp;&nbsp;&nbsp;Equity attributable to noncontrolling interests | 42676 | 59645 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total equity | 155860 | 193357 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and equity | $459700 | $495060 |

---

------

**SOLO BRANDS, INC.**

**Consolidated Statements of Cash Flows**

***(Unaudited)***

---

| | | |
|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| ***(In thousands)*** | **2025** | **2024** |
| **CASH FLOWS FROM OPERATING ACTIVITIES:** |  |  |
| Net income (loss) | $(39344) | $(10521) |
| &nbsp;&nbsp;*Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 13799 | 13127 |
| &nbsp;&nbsp;&nbsp;&nbsp;Noncash operating lease expense | 3828 | 4633 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on disposition of the TerraFlame manufacturing operations | 1441 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Equity-based compensation, net | 962 | 2866 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other | 414 | 577 |
| &nbsp;&nbsp;&nbsp;&nbsp;Restructuring, contract termination and impairment charges | (588) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration | (787) | 162 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes | (1405) | 890 |
| &nbsp;&nbsp;*Changes in assets and liabilities* |  |  |
| &nbsp;&nbsp;&nbsp;Accounts receivable | 2123 | 5709 |
| &nbsp;&nbsp;&nbsp;Inventory | 26331 | 10598 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | (1935) | (8068) |
| &nbsp;&nbsp;&nbsp;Accounts payable | (58306) | 2349 |
| &nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | (11781) | (17480) |
| &nbsp;&nbsp;&nbsp;Deferred revenue | (395) | (2465) |
| &nbsp;&nbsp;Operating lease liabilities | (3292) | (2156) |
| &nbsp;&nbsp;&nbsp;Other non-current assets and liabilities | 4679 | (3069) |
| **Net cash (used in) provided by operating activities** | **(64256)** | **(2848)** |
| **CASH FLOWS FROM INVESTING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;&nbsp;Capital expenditures - patents, property and equipment | (2940) | (3060) |
| &nbsp;&nbsp;&nbsp;Capital expenditures - software | (3474) | (2165) |
| **Net cash (used in) provided by investing activities** | **(6414)** | **(5225)** |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |  |
| &nbsp;&nbsp;Proceeds from revolving credit facilities and term loans | 277322 | 30000 |
| &nbsp;&nbsp;Repayments of revolving credit facilities and term loans | (179322) | (17500) |
| &nbsp;&nbsp;Debt issuance costs paid | (18502) |  |
| &nbsp;&nbsp;&nbsp;Net consideration paid to Former Sellers of TerraFlame | (2500) |  |
| &nbsp;&nbsp;&nbsp;Finance lease liability principal paid | (155) |  |
| &nbsp;&nbsp;&nbsp;Distributions to non-controlling interests |  | (4284) |
| &nbsp;&nbsp;&nbsp;Surrender of stock to settle taxes on restricted stock awards | (216) | (153) |
| &nbsp;&nbsp;&nbsp;Stock issued under employee stock purchase plan |  | 178 |
| **Net cash (used in) provided by financing activities** | **76627** | **8241** |
| Effect of exchange rate changes on cash | 181 | 90 |
| Net change in cash and cash equivalents | 6138 | 258 |
| Cash and cash equivalents balance, beginning of period | 11980 | 19842 |
| Cash and cash equivalents balance, end of period | $18118 | $20100 |

---

------

**Non-GAAP Financial Measures**

We report our financial results in accordance with accounting principles generally accepted in the United States ("U.S. GAAP"); however, management believes that certain non-GAAP financial measures provide users of our financial information with useful supplemental information that enables a better comparison of our performance across periods. We use adjusted gross profit, adjusted gross profit margin, adjusted net income, adjusted net income (loss) per Class A common stock, adjusted EBITDA and adjusted EBITDA margin non-GAAP financial measures, because we believe they are useful indicators of our operating performance. Our management uses these non-GAAP measures principally as measures of our operating performance and believes that these non-GAAP measures are useful to our investors because they are frequently used by securities analysts, investors and other interested parties in their evaluation of the operating performance of companies in industries similar to ours. Our management also uses these non-GAAP measures for planning purposes, including the preparation of our annual operating budget and financial projections.

None of these non-GAAP measures is a measurement of financial performance under U.S. GAAP. These non-GAAP measures should not be considered in isolation or as a substitute for a measure of our liquidity or operating performance prepared in accordance with U.S. GAAP and are not indicative of net income (loss) as determined under U.S. GAAP. In addition, the exclusion of certain gains or losses in the calculation of non-GAAP financial measures should not be construed as an inference that these items are unusual or infrequent as they may recur in the future, nor should it be construed that our future results will be unaffected by unusual or non-recurring items. These non-GAAP financial measures have limitations that should be considered before using these measures to evaluate our liquidity or financial performance. Some of these limitations are as follows.

These non-GAAP measures exclude certain tax payments that may require a reduction in cash available to us; do not reflect our cash expenditures, or future requirements, for capital expenditures (including capitalized software developmental costs) or contractual commitments; do not reflect changes in, or cash requirements for, our working capital needs; do not reflect the cash requirements necessary to service interest or principal payments on our debt; exclude certain purchase accounting adjustments related to acquisitions; and exclude equity-based compensation expense, which has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy.

In addition, other companies may define and calculate similarly-titled non-GAAP financial measures differently than us, thereby limiting the usefulness of these non-GAAP financial measures as a comparative tool. Because of these and other limitations, you should consider our non-GAAP measures only as supplemental to other U.S. GAAP-based financial performance measures.

***Adjusted Net Income (Loss)***

We calculate adjusted net income as net income (loss) excluding impairment charges and the costs that are believed by management to be non-operating in nature and not representative of the Company's core operating performance, as listed below under "Non-GAAP Adjustments". Adjusted net income (loss) attributable to noncontrolling interests is calculated as income (loss) before income taxes, adjusted in the same manner as adjusted net income, adjusted for the allocable attribution to the noncontrolling interest.

***Adjusted Net Income (Loss) per Class A Common Stock***

We calculate adjusted net income (loss) per Class A common stock as adjusted net income, as defined above, less the allocable portion of net income to the noncontrolling interest, divided by weighted average diluted shares or weighted average shares of Class A common stock, respectively, as calculated under U.S. GAAP.

***EBITDA***

We calculate EBITDA as net income (loss) before interest expense, income taxes, and depreciation and amortization expenses.

***Adjusted EBITDA***

We calculate adjusted EBITDA as net income (loss) before interest expense, income taxes, depreciation and amortization expenses, impairment charges, equity-based compensation expense, and the costs that are believed by management to be non-operating in nature and not representative of the Company's core operating performance, as listed below under "Non-GAAP Adjustments".

***Adjusted EBITDA Margin***

We calculate adjusted EBITDA margin as adjusted EBITDA, divided by net sales.

***Adjusted Gross Profit***

We calculate adjusted gross profit as gross profit, less inventory charges associated with restructuring and consolidation activities, inventory fair value write-ups and tooling depreciation.

***Adjusted Gross Profit Margin***

We calculate adjusted gross profit margin as adjusted gross profit, divided by net sales.

------

***Non-GAAP Adjustments***

In addition to the costs specifically noted under the non-GAAP metrics above, the Company believes that evaluation of its financial performance can be enhanced by a supplemental presentation of results that exclude costs believed by management to be non-operating in nature and not representative of the Company's core operating performance. These costs are excluded in order to enhance consistency and comparability with results in prior periods that do not include such items and to provide a basis for evaluating operating results in future periods.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Amortization expense - Represents the non-cash amortization of the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ intangible assets related to the reorganization transactions in 2020 and the 2021 and 2023 acquisitions and additions to patents in regard to their defense;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ website development costs; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ capitalized software.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Depreciation expense - Represents the non-cash depreciation of the following:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ property and equipment; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;◦ tooling used in the manufacturing process that is recognized within cost of goods sold.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Restructuring, contract termination, impairment and related charges - Represents charges related to cost saving initiatives, such as the reduction in force, closure of distribution centers, termination of underperforming licensing arrangements and other contracts, retention payments to key personnel, as well as costs related to the engagement of strategic consulting firms for operational planning, additional cost saving initiative identification and internal management reporting optimization.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Business optimization and expansion expenses - Represents select consulting engagements in 2024 for strategic planning and product roadmap development, the loss recognized from the transaction with the former sellers of TerraFlame, as well as software implementation fees in 2024 and 2025 related to the optimization and enhancement of our information technology infrastructure.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Equity-based compensation expense - Represents the non-cash expense related to the incentive units, restricted stock units, options, performance stock units, special performance stock units, executive performance stock units and employee stock purchases, with vestings occurring over time and settled with the Company's Class A common stock. Forfeitures are recognized in the period incurred and reflected as a reduction of the non-cash expense previously recognized for awards not yet vested.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Changes in fair value of contingent earn-out liability - Represents the charge to mark the contingent earn-out consideration to fair value in connection with the 2023 acquisitions.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Management transition costs - Represents costs primarily related to executive transition costs for executive search fees and related costs for the transition of certain members of management, such as severance costs.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Transaction costs - Represents transaction costs primarily related to professional service fees incurred in connection with a secondary offering in 2023, Form S-3 registration statement filed in 2023 and acquisition activities, including financial diligence and legal fees.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Costs associated with the refinancing amendment - Represents strategic consulting engagement expenses incurred in conjunction with the 2025 Refinancing Amendment, specific to the 2025 Revolving Credit Facility.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Inventory fair value write-ups - Represents the recognition of fair market value write-ups of inventory accounted for under ASC 805 related to the 2023 acquisitions.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Sales tax audit expense - Represents a one-time sales tax assessment related to prior periods.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tax impact of adjusting items - Represents the tax impact of the respective adjustments for each non-GAAP financial measure calculated at an expected statutory rate of 21.0%, adjusted to reflect the allocation to the controlling interest.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Reversal of valuation allowance - Represents the removal of the valuation allowance recorded within the period, as determined through revision of the current period tax provision to reflect the Non-GAAP Adjustments to income (loss) before income taxes.

------

**SOLO BRANDS, INC.**

**Reconciliation of Non-GAAP Financial Information to GAAP**

***(Unaudited) (In thousands, except per share amounts)***

**Adjusted Gross Profit**

The following tables reconcile the non-GAAP financial measures to their most comparable GAAP measure for the periods presented:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| *(dollars in thousands)* | **2025** | **2024** | **2025** | **2024** |
| **Gross profit** | $**56599** | $**82637** | $**99204** | $**133181** |
| &nbsp;&nbsp;Inventory fair value write-up |  | 767 |  | 805 |
| &nbsp;&nbsp;&nbsp;Tooling depreciation | 293 | 223 | 516 | 446 |
| **Adjusted gross profit** | $**56892** | $**83627** | $**99720** | $**134432** |
| Gross profit margin<br>(Gross profit as a % of net sales) | 61.3% | 62.8% | 58.5% | 61.4% |
| Adjusted gross profit margin <br>(Adjusted gross profit as a % of net sales) | 61.7% | 63.6% | 58.8% | 62.0% |

---

**Adjusted Net Income and Adjusted EPS**

The following table reconciles net income (loss) to adjusted net income (loss) for the periods presented:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| ***(In thousands, except per share data)*** | **2025** | **2024** | **2025** | **2024** |
| **Net income (loss)** | $**(20767)** | $**(4037)** | $**(39344)** | $**(10521)** |
| &nbsp;&nbsp;&nbsp;Amortization expense | 4918 | 5055 | 9925 | 10096 |
| &nbsp;&nbsp;&nbsp;Restructuring, contract termination, impairment and related charges | 10251 |  | 16090 |  |
| &nbsp;&nbsp;&nbsp;Business optimization and expansion expense | 2037 | 2505 | 3553 | 3480 |
| &nbsp;&nbsp;&nbsp;Equity-based compensation expense | 908 | 1652 | 34 | 2881 |
| &nbsp;&nbsp;&nbsp;Changes in fair value of contingent earn-out liability | (717) | (236) | (787) | 162 |
| &nbsp;&nbsp;&nbsp;Management transition costs | 120 | 1127 | 120 | 2840 |
| &nbsp;&nbsp;&nbsp;Transaction costs |  | 293 |  | 316 |
| &nbsp;&nbsp;&nbsp;Costs associated with the refinancing amendment | 4341 |  | 4341 |  |
| &nbsp;&nbsp;&nbsp;Inventory fair value write-ups |  | 767 |  | 805 |
| &nbsp;&nbsp;&nbsp;Sales tax audit expense |  | 481 |  | 481 |
| &nbsp;&nbsp;&nbsp;Tax impact of adjusting items | (3081) | (1567) | (4620) | (2829) |
| &nbsp;&nbsp;&nbsp;Reversal of valuation allowance | 2958 |  | 5461 |  |
| **Adjusted net income (loss)** | $**968** | $**6040** | $**(5227)** | $**7711** |
| &nbsp;&nbsp;&nbsp;Less: adjusted net income (loss) attributable to noncontrolling interests | 938 | 3720 | (491) | 3625 |
| **Adjusted net income (loss) attributable to Solo Brands, Inc.** | $**30** | $**2320** | $**(4736)** | $**4086** |
| **Net income (loss) per Class A common stock** | $**(8.93)** | $**(2.14)** | $**(17.06)** | $**(4.48)** |
| **Adjusted net income (loss) per Class A common stock** | $**0.02** | $**1.59** | $**(3.15)** | $**2.81** |
| **Weighted-average Class A common stock outstanding - basic and diluted** | **1509** | **1457** | **1504** | **1455** |

---

------

**Adjusted EBITDA**

The following table reconciles consolidated net income (loss) to adjusted EBITDA for the periods presented:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| ***(dollars in thousands)*** | **2025** | **2024** | **2025** | **2024** |
| **Net income (loss)** | $**(20767)** | $**(4037)** | $**(39344)** | $**(10521)** |
| &nbsp;&nbsp;Interest expense | 5989 | 3563 | 11559 | 6669 |
| &nbsp;&nbsp;Income tax (benefit) expense | 1676 | 2694 | 4620 | (501) |
| &nbsp;&nbsp;Depreciation and amortization expense | 6663 | 6630 | 13799 | 13127 |
| **EBITDA** | $**(6439)** | $**8850** | $**(9366)** | $**8774** |
| &nbsp;&nbsp;&nbsp;Restructuring, contract termination, impairment and related charges | 10251 |  | 16090 |  |
| &nbsp;&nbsp;&nbsp;Business optimization and expansion expense | 2047 | 2515 | 3553 | 3480 |
| &nbsp;&nbsp;&nbsp;Equity-based compensation expense | 908 | 1652 | 34 | 2881 |
| &nbsp;&nbsp;&nbsp;Changes in fair value of contingent earn-out liability | (717) | (236) | (787) | 162 |
| &nbsp;&nbsp;&nbsp;Management transition costs | 120 | 1127 | 120 | 2840 |
| &nbsp;&nbsp;Transaction costs |  | 293 |  | 316 |
| &nbsp;&nbsp;&nbsp;Costs associated with the refinancing amendment | 4341 |  | 4341 |  |
| &nbsp;&nbsp;Inventory fair value write-ups |  | 767 |  | 805 |
| &nbsp;&nbsp;&nbsp;Sales tax audit expense |  | 481 |  | 481 |
| **Adjusted EBITDA** | $**10511** | $**15449** | $**13985** | $**19739** |
| Net income (loss) margin<br>(Net income (loss) as a % of net sales) | (22.5)% | (3.1)% | (23.2)% | (4.9)% |
| Adjusted EBITDA margin <br>(Adjusted EBITDA as a % of net sales) | 11.4% | 11.7% | 8.3% | 9.1% |

---