Reed’s Reports Third Quarter 2025 Results
Reed’s (OTCQX: REED) reported third quarter 2025 results for the three and nine months ended September 30, 2025, including a 4% increase in net sales to $7.0 million and gross profit of $1.2 million (17% margin). Excluding $0.1 million of inventory write-offs, adjusted gross margin was 19%. Delivery and handling costs fell 14% to $2.50 per case. SG&A rose to $4.2 million, and modified EBITDA loss widened to $3.9 million. Net loss improved to $4.0 million, or $(0.48) per share. Cash was approximately $4.1 million with $9.2 million of total debt as of September 30, 2025. Subsequent event: a 1-for-6 reverse stock split left ~8,945,620 shares outstanding and trading on OTCQX on a split-adjusted basis.
Reed’s (OTCQX: REED) ha riportato i risultati del terzo trimestre 2025 per i tre e nove mesi terminati il 30 settembre 2025, includendo un aumento del 4% delle vendite nette a 7,0 milioni di dollari e un utile lordo di 1,2 milioni di dollari (margine lordo del 17%). Escludendo 0,1 milioni di dollari di svalutazioni di inventario, il margine lordo rettificato è stato 19%. I costi di consegna e gestione sono diminuiti del 14% a 2,50 dollari per cassa. SG&A è aumentato a 4,2 milioni di dollari, e la perdita EBITDA rettificata si è ampliata a 3,9 milioni di dollari. La perdita netta è migliorata a 4,0 milioni di dollari, o (0,48) dollari per azione. La cassa era circa 4,1 milioni di dollari con 9,2 milioni di dollari di debito totale al 30 settembre 2025. Evento successivo: un split azionario inverso 1-per-6 ha lasciato circa 8.945.620 azioni in circolazione e le azioni sono negoziate su OTCQX su base corrette per lo split.
Reed’s (OTCQX: REED) informó resultados del tercer trimestre de 2025 para los tres y nueve meses terminados el 30 de septiembre de 2025, incluyendo un aumento del 4% en las ventas netas a 7,0 millones de dólares y una utilidad bruta de 1,2 millones de dólares (margen brutos del 17%). Excluyendo 0,1 millones de dólares en pérdidas por inventario, el margen bruto ajustado fue 19%. Los costos de entrega y manejo cayeron un 14% a 2,50 dólares por caja. SG&A aumentó a 4,2 millones de dólares, y la pérdida de EBITDA ajustado se amplió a 3,9 millones de dólares. La pérdida neta mejoró a 4,0 millones de dólares, o (0,48) por acción. La caja fue aproximadamente 4,1 millones de dólares con 9,2 millones de dólares de deuda total al 30 de septiembre de 2025. Hecho posterior: un split inverso de 1 por 6 dejó ~8.945.620 acciones en circulación y se negocia en OTCQX en una base ajustada por split.
Reed’s (OTCQX: REED)는 2025년 9월 30일 종료된 3개월 및 9개월의 2025년 3분기 실적을 보고했으며, 순매출이 4% 증가하여 700만 달러이고 총이익은 120만 달러(마진 17%)를 기록했습니다. 재고 평가손실 10만 달러를 제외하면 조정된 총이익률은 19%였습니다. 배송 및 취급비용은 14% 감소하여 케이스당 2.50달러가 되었습니다. SG&A는 420만 달러로 상승했고, 수정 EBITDA 손실은 390만 달러로 확대되었습니다. 순손실은 400만 달러, 주당 (0.48)달러로 개선되었습니다. 현금은 대략 410만 달러였고 2025년 9월 30일 기준 총부채는 9,200만 달러였습니다. 후속 사건: 1대 6의 역합병으로 남아있는 주식은 약 8,945,620주였고, 분할 조정된 기준으로 OTCQX에서 거래되었습니다.
Reed’s (OTCQX: REED) a publié les résultats du troisième trimestre 2025 pour les trois et neuf mois terminate au 30 septembre 2025, incluant une augmentation de 4% des ventes nettes à 7,0 millions de dollars et un bénéfice brut de 1,2 million de dollars (marge brute de 17%). En excluant 0,1 million de dollars d’écritures d’inventaire, la marge brute ajustée était de 19%. Les coûts de livraison et de manutention ont diminué de 14% pour atteindre 2,50 dollars par caisse. Les SG&A ont augmenté à 4,2 millions de dollars, et la perte d’EBITDA ajusté s’est étendue à 3,9 millions de dollars. La perte nette s’est améliorée à 4,0 millions de dollars, ou (0,48) dollar par action. La trésorerie était d’environ 4,1 millions de dollars avec 9,2 millions de dollars de dette totale au 30 septembre 2025. Événement ultérieur : une répartition d’actions inversée de 1 pour 6 a laissé environ 8 945 620 actions en circulation et la négociation se fait sur OTCQX sur une base ajustée par fraction de split.
Reed’s (OTCQX: REED) meldete Ergebnisse des dritten Quartals 2025 für die drei und neun Monate bis zum 30. September 2025, darunter eine 4%-ige Steigerung des Nettoumsatzes auf 7,0 Mio. USD und einen Bruttoertrag von 1,2 Mio. USD (Bruttomarge 17%). Abzüglich 0,1 Mio. USD Lagerbestandsabschreibungen betrug die adjustierte Bruttomarge 19%. Liefer- und Handhabungskosten sanken um 14% auf 2,50 USD pro Fall. SG&A stieg auf 4,2 Mio. USD, und der angepasste EBITDA-Verlust hat sich auf 3,9 Mio. USD ausgeweitet. Der Nettobeginnverlust verbesserte sich auf 4,0 Mio. USD bzw. (0,48) USD pro Aktie. Die Barbestände betrugen ca. 4,1 Mio. USD bei 9,2 Mio. USD Gesamtschulden zum Stichtag 30. September 2025. Folgeschluss: ein 1-für-6-Reverse Stock Split ließ ca. 8.945.620 ausstehende Aktien und der Handel erfolgt an der OTCQX auf einer splittbereinigten Basis.
ريـدس (OTCQX: REED) أبلغت عن نتائج الربع الثالث من عام 2025 للأشهر الثلاثة والتسعة المنتهية في 30 سبتمبر 2025، بما في ذلك زيادة قدرها 4% في صافي المبيعات إلى 7.0 ملايين دولار وربح إجمالي قدره 1.2 مليون دولار (هامش الربح 17%). باستثناء 0.1 مليون دولار من شطب المخزون، كان الهامش الإجمالي المعدل 19%. انخفضت تكاليف التوصيل والمعالجة بنسبة 14% إلى 2.50 دولارًا أمريكيًا لكل حالة. ارتفع SG&A إلى 4.2 مليون دولار، وتوسع فقدان EBITDA المعدل إلى 3.9 مليون دولار. تحسن صافي الخسارة إلى 4.0 ملايين دولار، أو (0.48) دولار للسهم. بلغت السيولة النقدية نحو 4.1 ملايين دولار مع 9.2 ملايين دولار من إجمالي الدين حتى 30 سبتمبر 2025. الحدث التالي: تقسيم عكسي للأسهم بنسبة 1 مقابل 6 أدى إلى بقاء حوالي 8,945,620 سهماً مُصدراً وتداولها على OTCQX على أساس مقسوم.
- Net sales +4% to $7.0M in Q3 2025
- Net loss improved to $4.0M from $4.2M
- Company repaid approximately $650,000 of debt and refinanced credit facility
- Completed 1-for-6 reverse stock split, ~8,945,620 shares outstanding
- Cash declined to $4.1M from $10.4M at year-end 2024
- Modified EBITDA loss widened to $3.9M from $3.0M
- SG&A increased to $4.2M from $3.1M (Q3 2024)
Management to Host Conference Call Tomorrow at 8:30 a.m. ET
NORWALK, Conn., Nov. 03, 2025 (GLOBE NEWSWIRE) -- Reed’s, Inc. (OTCQX: REED) (“Reed’s” or the “Company”), owner of the nation’s leading portfolio of handcrafted, natural ginger beverages, is reporting financial results for the three and nine months ended September 30, 2025.
Q3 2025 Financial Highlights (vs. Q3 2024):
- Net sales increased
4% to$7.0 million compared to$6.8 million . - Gross profit remained flat at
$1.2 million , with gross margin of17% compared to18% . Excluding inventory write-offs of$0.1 million , gross profit for the third quarter of 2025 was$1.3 million with gross margin of19% . - Delivery and handling costs decreased by
14% to$2.50 per case compared to$2.99 per case. - Selling, general and administrative expenses were
$4.2 million compared to$3.1 million . - Net loss improved to
$4.0 million compared to$4.2 million . - Modified EBITDA loss was
$3.9 million compared to$3.0 million .
Management Commentary
“Our third quarter results reflect steady operational improvements and continued progress against our plan to strengthen Reed’s foundation for long-term growth and profitability,” said Cyril Wallace, Chief Executive Officer of Reed’s. “We continue to build out a robust manufacturing program designed to align production capacity and capabilities with current demand trends, ensuring we can efficiently meet customer needs while maintaining quality and operational discipline. In addition, we are actively identifying new opportunities to streamline operations to enhance our efficiency, scalability, and overall performance.”
“During the quarter, we strengthened our leadership team with two key appointments: Tina Reejsinghani as Chief Marketing Officer and Keith Johnson as Chief Go-To-Market and Customer Officer. Both bring decades of experience and a proven record of driving growth for leading brands through marketing and sales excellence. Tina and Keith will play pivotal roles in advancing our 2026 go-to-market strategy and rebranding initiatives across the Reed’s and Virgil’s portfolios. We believe these strategic investments will build a stronger, more agile organization and support our next phase of growth.”
“Looking ahead, our priorities are clear: improve margins, optimize operations, and drive sales growth within our core Reed’s and Virgil’s portfolios. We’ve taken important steps to reinforce our balance sheet through our recent financing, repayment of approximately
Subsequent Event
Effective October 31, 2025 at 5:00 p.m. Eastern Time, the Company effected a 1-for-6 reverse stock split of its common stock (the “Reverse Stock Split”) pursuant to a Certificate of Amendment to the Company’s Certificate of Incorporation filed with the Secretary of State of the State of Delaware on October 28, 2025. Accordingly, there were approximately 8,945,620 shares of common stock issued and outstanding after the Reverse Stock Split, prior to eliminating fractional shares. The Company’s common stock began trading on OTCQX Best Market on a split-adjusted basis on November 3, 2025. The new CUSIP number for the Company’s common stock following the Reverse Stock Split is 758338404.
Third Quarter 2025 Financial Results
During the third quarter of 2025, net sales increased
Gross profit for the third quarter of 2025 remained flat at
Delivery and handling costs decreased by
Selling, general and administrative expenses were
Net loss during the third quarter of 2025 improved to
Modified EBITDA loss was
Liquidity and Cash Flow
For the third quarter of 2025, cash used in operations was
As of September 30, 2025, the Company had approximately
Conference Call
The Company will conduct a conference call tomorrow, November 4, 2025, at 8:30 a.m. Eastern time to discuss its results for the three and nine months ended September 30, 2025.
Reed’s management will host the conference call, followed by a question-and-answer period.
Date: Tuesday, November 4, 2025
Time: 8:30 a.m. Eastern time
Toll-free dial-in number: (800) 717-1738
International dial-in number: (646) 307-1865
Conference ID: 71678
Webcast: Reed’s Q3 2025 Conference Call
Please dial into the conference call 5-10 minutes prior to the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact the company’s investor relations team at (720) 330-2829.
The conference call will also be broadcast live and available for replay on the investor relations section of the Company’s website at https://investor.reedsinc.com.
About Reed's, Inc.
Reed’s is an innovative company and category leader that provides the world with high quality, premium and better-for-you sodas. Established in 1989, Reed's is a leader in craft beverages under the Reed’s®, Virgil’s® and Flying Cauldron® brand names. The Company’s beverages are now sold in over 32,000 stores nationwide.
Reed’s is known as America's original ginger beer brand. Crafted using real ginger and premium ingredients, Reed’s portfolio includes ginger beers, ginger ales, ready-to- drink ginger mules and hard ginger ales in both classic and zero sugar varieties. The brand also recently launched a new functional soda line featuring adaptogenic ingredients.
Virgil's® is an award-winning line of craft sodas, made with the finest natural ingredients and without GMOs or artificial preservatives. The brand offers an array of great tasting, bold flavored sodas including Root Beer, Vanilla Cream, Black Cherry, Orange Cream, and Cola.
Flying Cauldron® is a non-alcoholic butterscotch beer prized for its creamy vanilla and butterscotch flavors. Sought after by beverage aficionados, Flying Cauldron is made with natural ingredients and no artificial flavors, sweeteners, preservatives, gluten, or caffeine.
For more information, visit drinkreeds.com, virgils.com and flyingcauldron.com.
Non-GAAP Financial Measures
In addition to our GAAP results, we present Modified EBITDA and gross profit and gross margin excluding inventory write-offs as supplemental measures of our performance. However, these non-GAAP financial measures are not recognized measurements under GAAP and should not be considered as an alternative to net income (loss), income (loss) from operations, gross profit, gross margin or any other performance measure derived in accordance with GAAP, or as an alternative to cash flow from operating activities as a measure of liquidity. We define Modified EBITDA as net loss, plus interest expense, tax expense, depreciation and amortization, Stock option and other noncash compensation, change in fair value of SAFE agreements, Insurance payment on product quality claim, product quality hold write-down, gain on sale of property and equipment, employee retention credit refund, and severance. We define gross profit excluding inventory write-offs as gross profit plus inventory write-offs, and we define gross margin excluding inventory write-offs as gross profit excluding inventory write-offs divided by net sales.
Management considers our core operating performance to be that which our managers can effect in any particular period through their management of the resources that affect our underlying revenue and profit generating operations during that period. Non-GAAP adjustments to our results prepared in accordance with GAAP are itemized below. You are encouraged to evaluate these adjustments and the reasons we consider them appropriate for supplemental analysis. In evaluating our non-GAAP measures, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments set forth below. Our presentation of non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
A reconciliation of net loss to Modified EBITDA for the three and nine months ended September 30, 2025, and 2024 is contained in the tables accompanying this press release.
We present the foregoing non-GAAP measures because we believe they assist investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In addition, we use these non-GAAP measures in developing our internal budgets, forecasts, and strategic plan; in analyzing the effectiveness of our business strategies in evaluating potential acquisitions; making compensation decisions; and in communications with our board of directors concerning our financial performance. Our non-GAAP financial measures have limitations as analytical tools, including, among others, the following:
- Modified EBITDA does not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments;
- Modified EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
- Modified EBITDA does not reflect future interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; and
- Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Modified EBITDA does not reflect any cash requirements for such replacements.
Forward-Looking Statements
Statements in this release that are not historical are forward-looking statements. These forward- looking statements are typically identified by terms such as “aim,” "believe," "look forward to,” "can," “will,” “realize,” “deliver,” and similar expressions. Forward-looking statements include, but are not limited to, statements about our strategic initiatives and investments, our ability to achieve our strategic objectives, expand our business and generate long-term value, recent officer appointments aimed at strengthening organizational agility and supporting future growth, priorities to improve financial performance, and our plan to uplist to a major stock exchange and the potential benefits thereof. These forward-looking statements are based on current expectations. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties, and assumptions, many of which involve factors or circumstances that are beyond our control. These risks could materially impact our ability to access raw materials, production, transportation and/or other logistics needs.
If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, Reed’s actual results could differ materially from the results expressed or implied by the forward-looking statements we make. The risks and uncertainties referred to above include, but are not limited to: our ability to compete successfully; our ability to manage growth, including the expansion of our business to markets in Asia; our ability to repay and/or refinance our credit facility on favorable terms; risks associated with new product releases; the impacts of further inflation; risks that customer demand may fluctuate or decrease; our ability to attract and retain qualified management and personnel; our ability to develop and expand strategic and third party distribution channels; our dependence on third party suppliers, co-packers and distributors; our ability to continue to innovate; protection of intellectual property; inventory shortages or write-offs; general political or destabilizing events, including the wars in Ukraine and Israel; the effect of evolving domestic and foreign government regulations, including those addressing tariffs, data privacy and cross-border data transfers; and other risks detailed from time to time in Reed’s public filings, including Reed’s annual report on Form 10-K filed on March 28, 2025 and our quarterly report on Form 10-Q for the period ended September 30, 2025 to be filed with the Securities and Exchange Commission (SEC), which will be available on the SEC’s web site at www.sec.gov. These forward-looking statements are based on current expectations and speak only as of the date hereof. Reed’s assumes no obligation and does not intend to update these forward-looking statements, except as required by law.
Investor Relations Contact
Sean Mansouri, CFA or Aaron D’Souza
Elevate IR
ir@reedsinc.com
(720) 330-2829
| REED’S, INC. | |||||||||||||||
| CONDENSED STATEMENTS OF OPERATIONS | |||||||||||||||
| For the Three and Nine Months Ended September 30, 2025 and 2024 | |||||||||||||||
| (Unaudited) | |||||||||||||||
| (Amounts in thousands, except share and per share amounts) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net sales | $ | 7,033 | $ | 6,752 | $ | 26,585 | $ | 28,221 | |||||||
| Cost of goods sold | 5,695 | 5,537 | 19,377 | 19,762 | |||||||||||
| Inventory write-offs | 114 | - | 1,775 | - | |||||||||||
| Total cost of goods sold | 5,809 | 5,537 | 21,152 | 19,762 | |||||||||||
| Gross profit | 1,224 | 1,215 | 5,433 | 8,459 | |||||||||||
| Operating expenses: | |||||||||||||||
| Delivery and handling expense | 1,100 | 1,279 | 4,299 | 4,204 | |||||||||||
| Selling and marketing expense | 1,366 | 1,283 | 4,139 | 3,473 | |||||||||||
| General and administrative expense | 2,861 | 1,791 | 8,633 | 5,239 | |||||||||||
| Total operating expenses | 5,327 | 4,353 | 17,071 | 12,916 | |||||||||||
| Loss from operations | (4,103 | ) | (3,138 | ) | (11,638 | ) | (4,457 | ) | |||||||
| Interest expense | (274 | ) | (2,405 | ) | (864 | ) | (4,578 | ) | |||||||
| Other income | 395 | - | 441 | - | |||||||||||
| Change in fair value of SAFE investments | - | 1,393 | - | - | |||||||||||
| Net loss | (3,982 | ) | (4,150 | ) | (12,061 | ) | (9,035 | ) | |||||||
| Dividends on Series A Convertible Preferred Stock | - | - | (5 | ) | (5 | ) | |||||||||
| Net Loss Attributable to Common Stockholders | $ | (3,982 | ) | $ | (4,150 | ) | $ | (12,066 | ) | $ | (9,040 | ) | |||
| Loss per share – basic and diluted | $ | (0.48 | ) | $ | (4.91 | ) | $ | (1.54 | ) | $ | (12.10 | ) | |||
| Weighted average number of shares outstanding – basic and diluted | 8,248,157 | 844,402 | 7,848,471 | 747,265 | |||||||||||
| REED’S, INC., | |||||||
| CONDENSED BALANCE SHEETS | |||||||
| (Amounts in thousands, except share amounts) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| (Unaudited) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash | $ | 4,136 | $ | 10,391 | |||
| Accounts receivable, net of allowance of | 2,434 | 3,979 | |||||
| Inventory, net | 10,566 | 8,114 | |||||
| Receivable from former related party | 169 | 144 | |||||
| Prepaid expenses and other current assets | 770 | 683 | |||||
| Total current assets | 18,075 | 23,311 | |||||
| Property and equipment, net of accumulated depreciation of | 1,200 | 1,185 | |||||
| Intangible assets | 650 | 644 | |||||
| Total assets | $ | 19,925 | $ | 25,140 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 5,827 | $ | 6,956 | |||
| Accrued expenses | 1,328 | 984 | |||||
| Senior secured loan, net of deferred financing costs of | 9,160 | 9,571 | |||||
| Payable to former related party | - | 144 | |||||
| Current portion of lease liabilities | 48 | - | |||||
| Total current liabilities | 16,363 | 17,655 | |||||
| Lease liabilities, less current portion | 805 | 837 | |||||
| Total liabilities | 17,168 | 18,492 | |||||
| Stockholders’ equity: | |||||||
| Series A Convertible Preferred stock, | 94 | 94 | |||||
| Common stock, $.0001 par value, 60,000,000 shares authorized; 8,945,453 and 7,561,875 shares issued and outstanding, respectively. | 1 | 1 | |||||
| Additional paid in capital | 166,612 | 158,437 | |||||
| Accumulated deficit | (163,950 | ) | (151,884 | ) | |||
| Total stockholders’ equity | 2,757 | 6,648 | |||||
| Total liabilities and stockholders’ equity | $ | 19,925 | $ | 25,140 | |||
| REED’S, INC. | |||||||
| CONDENSED STATEMENTS OF CASH FLOWS | |||||||
| For the Nine Months Ended September 30, 2025 and 2024 | |||||||
| (Unaudited) | |||||||
| (Amounts in thousands) | |||||||
| September 30, 2025 | September 30, 2024 | ||||||
| Cash flows from operating activities: | |||||||
| Net loss | $ | (12,061 | ) | $ | (9,035 | ) | |
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
| Depreciation | 121 | 88 | |||||
| Gain on disposal of property and equipment | (5 | ) | - | ||||
| Amortization of debt discount | 273 | 568 | |||||
| Fair value of vested options | 60 | 268 | |||||
| Product quality hold write-down | - | (29 | ) | ||||
| Change in allowance for doubtful accounts | (412 | ) | (282 | ) | |||
| - | |||||||
| Inventory write-offs and change in reserve | 991 | (825 | ) | ||||
| Accrued interest | - | 3,141 | |||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | 1,957 | 1,084 | |||||
| Inventory | (3,443 | ) | 2,903 | ||||
| Prepaid expenses and other assets | (87 | ) | (449 | ) | |||
| Decrease in right of use assets | 35 | 121 | |||||
| Accounts payable | (1,014 | ) | 180 | ||||
| Accrued expenses | 339 | 173 | |||||
| - | |||||||
| Lease liabilities | 16 | (160 | ) | ||||
| Net cash used in operating activities | (13,230 | ) | (2,254 | ) | |||
| Cash flows from investing activities: | |||||||
| Trademark costs | (6 | ) | (7 | ) | |||
| Purchase of property and equipment | (191 | ) | (51 | ) | |||
| Proceeds on sale of property and equipment | 25 | - | |||||
| Net cash used in investing activities | (172 | ) | (58 | ) | |||
| Cash flows from financing activities: | |||||||
| Proceeds from line of credit | - | 24,878 | |||||
| Payments on line of credit | - | (29,367 | ) | ||||
| Payment of accrued interest on convertible note payable | - | (513 | ) | ||||
| Proceeds from sale of common stock | 8,000 | 1,903 | |||||
| Proceeds from convertible notes | - | 1,400 | |||||
| Proceeds from SAFE agreement | 4,097 | ||||||
| Payment of note payable | (650 | ) | - | ||||
| Payment of cash recorded as debt discount | (34 | ) | (335 | ) | |||
| Amounts from former related party, net | (169 | ) | (48 | ) | |||
| Net cash provided by financing activities | 7,147 | 2,015 | |||||
| Net decrease in cash | (6,255 | ) | (297 | ) | |||
| Cash at beginning of period | 10,391 | 603 | |||||
| Cash at end of period | $ | 4,136 | $ | 306 | |||
| Supplemental disclosures of cash flow information: | |||||||
| Cash paid for interest | $ | 326 | $ | 238 | |||
| Non-cash investing and financing activities: | |||||||
| Reclass SAFE agreement from accounts payable to equity | $ | 115 | $ | - | |||
| Dividends on Series A Convertible Preferred Stock | $ | 5 | $ | 5 | |||
| Reclass of prepaid expenses and accounts payable | $ | - | $ | 1,000 | |||
| REED’S, INC. | |||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||
| For the Three and Nine Months Ended September 30, 2025 and 2024 | |||||||
| (Unaudited) | |||||||
| (Amounts in thousands) | |||||||
| Three Months Ended September 30 | |||||||
| 2025 | 2024 | ||||||
| Net loss | $ | (3,982 | ) | $ | (4,150 | ) | |
| Modified EBITDA adjustments: | |||||||
| Depreciation and amortization | 64 | 71 | |||||
| Tax expense | - | (8 | ) | ||||
| Interest expense | 274 | 2,405 | |||||
| Change in fair value of SAFE investments | - | (1,393 | ) | ||||
| Product quality hold write-down | 15 | ||||||
| Stock option and other noncash compensation | 4 | 46 | |||||
| Gain on sale of property and equipment | (5 | ) | - | ||||
| Employee retention credit refund | (324 | ) | |||||
| Severance | 144 | 16 | |||||
| Insurance payment on product quality claim | (100 | ) | - | ||||
| Total EBITDA adjustments | $ | 57 | $ | 1,152 | |||
| Modified EBITDA | $ | (3,925 | ) | $ | (2,998 | ) | |
| Nine Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Net loss | $ | (12,061 | ) | $ | (9,035 | ) | |
| Modified EBITDA adjustments: | |||||||
| Depreciation and amortization | 156 | 209 | |||||
| Income taxes | - | 67 | |||||
| Interest expense | 864 | 4,578 | |||||
| Product quality hold write-down | - | 44 | |||||
| Stock option and other noncash compensation | 60 | 268 | |||||
| Professional fees | 208 | 334 | |||||
| Severance expense | 147 | 42 | |||||
| Contract proceedings | 850 | - | |||||
| Gain on sale of property and equipment | (5 | ) | - | ||||
| Employee retention credit refund | (324 | ) | - | ||||
| Insurance payment on product quality claim | (100 | ) | - | ||||
| Legal settlements | - | 170 | |||||
| Total EBITDA adjustments | $ | 1,856 | $ | 5,712 | |||
| Modified EBITDA | $ | (10,205 | ) | $ | (3,323 | ) | |