Sow Good Reports Second Quarter 2025 Results
Sow Good Inc. (Nasdaq: SOWG), a leader in freeze dried candy and treats, reported challenging Q2 2025 results with revenue declining to $1.9 million from $15.6 million in Q2 2024. The company posted a net loss of $4.2 million, or $(0.36) per share, compared to net income of $3.3 million in the prior year.
Despite revenue challenges due to competitive pressures and production delays, Sow Good highlighted operational improvements including fulfilled Halloween shipments, expanded partnerships with Five Below and Albertsons, and successful UAE market entry. The company maintains strong performance at Ace Hardware and Orgill, while introducing new products like freeze dried yogurt snacks and caramel offerings.
Cash position stood at $1.0 million as of June 30, 2025, down from $3.7 million at year-end 2024. Management is focused on scaling workforce, streamlining operations, and pursuing cost optimization to address current challenges.
[ "Successful expansion into UAE market with results exceeding expectations", "Expanded partnerships and SKU counts with Five Below and Albertsons", "Strong performance maintained at Ace Hardware and Orgill", "Successfully fulfilled all Halloween shipments", "New product innovations gaining traction with freeze dried yogurt and caramel offerings" ]Sow Good Inc. (Nasdaq: SOWG) ha riportato un secondo trimestre 2025 difficile: i ricavi sono calati a $1.9 million rispetto a $15.6 million nel Q2 2024. L'azienda ha registrato una perdita netta di $4.2 million, o $(0.36) per azione, a fronte di un utile netto di $3.3 million nell'anno precedente.
Nonostante la contrazione dei ricavi dovuta a pressioni competitive e ritardi produttivi, Sow Good ha segnalato miglioramenti operativi, tra cui l'evasione completa delle spedizioni per Halloween, l'espansione delle collaborazioni con Five Below e Albertsons e un ingresso riuscito nel mercato degli Emirati Arabi Uniti. L'azienda mantiene buone performance presso Ace Hardware e Orgill e ha introdotto nuovi prodotti come snack di yogurt liofilizzato e proposte al caramello.
La posizione di cassa era di $1.0 million al 30 giugno 2025, in calo rispetto ai $3.7 million a fine 2024. La direzione punta a incrementare il personale, snellire le operazioni e ottimizzare i costi per affrontare le difficoltà attuali.
- Espansione di successo negli Emirati Arabi Uniti con risultati oltre le aspettative
- Ampliamento delle partnership e degli SKU con Five Below e Albertsons
- Solide performance mantenute presso Ace Hardware e Orgill
- Evasione completa di tutte le spedizioni per Halloween
- Nuove proposte di prodotto in crescita: yogurt liofilizzato e varianti al caramello
Sow Good Inc. (Nasdaq: SOWG) presentó un trimestre 2 de 2025 complicado: los ingresos se redujeron a $1.9 million desde $15.6 million en el Q2 de 2024. La compañía registró una pérdida neta de $4.2 million, o $(0.36) por acción, frente a un beneficio neto de $3.3 million el año anterior.
A pesar de la caída de ingresos por presiones competitivas y retrasos en la producción, Sow Good destacó mejoras operativas, incluyendo el cumplimiento de todos los envíos de Halloween, la ampliación de las alianzas con Five Below y Albertsons y un ingreso exitoso en el mercado de los Emiratos Árabes Unidos. Mantiene un buen desempeño en Ace Hardware y Orgill y ha lanzado nuevos productos como snacks de yogurt liofilizado y opciones de caramelo.
La posición de efectivo era de $1.0 million al 30 de junio de 2025, frente a $3.7 million a finales de 2024. La dirección está centrada en ampliar la plantilla, optimizar operaciones y reducir costes para afrontar los retos actuales.
- Expansión exitosa en los Emiratos Árabes Unidos con resultados por encima de las expectativas
- Ampliación de asociaciones y SKUs con Five Below y Albertsons
- Rendimiento sólido mantenido en Ace Hardware y Orgill
- Cumplimiento de todas las entregas de Halloween
- Nuevas innovaciones de producto ganando tracción: yogurt liofilizado y ofertas de caramelo
Sow Good Inc. (Nasdaq: SOWG)는 2025년 2분기에 어려운 실적을 발표했습니다. 매출은 Q2 2024의 $15.6 million에서 $1.9 million으로 감소했고, 회사는 $4.2 million의 순손실을 기록했으며 주당 손실은 $(0.36)이었습니다(전년에는 $3.3 million의 순이익).
경쟁 압력과 생산 지연으로 매출이 감소했지만, Sow Good은 할로윈 출하 전량 완료, Five Below 및 Albertsons와의 파트너십 확장, 아랍에미리트(UAE) 시장에의 성공적인 진입 등 운영 개선 사항을 강조했습니다. 또한 Ace Hardware 및 Orgill에서의 강한 성과를 유지하고 있으며, 동결건조 요거트 스낵과 카라멜 제품 등 새로운 제품을 선보였습니다.
현금성 자산은 2025년 6월 30일 기준 $1.0 million으로, 2024년 말의 $3.7 million에서 감소했습니다. 경영진은 인력 확충, 운영 간소화 및 비용 최적화에 주력해 현재의 과제를 해결하려 하고 있습니다.
- UAE 시장으로의 성공적인 확장(기대치 초과)
- Five Below 및 Albertsons와의 파트너십 및 SKU 수 확대
- Ace Hardware 및 Orgill에서의 안정적 성과 유지
- 할로윈 출하 전량 성공적으로 이행
- 동결건조 요거트와 카라멜 제품 등 신제품이 호응 얻음
Sow Good Inc. (Nasdaq: SOWG) a publié des résultats difficiles au 2e trimestre 2025 : le chiffre d'affaires est tombé à $1.9 million contre $15.6 million au T2 2024. La société a enregistré une perte nette de $4.2 million, soit $(0.36) par action, contre un bénéfice net de $3.3 million l'année précédente.
Malgré la baisse du chiffre d'affaires due à la concurrence et à des retards de production, Sow Good a mis en avant des améliorations opérationnelles, notamment la livraison complète des commandes d'Halloween, l'élargissement des partenariats avec Five Below et Albertsons et une entrée réussie sur le marché des Émirats arabes unis. Les performances restent solides chez Ace Hardware et Orgill, et la société a lancé de nouveaux produits comme des snacks au yaourt lyophilisé et des offres au caramel.
La trésorerie s'élevait à $1.0 million au 30 juin 2025, en baisse par rapport à $3.7 million à la fin 2024. La direction se concentre sur le renforcement des effectifs, la simplification des opérations et l'optimisation des coûts pour faire face aux défis actuels.
- Expansion réussie sur le marché des Émirats arabes unis, au‑delà des attentes
- Extension des partenariats et du nombre de références avec Five Below et Albertsons
- Performances solides maintenues chez Ace Hardware et Orgill
- Toutes les livraisons d'Halloween exécutées avec succès
- Nouvelles innovations produits en traction : yaourt lyophilisé et offres au caramel
Sow Good Inc. (Nasdaq: SOWG) meldete ein herausforderndes zweites Quartal 2025: der Umsatz sank auf $1.9 million gegenüber $15.6 million im Q2 2024. Das Unternehmen verzeichnete einen Nettoverlust von $4.2 million, bzw. $(0.36) je Aktie, im Vergleich zu einem Nettogewinn von $3.3 million im Vorjahr.
Trotz Umsatzrückgängen infolge von Wettbewerbsdruck und Produktionsverzögerungen hob Sow Good operative Verbesserungen hervor, darunter die vollständige Erfüllung der Halloween-Lieferungen, ausgeweitete Partnerschaften mit Five Below und Albertsons sowie den erfolgreichen Markteintritt in den VAE. Starkes Abschneiden bei Ace Hardware und Orgill wird beibehalten; zudem wurden neue Produkte wie gefriergetrocknete Joghurt-Snacks und Karamell-Varianten eingeführt.
Die Kassenbestände betrugen $1.0 million zum 30. Juni 2025, gegenüber $3.7 million zum Jahresende 2024. Das Management konzentriert sich auf den Ausbau der Belegschaft, die Straffung der Abläufe und Kostenoptimierung, um die aktuellen Herausforderungen anzugehen.
- Erfolgreiche Expansion in die VAE mit Ergebnissen über den Erwartungen
- Ausgeweitete Partnerschaften und SKU-Anzahl mit Five Below und Albertsons
- Stabile Leistung bei Ace Hardware und Orgill
- Alle Halloween-Lieferungen erfolgreich erfüllt
- Neue Produktinnovationen gewinnen an Fahrt: gefriergetrockneter Joghurt und Karamellangebote
- None.
- Revenue declined 88% year-over-year to $1.9 million
- Shifted from gross profit of $9.0M to gross loss of $0.1M
- Net loss of $4.2 million compared to net income of $3.3M last year
- Cash position decreased to $1.0M from $3.7M at year-end 2024
- Production delays and labor shortages affecting output
- Increased competitive pressure from major CPG entrants
Insights
Sow Good's Q2 results reveal severe revenue decline and margin deterioration amid competitive pressures, despite management's optimistic narrative about future prospects.
Sow Good's Q2 2025 results paint a concerning financial picture that contrasts sharply with management's forward-looking optimism. Revenue collapsed to
The company swung from net income of
While management highlights expanded retail partnerships with Five Below and Albertsons plus international expansion to the UAE, these positive developments haven't translated to financial performance. The rapid cash burn rate (
IRVING, Texas, Aug. 14, 2025 (GLOBE NEWSWIRE) -- Sow Good Inc. (Nasdaq: SOWG) (“Sow Good” or “the Company”), a trailblazer in the freeze dried candy and treat industry, is reporting financial and operating results for second quarter ended June 30, 2025.
“The second quarter marked a meaningful turning point for Sow Good,” said Claudia Goldfarb, CEO of Sow Good. “Operations continued to stabilize, and we saw sustained momentum and growing demand for our brand. While short-term production delays temporarily impacted revenue timing, demand accelerated—outpacing output due to temporary labor shortages. We’re actively scaling our workforce and streamlining operations to meet this growth head-on.
“With operations now stable following early disruption from major CPG entrants, we’ve refocused on scaling as a category leader. In Q2 and early July, we fulfilled all Halloween shipments and deepened our partnerships with Five Below and Albertsons, both expanding SKU counts and order volumes. Performance at Ace Hardware and Orgill remains strong, our innovation pipeline is gaining traction, and there’s early excitement around our freeze dried yogurt snacks and caramel offerings. We also launched in the UAE, where results are exceeding expectations—validating global appetite for our brand and laying the groundwork for further expansion. In parallel, we’re advancing strategic conversations that could unlock additional shelf space, private label programs, and category growth.
“Looking ahead, our focus remains on disciplined execution, cost optimization, and innovation. With a stable supply chain and strengthening retail demand, we believe we’re well-positioned to reaccelerate growth. Our teams are operating with urgency and purpose, and we’re confident in our strategy as we build toward a stronger second half.”
Second Quarter 2025 Highlights
- Revenue in the second quarter of 2025 was
$1.9 million compared to$15.6 million for the same period in 2024. The decline reflects softer demand, driven primarily by increased competitive pressure and, to a lesser extent, production delays that impacted anticipated sequential sales growth.
- Gross loss in the second quarter of 2025 was
$0.1 million compared to gross profit of$9.0 million in the previous year’s quarter. Gross margin was (7% ) in the second quarter of 2025 compared to58% in the prior year period. The decrease was primarily due to decreased sales coupled with increased occupancy costs.
- Operating expenses in the second quarter of 2025 were
$3.9 million compared to$4.1 million for the same period in 2024. The decrease was largely due to lower bonus compensation.
- Net loss in the second quarter of 2025 was
$4.2 million , or$(0.36) per basic and diluted share, compared to net income of$3.3 million , or$0.29 per diluted share, for the same period in 2024. The decrease is primarily due to the lower revenue.
- Adjusted EBITDA (a non-GAAP financial measure defined and reconciled herein) in the second quarter of 2025 was
$(2.7) million compared to$6.2 million for the same period in 2024. For a reconciliation of Adjusted EBITDA to the nearest comparable GAAP metric, net income, please see the tables below.
- Cash and cash equivalents were
$1.0 million at June 30, 2025, compared to$1.6 million at March 31, 2025, and$3.7 million at December 31, 2024.
Conference Call
Sow Good will conduct a conference call today at 10:00 A.M. Eastern time to discuss its results for the second quarter ended June 30, 2025.
Date: Thursday, August 14, 2025
Time: 10:00 a.m. Eastern time
Registration Link: https://register-conf.media-server.com/register/BI07b8797906e14046877afa459ebc660b
To access the call by phone, please register via the registration link above and you will be provided with dial-in instructions and details. If you have any difficulty connecting with the conference call, please contact Gateway Group at 1-949-574-3860.
The conference call will be broadcast live and available for replay here and on the Company’s website at Sowginc.com.
About Sow Good Inc.
Sow Good Inc. is a trailblazing U.S.-based freeze dried candy and snack manufacturer dedicated to providing consumers with innovative and explosively flavorful freeze dried treats. Sow Good has harnessed the power of our proprietary freeze-drying technology and product-specialized manufacturing facility to transform traditional candy into a novel and exciting everyday confectionaries subcategory that we call freeze dried candy. Sow Good is dedicated to building a company that creates good experiences for our customers and growth for our investors and employees through our core pillars: (i) innovation; (ii) scalability; (iii) manufacturing excellence; (iv) meaningful employment opportunities; and (v) food quality standards.
Non-GAAP Financial Measures
This press release contains “non-GAAP financial measures” that are financial measures that either exclude or include amounts that are not excluded or included in the most directly comparable measures calculated and presented in accordance with GAAP. Specifically, we make use of the non-GAAP financial measure “Adjusted EBITDA.” Adjusted EBITDA has been presented in this press release as a supplemental measure of financial performance that is not required by, or presented in accordance with, GAAP. Adjusted EBITDA is a supplemental measure of our performance that is not required by or presented in accordance with GAAP. We define Adjusted EBITDA as net income (loss) before depreciation and amortization, interest expense, net, provision for income tax, and share-based compensation, and loss on early extinguishment of debt. The most directly comparable GAAP measure is net income (loss). Adjusted EBITDA is not a recognized term under GAAP and should not be considered as an alternative to net income (loss) as a measure of financial performance or cash provided by operating activities as a measure of liquidity, or any other performance measure derived in accordance with GAAP. In addition, in evaluating Adjusted EBITDA, you should be aware that in the future, we may incur expenses similar to the adjustments in the presentation of Adjusted EBITDA. The presentation of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Because not all companies use identical calculations, the presentations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies and can differ significantly from company to company.
We present this non-GAAP measure because we believe it assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Management believes Adjusted EBITDA is useful to investors in highlighting trends in our operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which we operate, and capital investments. Management uses Adjusted EBITDA to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies, to make budgeting decisions, to establish discretionary annual incentive compensation, and to compare our performance against that of other peer companies using similar measures. Management supplements GAAP results with non-GAAP financial measures to provide a more complete understanding of the factors and trends affecting the business than GAAP results alone provide.
There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), which is the most directly comparable financial measure calculated and presented in accordance with GAAP. Some of these limitations are:
- Adjusted EBITDA excludes stock-based compensation expense as it has recently been, and will continue to be for the foreseeable future, a significant recurring non-cash expense for our business;
- Adjusted EBITDA excludes depreciation and amortization expense and, although this is a non-cash expense, the assets being depreciated and amortized may have to be replaced in the future;
- Adjusted EBITDA does not reflect the cash requirements necessary to service interest on our debt which affects the cash available to us;
- Adjusted EBITDA does not reflect the monies earned from our investments since it does not reflect our core operations;
- Adjusted EBITDA does not reflect the loss on early extinguishment of debt since it does not reflect our core operations and is a non-cash expense;
- Adjusted EBITDA does not reflect income tax expense that affects cash available to us; and
- the expenses and other items that we exclude in our calculations of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results.
In addition, other companies may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison.
Forward-Looking Statements
This press release contains forward-looking statements. Statements other than statements of historical facts contained in this press release may be forward-looking statements. Statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, including, among others, statements regarding the offering, expected growth, and future capital expenditures, are forward-looking statements. In some cases, you can identify forward-looking statements by terms such as “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “target,” “plan,” “intend,” “seek,” “goal,” “will,” “should,” “may” or other words and similar expressions that convey the uncertainty of future events or outcomes. Forward-looking statements contained in this press release include, but are not limited to statements about: (a) our ability to compete successfully in the highly competitive industry in which we operate; (b) our ability to maintain and enhance our brand; (c) our ability to successfully implement our growth strategies related to launching new products and enter new markets; (d) the effectiveness and efficiency of our marketing programs; (e) our ability to manage current operations and to manage future growth effectively; (f) our future operating performance; (g) our ability to attract new customers or retain existing customers; (h) our ability to protect and maintain our intellectual property; (i) the government regulations to which we are subject; (j) our ability to maintain adequate liquidity to meet our financial obligations; (k) failure to obtain sufficient sales and distributions for our freeze dried product offerings; (l) the potential for supply chain disruption and delay; (m) the potential for transportation, labor, and raw material cost increases; and (n) such other risks and uncertainties described more fully in documents filed with or furnished to the Securities and Exchange Commission, including the risk factors discussed in our Annual Report on Form 10-K for the year ended December 31, 2024 and our most recent Quarterly Report on Form 10-Q. All information provided in this release is as of the date hereof and we undertake no duty to update this information except as required by law.
Sow Good Investor Inquiries:
Cody Slach
Gateway Group, Inc.
1-949-574-3860
SOWG@gateway-grp.com
Sow Good Media Inquiries:
Sow Good, Inc.
1-214-623-6055
pr@sowginc.com
SOW GOOD INC. CONDENSED BALANCE SHEETS | ||||||||
June 30, | December 31, | |||||||
2025 | 2024 | |||||||
ASSETS | (Unaudited) | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 959,416 | $ | 3,723,440 | ||||
Accounts receivable, net | 701,175 | 460,147 | ||||||
Inventory, net | 20,806,336 | 20,313,315 | ||||||
Prepaid inventory | 23,962 | 55,796 | ||||||
Prepaid expenses | 309,194 | 523,442 | ||||||
Total current assets | 22,800,083 | 25,076,140 | ||||||
Property and equipment, net | 11,532,848 | 11,802,420 | ||||||
Security deposit | 1,343,972 | 1,357,956 | ||||||
Right-of-use asset | 14,308,536 | 16,459,215 | ||||||
Total assets | $ | 49,985,439 | $ | 54,695,731 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 1,176,343 | $ | 1,368,006 | ||||
Accrued interest | 56,096 | - | ||||||
Accrued expenses | 1,177,800 | 976,153 | ||||||
Current portion of operating lease liabilities | 2,973,780 | 2,599,102 | ||||||
Current maturities of notes payable, related parties, net of | - | 2,195,500 | ||||||
Current maturities of notes payable, net of | - | 225,780 | ||||||
Total current liabilities | 5,384,019 | 7,364,541 | ||||||
Operating lease liabilities | 13,924,607 | 15,193,129 | ||||||
Convertible notes payable, related parties, net of | 1,956,226 | - | ||||||
Notes payable | 150,000 | 150,000 | ||||||
Total liabilities | 21,414,852 | 22,707,670 | ||||||
Commitments and contingencies | ||||||||
Stockholders' equity: | ||||||||
Preferred stock, | - | - | ||||||
Common stock, | 12,166 | 11,300 | ||||||
Additional paid-in capital | 97,758,200 | 94,418,972 | ||||||
Accumulated deficit | (69,199,779 | ) | (62,442,211 | ) | ||||
Total stockholders' equity | 28,570,587 | 31,988,061 | ||||||
Total liabilities and stockholders' equity | $ | 49,985,439 | $ | 54,695,731 |
SOW GOOD INC. CONDENSED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||||
For the Three Months Ended | For the Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenues | $ | 1,856,312 | $ | 15,648,046 | $ | 4,333,234 | $ | 27,054,369 | ||||||||
Cost of goods sold | 1,986,021 | 6,640,917 | 3,360,220 | 13,417,798 | ||||||||||||
Gross profit | (129,709 | ) | 9,007,129 | 973,014 | 13,636,571 | |||||||||||
Operating expenses: | ||||||||||||||||
General and administrative expenses: | ||||||||||||||||
Salaries and benefits | 1,931,713 | 2,123,572 | 3,874,269 | 4,474,130 | ||||||||||||
Professional services | 258,230 | 594,278 | 450,553 | 1,062,104 | ||||||||||||
Other general and administrative expenses | 1,745,670 | 1,399,244 | 3,120,118 | 2,271,507 | ||||||||||||
Total general and administrative expenses | 3,935,613 | 4,117,094 | 7,444,940 | 7,807,741 | ||||||||||||
Depreciation and amortization | 8,583 | 4,939 | 17,167 | 14,477 | ||||||||||||
Total operating expenses | 3,944,196 | 4,122,033 | 7,462,107 | 7,822,218 | ||||||||||||
Net operating income (loss) | (4,073,905 | ) | 4,885,096 | (6,489,093 | ) | 5,814,353 | ||||||||||
Other income (expense): | ||||||||||||||||
Interest income | 556 | 4,130 | 27,266 | 4,130 | ||||||||||||
Interest expense | (113,163 | ) | (599,664 | ) | (295,739 | ) | (1,018,333 | ) | ||||||||
Loss on early extinguishment of debt | - | (696,502 | ) | - | (696,502 | ) | ||||||||||
Total other expense | (112,607 | ) | (1,292,036 | ) | (268,473 | ) | (1,710,705 | ) | ||||||||
Income (loss) before income tax | (4,186,512 | ) | 3,593,060 | (6,757,566 | ) | 4,103,648 | ||||||||||
Income tax provision | - | (257,918 | ) | - | (257,918 | ) | ||||||||||
Net income (loss) | $ | (4,186,512 | ) | $ | 3,335,142 | $ | (6,757,566 | ) | $ | 3,845,730 | ||||||
Weighted average common shares outstanding – basic | 11,563,768 | 9,624,999 | 11,457,062 | 7,845,832 | ||||||||||||
Net income (loss) per common share – basic | $ | (0.36 | ) | $ | 0.35 | $ | (0.59 | ) | $ | 0.49 | ||||||
Weighted average common shares outstanding – diluted | 11,563,768 | 11,385,708 | 11,457,062 | 9,408,247 | ||||||||||||
Net income (loss) per common share – diluted | $ | (0.36 | ) | $ | 0.29 | $ | (0.59 | ) | $ | 0.41 |
SOW GOOD INC. STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) | ||||||||||||||||||||
For the Three Months Ended June 30, 2025 | ||||||||||||||||||||
Additional | Total | |||||||||||||||||||
Common Stock | Paid-in | Accumulated | Stockholders' | |||||||||||||||||
Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||
Balance, March 31, 2025 | 11,383,060 | $ | 11,382 | $ | 95,790,993 | $ | (65,013,265 | ) | $ | 30,789,110 | ||||||||||
Common stock issued to officers for services | 783,068 | 782 | 159,018 | – | 159,800 | |||||||||||||||
Common stock options granted to directors and advisors for services | – | – | 3,559 | – | 3,559 | |||||||||||||||
Common stock options granted to officers and employees for services | – | – | 1,109,689 | – | 1,109,689 | |||||||||||||||
Additional paid in capital from exchange of related party debt, net | – | – | 694,941 | – | 694,941 | |||||||||||||||
Net income for the three months ended June 30, 2025 | – | – | – | (4,186,512 | ) | (4,186,512 | ) | |||||||||||||
Balance, June 30, 2025 | 12,166,128 | $ | 12,164 | $ | 97,758,200 | $ | (69,199,777 | ) | $ | 28,570,587 |
For the Three Months Ended June 30, 2024 | ||||||||||||||||||||
Additional | Total | |||||||||||||||||||
Common Stock | Paid-in | Accumulated | Stockholders' | |||||||||||||||||
Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||
Balance, March 31, 2024 | 6,575,562 | $ | 6,576 | $ | 71,123,634 | $ | (58,229,407 | ) | $ | 12,900,803 | ||||||||||
Common stock issued in public offering, net of offering costs | 1,380,000 | 1,380 | 11,973,596 | – | 11,974,976 | |||||||||||||||
Common stock issued in private placement offering | – | – | – | – | - | |||||||||||||||
Proceeds from exercise of stock options and warrants | 2,289,209 | 2,288 | 5,670,680 | – | 5,672,968 | |||||||||||||||
Common stock issued to directors for services | 617 | 1 | 9,476 | – | 9,477 | |||||||||||||||
Common stock options granted to directors and advisors for services | – | – | 28,962 | – | 28,962 | |||||||||||||||
Common stock options granted to officers and employees for services | – | – | 1,093,318 | – | 1,093,318 | |||||||||||||||
Net income for the three months ended June 30, 2024 | – | – | – | 3,335,142 | 3,335,142 | |||||||||||||||
Balance, June 30, 2024 | 10,245,388 | $ | 10,245 | $ | 89,899,666 | $ | (54,894,265 | ) | $ | 35,015,646 |
For the Six Months Ended June 30, 2025 | ||||||||||||||||||||
Additional | Total | |||||||||||||||||||
Common Stock | Paid-in | Accumulated | Stockholders' | |||||||||||||||||
Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||
Balance, December 31, 2024 | 11,300,624 | $ | 11,300 | $ | 94,418,972 | $ | (62,442,211 | ) | $ | 31,988,061 | ||||||||||
Common stock issued to directors for services | 82,436 | 82 | 229,918 | – | 230,000 | |||||||||||||||
Common stock issued to officers for services | 783,068 | 782 | 159,018 | – | 159,800 | |||||||||||||||
Common stock options granted to directors and advisors for services | – | – | 9,889 | – | 9,889 | |||||||||||||||
Common stock options granted to officers and employees for services | – | – | 2,245,462 | – | 2,245,462 | |||||||||||||||
Additional paid in capital from exchange of related party debt, net | – | – | 694,941 | – | 694,941 | |||||||||||||||
Net loss for the six months ended June 30, 2025 | – | – | – | (6,757,566 | ) | (6,757,566 | ) | |||||||||||||
Balance, June 30, 2025 | 12,166,128 | $ | 12,164 | $ | 97,758,200 | (69,199,777 | ) | $ | 28,570,587 |
For the Six Months Ended June 30, 2024 | ||||||||||||||||||||
Additional | Total | |||||||||||||||||||
Common Stock | Paid-in | Accumulated | Stockholders' | |||||||||||||||||
Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||
Balance, December 31, 2023 | 6,029,371 | $ | 6,029 | $ | 66,014,415 | $ | (58,739,995 | ) | $ | 7,280,449 | ||||||||||
Common stock issued in public offering, net of offering costs | 1,380,000 | 1,380 | 11,973,596 | – | 11,974,976 | |||||||||||||||
Common stock issued in private placement offering | 515,597 | 516 | 3,737,484 | – | 3,738,000 | |||||||||||||||
Proceeds from the exercise of stock options and warrants | 2,289,209 | 2,288 | 5,670,680 | – | 5,672,968 | |||||||||||||||
Common stock issued to directors for services | 31,211 | 32 | 295,616 | – | 295,648 | |||||||||||||||
Common stock options granted to directors and advisors for services | – | – | 57,608 | – | 57,608 | |||||||||||||||
Common stock options granted to officers and employees for services | – | – | 2,150,267 | – | 2,150,267 | |||||||||||||||
Net income for the three months ended June 30, 2024 | – | – | – | 3,845,730 | 3,845,730 | |||||||||||||||
Balance, June 30, 2024 | 10,245,388 | $ | 10,245 | $ | 89,899,666 | $ | (54,894,265 | ) | $ | 35,015,646 |
SOW GOOD INC. CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||
For the Six Months Ended | ||||||||
June 30, | ||||||||
2025 | 2024 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income (loss) | $ | (6,757,566 | ) | $ | 3,845,730 | |||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Bad debts expense | 9,184 | 20,760 | ||||||
Depreciation and amortization | 518,712 | 366,784 | ||||||
Non-cash amortization of right-of-use asset and liability | 1,256,835 | 405,383 | ||||||
Common stock issued to officers and directors for services | 389,800 | 295,648 | ||||||
Amortization of stock options | 2,255,351 | 2,207,875 | ||||||
Amortization of debt discounts | 165,997 | 777,704 | ||||||
Loss on early extinguishment of debt | - | 696,502 | ||||||
Decrease (increase) in current assets: | ||||||||
Accounts receivable | (250,212 | ) | (3,639,538 | ) | ||||
Prepaid expenses | 214,248 | 393,083 | ||||||
Inventory | (461,187 | ) | (6,783,244 | ) | ||||
Security deposits | 13,984 | (1,011,340 | ) | |||||
Increase (decrease) in current liabilities: | ||||||||
Accounts payable | (191,663 | ) | 928,390 | |||||
Income tax payable | - | 257,918 | ||||||
Accrued interest | 119,986 | (431,049 | ) | |||||
Accrued expenses | 201,647 | 729,860 | ||||||
Net cash used in operating activities | (2,514,884 | ) | (939,534 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchase of property and equipment | - | (1,863,794 | ) | |||||
Cash paid for construction in progress | (249,140 | ) | (364,256 | ) | ||||
Net cash used in investing activities | (249,140 | ) | (2,228,050 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds from common stock offerings, net | - | 15,712,976 | ||||||
Proceeds from the exercise of warrants and options | - | 373,855 | ||||||
Repayments of borrowings | - | (956,249 | ) | |||||
Net cash provided by financing activities | - | 15,130,582 | ||||||
NET CHANGE IN CASH AND CASH EQUIVALENTS | (2,764,024 | ) | 11,962,998 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 3,723,440 | 2,410,037 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 959,416 | $ | 14,373,035 | ||||
SUPPLEMENTAL INFORMATION: | ||||||||
Interest paid | $ | 399 | $ | 770,428 | ||||
Interest received | $ | 27,266 | $ | 4,130 | ||||
Income taxes paid | $ | - | $ | - | ||||
NON-CASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
Non-cash exercise of warrants | $ | - | $ | 5,299,113 | ||||
Retirement of Notes Payable, related party in non-cash debt exchange | $ | (2,500,000 | ) | $ | (98,750 | ) | ||
Issuance of Convertible Notes Payable, related party, including accrued interest of | $ | 2,803,818 | $ | - | ||||
Repayment of interest | $ | (64,568 | ) | $ | (98,750 | ) | ||
Repayments of borrowings | $ | (239,250 | ) | $ | (5,200,363 | ) | ||
Reclassification of construction in progress to property and equipment | $ | 682,469 | $ | 1,651,305 |
SOW GOOD INC. RECONCILIATION OF NET INCOME (LOSS) TO EBITDA AND ADJUSTED EBITDA | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Net income (loss) | $ | (4,186,512 | ) | $ | 3,335,142 | $ | (6,757,566 | ) | $ | 3,845,730 | ||||||
Depreciation and amortization | 266,263 | 199,789 | 518,712 | 366,784 | ||||||||||||
Interest expense, net | 112,607 | 595,534 | 268,473 | 1,014,203 | ||||||||||||
Provision for income tax | - | 257,918 | - | 257,918 | ||||||||||||
EBITDA | (3,807,642 | ) | 4,388,383 | (5,970,381 | ) | 5,484,635 | ||||||||||
Share-based payments | 1,113,248 | 1,131,757 | 2,485,269 | 2,503,491 | ||||||||||||
Loss on early extinguishment of debt | - | 696,502 | - | 696,502 | ||||||||||||
Adjusted EBITDA | $ | (2,694,394 | ) | $ | 6,216,642 | $ | (3,485,112 | ) | $ | 8,684,628 |
