XML 36 R23.htm IDEA: XBRL DOCUMENT v3.22.0.1
SUBSEQUENT EVENTS
12 Months Ended
Dec. 31, 2021
Subsequent Events [Abstract]  
SUBSEQUENT EVENTS

17. SUBSEQUENT EVENTS

None

 

 

 

Celsius Holdings, Inc.

UNAUDITED SUPPLEMENTARY INFORMATION

December 31, 2021 and 2020

Selected Quarterly Financial Results

 

Subsequent to filing the Company’s Quarterly Reports on Form 10-Q for the periods ended June 30, 2021, and September 30, 2021, the Company determined that certain amounts reported in the Company's previously issued unaudited consolidated statements of operations and comprehensive income (loss) and consolidated balance sheets contained misstatements (see Note 2 for further details). In accordance with Staff Accounting Bulletin No. 99, Materiality, management evaluated the materiality of the misstatements from a qualitative and quantitative perspective and concluded that the misstatements were material to the three- and six- months ended June 30, 2021 and the three- and nine- months ended September 30, 2021 interim consolidated financial statements. Accordingly, the Company has restated its interim consolidated financial statements for the three- and six- months ended June 30, 2021, and three- and nine- months ended September 30, 2021, respectively.

 

The effects of the adjustments to the Company's previously reported unaudited 2021 quarterly consolidated statements of operations and comprehensive income (loss) on a standalone quarter basis are as follows:

 

 

As Reported

 

 

Adjustments

 

 

As Restated

 

 

Second Quarter

 

 

Third Quarter

 

 

Second Quarter

 

 

Third Quarter

 

 

Second Quarter

 

 

Third Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

65,073,323

 

 

$

94,909,100

 

 

$

 

 

$

 

 

$

65,073,323

 

 

$

94,909,100

 

Gross Profit

 

28,249,369

 

 

 

37,693,372

 

 

 

 

 

 

 

 

 

28,249,369

 

 

 

37,693,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses1

 

9,119,532

 

 

 

11,140,030

 

 

 

3,180,353

 

 

 

12,116,438

 

 

 

12,299,885

 

 

 

23,256,468

 

Total operating expense

 

24,650,520

 

 

 

33,761,092

 

 

 

3,180,353

 

 

 

12,116,438

 

 

 

27,830,873

 

 

 

45,877,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

3,598,849

 

 

 

3,932,280

 

 

 

(3,180,353

)

 

 

(12,116,438

)

 

 

418,496

 

 

 

(8,184,158

)

Net income (loss) before income taxes

 

3,960,344

 

 

 

3,579,610

 

 

 

(3,180,353

)

 

 

(12,116,438

)

 

 

779,991

 

 

 

(8,536,828

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

3,960,344

 

 

$

2,745,791

 

 

$

(3,180,353

)

 

$

(12,116,438

)

 

$

779,991

 

 

$

(9,370,647

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.05

 

 

$

0.04

 

 

$

(0.04

)

 

$

(0.17

)

 

$

0.01

 

 

$

(0.13

)

   Diluted

$

0.05

 

 

$

0.03

 

 

$

(0.04

)

 

$

(0.15

)

 

$

0.01

 

 

$

(0.12

)

 

1 In order to correct previously reported share-based compensation for three-months ended June 30, 2021 and September 30, 2021, the Company is recognizing additional share-based compensation expense of $3,180,353 and $12,116,438, respectively.

 

The effects of the adjustments to the Company's previously reported unaudited 2021 quarterly consolidated statements of operations and comprehensive income (loss) on a year-to-date basis are as follows:

 

 

As Reported

 

 

Adjustments

 

 

As Restated

 

 

Second Quarter

 

 

Third Quarter

 

 

Second Quarter

 

 

Third Quarter

 

 

Second Quarter

 

 

Third Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

$

115,108,202

 

 

$

210,217,302

 

 

$

 

 

$

 

 

$

115,108,202

 

 

$

210,217,302

 

Gross Profit

 

48,828,464

 

 

 

123,495,466

 

 

 

 

 

 

 

 

 

48,828,464

 

 

 

123,495,466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses1

$

16,926,198

 

 

$

28,066,228

 

 

$

3,180,353

 

 

$

15,296,791

 

 

$

20,106,551

 

 

$

43,363,019

 

Total operating expense

 

44,416,239

 

 

 

78,177,331

 

 

 

3,180,353

 

 

 

15,296,791

 

 

 

47,596,592

 

 

 

93,474,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from operations

 

4,412,225

 

 

 

8,344,505

 

 

 

(3,180,353

)

 

 

(15,296,791

)

 

 

1,231,872

 

 

 

(6,952,286

)

Net income (loss) before income taxes

 

4,545,768

 

 

 

8,215,378

 

 

 

(3,180,353

)

 

 

(15,296,791

)

 

 

1,365,415

 

 

 

(7,171,413

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

4,545,768

 

 

$

7,251,559

 

 

$

(3,180,353

)

 

$

(15,296,791

)

 

$

1,365,415

 

 

$

(8,005,232

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Basic

$

0.06

 

 

$

0.10

 

 

$

(0.04

)

 

$

(0.21

)

 

$

0.02

 

 

$

(0.11

)

   Diluted

$

0.06

 

 

$

0.09

 

 

$

(0.04

)

 

$

(0.19

)

 

$

0.02

 

 

$

(0.10

)

 

1 In order to correct previously reported share-based compensation for six- and nine- months ended June 30, 2021 and September 30, 2021, the Company is recognizing additional share-based compensation expense of $3,180,353 and $15,296,791, respectively.

 

The effects of the adjustments to the Company's previously reported unaudited 2021 quarterly consolidated balance sheets are as follows:

 

 

As Reported

 

 

Adjustments

 

 

As Restated

 

 

Second Quarter

 

 

Third Quarter

 

 

Second Quarter

 

 

Third Quarter

 

 

Second Quarter

 

 

Third Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

$

205,305,787

 

 

$

252,561,960

 

 

$

 

 

$

 

 

$

205,305,787

 

 

$

252,561,960

 

Total assets

 

241,548,125

 

 

 

294,978,175

 

 

 

 

 

 

 

 

 

241,548,125

 

 

 

294,978,175

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

$

54,256,877

 

 

$

93,421,330

 

 

$

 

 

$

 

 

$

54,256,877

 

 

$

93,421,330

 

Total liabilities

 

54,708,765

 

 

 

97,579,964

 

 

 

 

 

 

 

 

 

54,708,765

 

 

 

97,579,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

$

237,763,609

 

 

$

244,293,710

 

 

$

3,180,353

 

 

$

15,296,791

 

 

$

240,943,962

 

 

$

259,590,501

 

Accumulated deficit

 

(50,881,064

)

 

 

(48,135,273

)

 

 

(3,180,353

)

 

 

(15,296,791

)

 

 

(54,061,417

)

 

 

(63,432,064

)

Total Stockholder's Equity

$

186,839,360

 

 

$

197,398,211

 

 

$

 

 

$

 

 

$

186,839,360

 

 

$

197,398,211

 

 

These corrections had no effect on the Company's previously reported net cash flows from operating activities, investing activities or financing activities for the six months ended June 30, 2021, and the nine months ended September 30, 2021, respectively.