| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 366.08M | 454.55M | 494.78M | 517.63M | 403.72M | 133.43M |
| Gross Profit | 218.81M | 260.26M | 302.15M | 318.18M | 258.91M | 86.97M |
| EBITDA | -69.39M | -149.44M | 48.47M | 58.45M | 87.09M | -15.22M |
| Net Income | -117.20M | -113.36M | -111.35M | -7.62M | 48.65M | -24.20M |
Balance Sheet | ||||||
| Total Assets | 431.05M | 495.06M | 659.32M | 862.35M | 837.74M | 542.41M |
| Cash, Cash Equivalents and Short-Term Investments | 16.33M | 11.98M | 19.84M | 23.29M | 25.10M | 32.75M |
| Total Debt | 17.50M | 30.70M | 182.48M | 113.38M | 128.15M | 73.35M |
| Total Liabilities | 297.24M | 301.70M | 287.06M | 287.35M | 263.57M | 210.31M |
| Stockholders Equity | 133.81M | 193.36M | 241.26M | 363.43M | 360.88M | 332.10M |
Cash Flow | ||||||
| Free Cash Flow | -43.03M | -4.00M | 53.33M | 23.15M | -20.89M | 31.72M |
| Operating Cash Flow | -40.03M | 10.52M | 62.42M | 32.40M | -10.25M | 32.68M |
| Investing Cash Flow | -12.59M | -14.51M | -53.08M | -10.02M | -143.89M | -274.10M |
| Financing Cash Flow | 56.31M | -3.66M | -12.87M | -23.54M | 146.48M | 281.07M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
48 Neutral | $37.53M | -311.27 | -0.38% | 24.54% | -5.07% | -115.50% | |
47 Neutral | $30.95M | -0.45 | -67.30% | ― | -8.35% | -74.31% | |
47 Neutral | $44.32M | 7.90 | ― | ― | -34.42% | ― | |
45 Neutral | $17.35M | -0.12 | -58.14% | ― | -23.15% | 62.52% | |
41 Neutral | $26.73M | -1.05 | ― | ― | -10.64% | 37.38% |
Solo Brands, Inc. announced that it entered into a Merger Agreement on December 17, 2025, with plans to complete the merger effective January 1, 2026. The merger aims to simplify the company’s organizational structure by eliminating its umbrella partnership-C corporation (UP-C) structure. Upon completion, Solo Stove Holdings, LLC will become a wholly-owned subsidiary of Solo Brands, Inc., thus streamlining governance. This corporate simplification includes measures such as converting limited liability company units into Class A common stock, retiring all Class B common stock, and modifying ownership arrangements. While these changes restructure Solo Brands’ equity and governance system, the obligations under its previously established Tax Receivable Agreement remain unaffected, ensuring continuity in tax-related commitments.
On November 11, 2025, Solo Brands, Inc. amended its employment agreement with CEO John Larson, removing a contingency related to a 25% equity pool. As a result, Larson received a one-time equity award of 6% of the company’s fully diluted outstanding equity, with a portion vested immediately and the remainder vesting quarterly until fully vested by June 23, 2028.