Solo Brands IPO Presentation Deck

Reconciliation to GAAP Metrics 24 ($ in thousands) Net Income (Loss) Transaction Costs Acquisition Related Costs Changes in Fair Value of Contingent Earn-Out Liability Inventory Fair Value Write-Up Management Fees Interest Expense Income Tax Expense Depreciation and Amortization Expense Unit Based Compensation Expense Businesss Expansion Expense Adjusted EBITDA Memo: Net Sales Memo: Adjusted EBITDA Margin SOLO STOVE HOLDINGS ADJUSTED EBITDA RECONCILIATION Ca. Pomon Informati.. FYE 12/31/19 ($29,540) 33,195 210 903 5,272 136 519 3 823 $11,521 $39,852 28.9% FYE 12/31/201 ($24,203) 42,731 409 19,073 7,638 250 3,207 99 5,672 $54,876 $133,428 41.1% 6M 6/30/20 $11,207 6 78 1,717 125 868 1,524 $15,525 $37,457 41.4% 6M 6/30/21 $41,962 1,147 1,303 1,405 5,117 172 7,905 490 160 $59,661 $157,816 37.8% €

View entire presentation