Celsius Holdings, Inc. balance sheet
At the end of fiscal 2025, Celsius Holdings, Inc. had total assets of $5.12bn, total liabilities of $2.18bn and shareholders' equity of $1.18bn. It held $399m in cash against $698m of debt.
Balance sheet
| Fiscal year | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 10 | 12 | 14 | 8 | 23 | 43 | 16 | 614 | 756 | 890 | 399 | 631 |
| Receivables | 2 | 3 | 6 | 13 | 8 | 15 | 39 | 63 | 184 | 270 | 755 | 735 |
| Inventory | 2 | 2 | 5 | 11 | 15 | 18 | 191 | 173 | 229 | 131 | 338 | 391 |
| Total current assets | 15 | 18 | 27 | 35 | 52 | 93 | 262 | 918 | 1,205 | 1,325 | 1,811 | 1,876 |
| Goodwill | — | — | — | — | 10 | 10 | 15 | 14 | 14 | 72 | 918 | 920 |
| Total assets | 15 | 18 | 27 | 35 | 90 | 131 | 314 | 1,222 | 1,536 | 1,767 | 5,120 | 5,168 |
| Accounts payable | 1 | 1 | 3 | 6 | 10 | 12 | 36 | 36 | 43 | 41 | 138 | 202 |
| Deferred revenue (current) | — | — | — | — | — | — | 0 | 10 | 10 | 10 | 27 | 31 |
| Total current liabilities | 2 | 2 | 6 | 15 | 27 | 26 | 93 | 161 | 277 | 366 | 1,079 | 1,044 |
| Short-term debt | — | — | — | — | 9 | — | — | — | — | — | 7 | 7 |
| Long-term debt | — | — | — | 4 | — | — | — | — | — | 0 | 670 | 668 |
| Total debt | 0 | 0 | 0 | 4 | 13 | 0 | 0 | 0 | 0 | 0 | 698 | 695 |
| Total liabilities | 7 | 7 | 10 | 23 | 27 | 27 | 97 | 357 | 448 | 542 | 2,178 | 2,209 |
| Shareholders' equity | 9 | 11 | 17 | 12 | 63 | 104 | 217 | 40 | 264 | 400 | 1,181 | 1,200 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | 824 | 824 | 824 | 1,760 | 1,760 |
| Shares outstanding | — | 120m | 137m | — | 207m | 217m | 225m | 229m | 232m | 235m | 257m | 253m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 209 | 270 | 256 | 490 | 514 | 755 | 832 | 735 |
| Inventory | 198 | 131 | 141 | 230 | 283 | 338 | 364 | 391 |
| Total current assets | 1,363 | 1,325 | 1,411 | 1,391 | 1,942 | 1,811 | 1,864 | 1,876 |
| Goodwill | 14 | 72 | 72 | 802 | 915 | 918 | 920 | 920 |
| Total assets | 1,704 | 1,767 | 1,860 | 3,795 | 5,266 | 5,120 | 5,158 | 5,168 |
| Accounts payable | 31 | 41 | 61 | 121 | 98 | 138 | 198 | 202 |
| Deferred revenue (current) | 10 | 10 | 10 | 16 | 26 | 27 | 27 | 31 |
| Total current liabilities | 289 | 366 | 418 | 660 | 1,029 | 1,079 | 1,051 | 1,044 |
| Short-term debt | — | — | — | 9 | 9 | 7 | 7 | 7 |
| Long-term debt | — | 0 | — | 863 | 861 | 670 | 669 | 668 |
| Total debt | — | 0 | — | 872 | 870 | 677 | 676 | 675 |
| Total liabilities | 456 | 542 | 592 | 1,704 | 2,302 | 2,178 | 2,147 | 2,209 |
| Shareholders' equity | 424 | 400 | 443 | 1,267 | 1,203 | 1,181 | 1,251 | 1,200 |
| Non-controlling interests and other (assets − liabilities − equity) | 824 | 824 | 824 | 824 | 1,760 | 1,760 | 1,760 | 1,760 |
| Shares outstanding | 235m | 235m | 235m | 258m | 258m | 257m | 257m | 253m |
Compare with peers
- Boston Beer Co Inc balance sheet
- Westrock Coffee Co balance sheet
- Coca-cola Consolidated, Inc. balance sheet
- National Beverage Corp balance sheet
- Monster Beverage balance sheet
Head to head: CELH vs SAMCELH vs WESTCELH vs COKE
More: Beverages stocks compared, Consumer Staples sector, rankings of US companies