Celsius Holdings, Inc. income statement
In fiscal 2025, Celsius Holdings, Inc. reported revenue of $2.52bn, up 85.5% on the year before, operating income of $141m (a 5.6% margin) and net income of $108m, or $0.25 per diluted share. Every line below comes from the company's 10-K and 10-Q filings; column headings link to the filing.
Income statement
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | 23 | 36 | 53 | 75 | 131 | 314 | 654 | 1,318 | 1,356 | 2,515 | 3,047 |
| Cost of revenue | — | — | 21 | 32 | 44 | 70 | 186 | 383 | 685 | 675 | 1,248 | 1,561 |
| Gross profit | 7 | 10 | 15 | 21 | 31 | 61 | 128 | 271 | 633 | 680 | 1,267 | 1,486 |
| Research and development | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 2 | 1 | 2 | — |
| Selling, general and administrative | — | — | — | — | — | — | — | 429 | 367 | 524 | 799 | 913 |
| Selling and marketing | 6 | 9 | 17 | 21 | 21 | 35 | 75 | — | — | — | — | — |
| General and administrative | 3 | 4 | 7 | 10 | 12 | 18 | 132 | — | — | — | — | — |
| Operating income | −2 | −3 | −8 | −11 | −1 | 8 | −4 | −158 | 266 | 156 | 141 | 160 |
| Interest expense | 0 | 0 | 0 | 0 | 1 | — | — | — | 0 | 0 | 49 | 54 |
| Net interest income | — | — | — | −0 | −1 | −0 | −0 | 5 | 27 | 39 | 21 | 16 |
| Income before tax | — | — | — | — | 10 | 9 | −4 | −153 | 292 | 195 | 125 | 142 |
| Income tax | 0 | 0 | 0 | 0 | — | 0 | −8 | 35 | 65 | 50 | 17 | 13 |
| Net income | −2 | −3 | −8 | −11 | 10 | 9 | 4 | −187 | 227 | 145 | 108 | 129 |
| Diluted EPS | −$0.03 | −$0.03 | −$0.06 | −$0.08 | $0.05 | $0.04 | $0.02 | −$0.88 | $0.77 | $0.45 | $0.25 | $0.50 |
| Diluted shares (average) | 100m | 116m | 133m | 150m | 193m | 223m | 233m | 227m | 237m | 237m | 255m | 260m |
| EBITDA | −2 | −3 | −8 | −11 | −1 | 8 | −3 | −156 | 270 | 163 | 171 | 186 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 266 | 332 | 329 | 739 | 725 | 722 | 783 | 818 |
| Cost of revenue | 144 | 166 | 157 | 358 | 353 | 380 | 405 | 424 |
| Gross profit | 122 | 167 | 172 | 381 | 372 | 342 | 378 | 394 |
| Research and development | 0 | 0 | — | — | — | — | — | — |
| Selling, general and administrative | 125 | 185 | 120 | 238 | 206 | 235 | 235 | 238 |
| Operating income | −3 | −18 | 52 | 143 | −80 | 26 | 139 | 75 |
| Interest expense | 0 | 0 | 0 | 18 | 18 | 13 | 12 | 12 |
| Net interest income | 11 | 8 | 8 | 4 | 5 | 4 | 3 | 4 |
| Income before tax | 8 | −10 | 61 | 129 | −88 | 23 | 138 | 70 |
| Income tax | 2 | 9 | 17 | 30 | −27 | −2 | 27 | 14 |
| Net income | 6 | −19 | 44 | 100 | −61 | 25 | 110 | 55 |
| Diluted EPS | $0.00 | −$0.10 | $0.15 | $0.33 | −$0.27 | $0.03 | $0.33 | $0.14 |
| EBITDA | −1 | −16 | 55 | 146 | −77 | 35 | 148 | 79 |
Compare with peers
- Boston Beer Co Inc income statement
- Westrock Coffee Co income statement
- Coca-cola Consolidated, Inc. income statement
- National Beverage Corp income statement
- Monster Beverage income statement
Head to head: CELH vs SAMCELH vs WESTCELH vs COKE
More: Beverages stocks compared, Consumer Staples sector, rankings of US companies