Celsius Holdings, Inc.
Consumer DefensiveNASDAQ:CELH · NASDAQ Capital Market
+$0.48 today
Vol 7.13M · Avg 8.59M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$3.0B of revenue converted into $173.7M of net income for the selected period. Gross margin is 49.6% and net margin is 5.6%, showing how much revenue survives after costs and taxes. EPS is $0.40, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B +85.5% | $1.4B +2.9% | $1.3B +101.7% | $653.6M +108.0% | $314.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.2B +84.8% | $675.4M -1.4% | $684.9M +78.9% | $382.7M +105.7% | $186.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.3B +86.3% | $680.2M +7.4% | $633.1M +133.7% | $270.9M +111.3% | $128.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 50.4% +0.2pp | 50.2% +2.1pp | 48.0% +6.6pp | 41.4% +0.7pp | 40.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 -100.0% | $1.0M | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $798.8M +52.3% | $524.5M +43.0% | $366.8M -14.4% | $428.7M +224.1% | $132.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $798.8M +52.3% | $524.5M +43.0% | $366.8M -14.4% | $428.7M +224.1% | $132.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $29.5M +304.9% | $7.3M +125.5% | $3.2M +68.3% | $1.9M +51.7% | $1.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $203.5M +0.6% | $202.3M -31.4% | $295.0M +295.7% | -$150.7M -5308.9% | -$2.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 8.1% -6.8pp | 14.9% -7.5pp | 22.4% +45.4pp | -23.1% -22.2pp | -0.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $468.5M +200.9% | $155.7M -41.5% | $266.4M +268.8% | -$157.8M -3758.2% | -$4.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 18.6% +7.1pp | 11.5% -8.7pp | 20.2% +44.4pp | -24.1% -22.8pp | -1.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $21.1M -46.3% | $39.3M +47.4% | $26.6M +381.6% | $5.5M +1655.2% | $315.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $49.0M | $0 | $0 | $0 -100.0% | $8.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$343.5M -973.5% | $39.3M +54.9% | $25.4M +394.1% | $5.1M +16471.0% | $31.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $125.0M -35.9% | $195.1M -33.1% | $291.7M +291.1% | -$152.7M -3661.1% | -$4.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 5.0% -9.4pp | 14.4% -7.7pp | 22.1% +45.5pp | -23.4% -22.1pp | -1.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $17.0M -65.9% | $50.0M -23.1% | $64.9M +87.6% | $34.6M +532.9% | -$8.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $108.0M -25.6% | $145.1M -36.0% | $226.8M +221.1% | -$187.3M -4857.0% | $3.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 4.3% -6.4pp | 10.7% -6.5pp | 17.2% +45.9pp | -28.7% -29.9pp | 1.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -45.7% | $0 -41.8% | $1 +195.2% | -$1 -4250.0% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -44.4% | $0 -41.6% | $1 +192.8% | -$1 -4250.0% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $235.2M +0.7% | $233.7M +1.2% | $230.8M +1.7% | $226.9M +2.5% | $221.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $237.2M -0.1% | $237.4M +0.2% | $237.0M +4.4% | $226.9M -2.6% | $233.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Fomento Económico Mexicano, S.A.B. de C.V.
NYSE:FMX
$44.10B
Coca-Cola FEMSA, S.A.B. de C.V.
NYSE:KOF
$22.97B
US Foods Holding Corp.
NYSE:USFD
$20.51B
Performance Food Group Company
NYSE:PFGC
$16.37B
Somnigroup International Inc
NYSE:SGI
$15.29B
Coca-Cola Consolidated, Inc.
NASDAQ:COKE
$14.70B
McCormick & Company, Incorporated
NYSE:MKC
$13.15B
Brown-Forman Corporation
NYSE:BF-B
$12.57B
The Clorox Company
NYSE:CLX
$11.70B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CELH generate?
Celsius Holdings, Inc. (CELH) reported $2.52B of revenue in fiscal 2025.
Is CELH profitable?
Celsius Holdings, Inc. (CELH) reported $108.00M of net income, with a net margin of 4.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.