Zevia PBC
NYSE:ZVIA · New York Stock Exchange
+$0.09 today
Vol 2.38M · Avg 0.89M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:ZVIA · Revenue to Net Income
Key Ratios
Analysis
$169.3M of revenue converted into -$7.0M of net income for the selected period. Gross margin is 46.9% and net margin is -4.2%, showing how much revenue survives after costs and taxes. EPS is $-0.10, 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 | $161.3M +4.0% | $155.0M -6.8% | $166.4M +2.0% | $163.2M +18.1% | $138.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $84.7M +1.9% | $83.1M -9.3% | $91.7M -1.6% | $93.2M +25.5% | $74.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $76.6M +6.4% | $71.9M -3.8% | $74.8M +6.8% | $70.0M +9.5% | $63.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 47.5% +1.1pp | 46.4% +1.5pp | 44.9% +2.0pp | 42.9% -3.4pp | 46.3% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $82.4M -10.5% | $92.1M -9.8% | $102.1M -12.4% | $116.5M -22.5% | $150.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $86.2M -9.8% | $95.6M -7.8% | $103.7M -12.0% | $117.9M -22.1% | $151.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $868.0K -34.7% | $1.3M -17.7% | $1.6M +19.9% | $1.3M +35.1% | $997.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$10.2M +49.3% | -$20.2M +24.3% | -$26.7M +42.3% | -$46.2M +46.6% | -$86.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -6.4% +6.7pp | -13.0% +3.0pp | -16.0% +12.3pp | -28.3% +34.4pp | -62.7% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$9.6M +59.3% | -$23.7M +18.3% | -$28.9M +39.5% | -$47.9M +45.2% | -$87.4M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -6.0% +9.3pp | -15.3% +2.1pp | -17.4% +11.9pp | -29.3% +33.9pp | -63.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.5M -2266.7% | -$63.0K -109.4% | $673.0K +135.3% | $286.0K +238.2% | -$207.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$11.1M +53.1% | -$23.7M +16.1% | -$28.3M +40.6% | -$47.6M +45.7% | -$87.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -6.9% +8.4pp | -15.3% +1.7pp | -17.0% +12.2pp | -29.2% +34.3pp | -63.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $54.0K -18.2% | $66.0K +26.9% | $52.0K -20.0% | $65.0K +91.2% | $34.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$10.1M +49.6% | -$20.0M +6.9% | -$21.5M +36.5% | -$33.9M +29.3% | -$47.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -6.3% +6.6pp | -12.9% +0.0pp | -12.9% +7.8pp | -20.7% +13.9pp | -34.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 +55.9% | -$0 +17.1% | -$0 +62.7% | -$1 +56.7% | -$3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 +55.9% | -$0 +17.1% | -$0 +62.7% | -$1 +56.7% | -$3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $66.0M +12.5% | $58.7M +15.9% | $50.6M +16.4% | $43.5M +26.1% | $34.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $66.0M +12.5% | $58.7M +15.9% | $50.6M +16.4% | $43.5M +26.1% | $34.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Acme United Corporation
AMEX:ACU
$171.85M
FitLife Brands, Inc.
NASDAQ:FTLF
$102.17M
HF Foods Group Inc.
NASDAQ:HFFG
$101.34M
The Beauty Health Company
NASDAQ:SKIN
$89.50M
Skillsoft Corp.
NYSE:SKIL
$66.90M
Youlife Group Inc. American Depositary Shares
YOUL
$36.70M
Barfresh Food Group, Inc.
BRFH
$34.22M
Epsium Enterprise Limited Ordinary Shares
EPSM
$18.79M
Above Food Ingredients Inc. Common Stock
ABVE
$5.11M
VisionSys AI Inc.
VSA
$3.66M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does ZVIA generate?
Zevia PBC (ZVIA) reported $161.26M of revenue in fiscal 2025.
Is ZVIA profitable?
Zevia PBC (ZVIA) reported -$10,083,000.00 of net income, with a net margin of -6.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.