| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 2.13B | 1.36B | 1.32B | 653.60M | 314.27M | 130.73M |
| Gross Profit | 1.09B | 680.21M | 633.14M | 270.87M | 128.17M | 60.97M |
| EBITDA | 129.61M | 163.00M | 269.59M | -155.88M | -2.79M | 11.32M |
| Net Income | 64.38M | 145.07M | 226.80M | -187.28M | 3.94M | 8.52M |
Balance Sheet | ||||||
| Total Assets | 5.27B | 1.77B | 1.54B | 1.22B | 314.02M | 131.29M |
| Cash, Cash Equivalents and Short-Term Investments | 805.96M | 890.19M | 755.98M | 614.16M | 16.25M | 43.25M |
| Total Debt | 861.47M | 20.25M | 2.19M | 1.22M | 1.37M | 1.12M |
| Total Liabilities | 2.30B | 542.46M | 447.87M | 357.49M | 96.97M | 26.96M |
| Stockholders Equity | 2.96B | 1.22B | 1.09B | 864.58M | 217.04M | 104.33M |
Cash Flow | ||||||
| Free Cash Flow | 523.61M | 239.51M | 123.78M | 99.92M | -99.74M | 2.82M |
| Operating Cash Flow | 554.55M | 262.90M | 141.22M | 108.18M | -96.59M | 3.40M |
| Investing Cash Flow | -1.36B | -101.73M | -14.20M | -5.67M | -1.26M | 757.00K |
| Financing Cash Flow | 832.40M | -25.97M | -25.22M | 534.11M | 71.39M | 15.57M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
80 Outperform | $72.05B | 41.98 | 25.54% | ― | 7.62% | 12.77% | |
74 Outperform | $3.11B | 47.20 | 24.02% | ― | 23.12% | 16.20% | |
69 Neutral | $3.11B | 16.77 | 45.84% | ― | 0.46% | 0.91% | |
67 Neutral | $10.84B | 462.71 | 3.06% | ― | 55.07% | -87.01% | |
62 Neutral | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
58 Neutral | $5.88B | ― | -2.08% | 2.52% | 244.82% | -119.23% | |
54 Neutral | $193.51M | ― | -23.12% | ― | 6.17% | 41.09% |
On November 10, 2025, Celsius Holdings announced a $300 million share repurchase program authorized by its Board of Directors. This move highlights the company’s strong financial position and cash generation capabilities, allowing it to repurchase shares when undervalued while continuing to invest in growth initiatives across its functional beverages portfolio.
Celsius Holdings reported a significant revenue increase for the third quarter of 2025, reaching $725.1 million, primarily driven by the acquisition of Alani Nu and Rockstar Energy, and the growth of the CELSIUS brand. Despite a net income loss, the company achieved a 173% revenue growth compared to the previous year, reflecting strong consumer demand and strategic distribution enhancements. The partnership with PepsiCo and the expansion of their energy drink portfolio have positioned Celsius Holdings for future growth, although the company faced increased expenses due to distributor termination costs and marketing investments.
On October 2, 2025, Celsius Holdings, Inc. announced a refinancing amendment to its Credit Agreement, which reduced interest rates on its $900 million Term Loan Facility and $100 million Revolving Facility by 0.75%. This financial maneuver, involving a new $700 million term loan and $200 million cash on hand, allowed the company to repay its existing term loan without incurring prepayment penalties, potentially enhancing its financial stability and operational flexibility.
Celsius Holdings is considering repricing its existing credit facilities and has shared selected financial information to comply with regulatory requirements. The company recently completed the acquisition of Alani Nutrition LLC on April 1, 2025, and has provided unaudited pro forma financial information, which may differ from future financial outcomes. This move is part of the company’s strategy to refinance its debt and optimize its financial operations, although there are no guarantees of completing the refinancing.