| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.67B | 1.36B | 1.32B | 653.60M | 314.27M | 130.73M |
| Gross Profit | 842.13M | 680.21M | 633.14M | 270.87M | 128.17M | 60.97M |
| EBITDA | 189.64M | 163.00M | 269.59M | -155.88M | -2.79M | 11.32M |
| Net Income | 131.75M | 145.07M | 226.80M | -187.28M | 3.94M | 8.52M |
Balance Sheet | ||||||
| Total Assets | 3.80B | 1.77B | 1.54B | 1.22B | 314.02M | 131.29M |
| Cash, Cash Equivalents and Short-Term Investments | 615.23M | 890.19M | 755.98M | 614.16M | 16.25M | 43.25M |
| Total Debt | 862.92M | 20.25M | 2.19M | 1.22M | 1.37M | 1.12M |
| Total Liabilities | 1.70B | 542.46M | 447.87M | 357.49M | 96.97M | 26.96M |
| Stockholders Equity | 2.09B | 1.22B | 1.09B | 864.58M | 217.04M | 104.33M |
Cash Flow | ||||||
| Free Cash Flow | 210.84M | 239.51M | 123.78M | 99.92M | -99.74M | 2.82M |
| Operating Cash Flow | 235.69M | 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 | 838.89M | -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 |
|---|---|---|---|---|---|---|---|
| ― | $68.05B | 43.51 | 24.10% | ― | 3.70% | -0.53% | |
| ― | $2.25B | 36.73 | 24.35% | ― | 11.97% | 16.10% | |
| ― | $16.34B | 174.66 | 7.91% | ― | 11.85% | -64.69% | |
| ― | $3.36B | 18.08 | 45.84% | ― | 0.46% | 0.91% | |
| ― | $20.33B | 14.63 | -3.31% | 3.23% | 1.93% | -12.26% | |
| ― | $8.34B | -195.16 | -2.15% | 5.36% | 162.92% | -107.26% | |
| ― | $187.37M | ― | -22.11% | ― | -1.08% | 54.50% |
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.
The most recent analyst rating on (CELH) stock is a Buy with a $70.00 price target. To see the full list of analyst forecasts on Celsius Holdings stock, see the CELH Stock Forecast page.
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.
The most recent analyst rating on (CELH) stock is a Buy with a $69.00 price target. To see the full list of analyst forecasts on Celsius Holdings stock, see the CELH Stock Forecast page.
On August 28, 2025, Celsius Holdings entered into a securities purchase agreement with PepsiCo, resulting in the issuance and sale of 390,000 shares of Series B Convertible Preferred Stock to PepsiCo for $585 million. This agreement allows PepsiCo to designate two members to Celsius’s Board of Directors and includes certain rights and restrictions for both parties. The transaction also involved an amended distribution agreement, making PepsiCo the exclusive distributor of Celsius products in Canada and expanding their role to include Alani Nu and Rockstar Energy products. This strategic move is expected to strengthen Celsius’s market position and enhance its distribution capabilities.
The most recent analyst rating on (CELH) stock is a Buy with a $64.00 price target. To see the full list of analyst forecasts on Celsius Holdings stock, see the CELH Stock Forecast page.
Celsius Holdings, Inc. is a functional beverage company known for its CELSIUS energy drinks and Alani Nu health and wellness products, operating in the rapidly growing better-for-you beverage sector. In its second quarter of 2025, Celsius Holdings reported a record revenue of $739 million, driven by the acquisition of Alani Nu and increasing demand for its zero-sugar, functional beverages. The company achieved an 84% revenue growth compared to the previous year, with significant contributions from both North American and international markets. Despite a slight decrease in gross margin due to acquisition-related costs, the company saw a substantial increase in net income and adjusted EBITDA, highlighting operational efficiencies and strong brand performance. Looking ahead, Celsius Holdings remains focused on disciplined execution and long-term growth, positioning itself as a leader in the modern energy beverage category.
Celsius Holdings’ recent earnings call painted a picture of robust growth and strategic expansion, underpinned by the successful acquisition of Alani Nu and international market penetration. While the company celebrated significant achievements, there were also notes of caution regarding future margin pressures due to rising input costs and tariffs.
In the second quarter of 2025, Celsius Holdings reported record revenue of $739 million, an 84% increase from the previous year, driven by the acquisition of Alani Nu and rising demand for its energy drink portfolio. The company’s market share in the U.S. energy drink category rose to 17.3%, with significant growth in both domestic and international markets. Despite a slight decrease in gross margin, the company’s net income increased by 25%, reflecting strong operational performance and strategic execution in a rapidly evolving market.
The most recent analyst rating on (CELH) stock is a Hold with a $32.00 price target. To see the full list of analyst forecasts on Celsius Holdings stock, see the CELH Stock Forecast page.