Celsius Holdings, Inc.

CELH 10-K · FY 2025

CELH FY 2025 request

Playground key active
Request URL /api/financials?ticker=CELH&year=2025&quarter=4&full_year_mode=true
waiting 0 ms
Pick an endpoint and run the request.
curl

Income Statement

Income Statement
Metric FY 2025 FY 2024 YoY
Revenue (FY) — — —
Show Business Segments breakouts
Reportable Segment 2,515,269 1,355,630 +85.5%
Show Geography breakouts
Asia Pacific 12,971 5,658 +129.3%
Europe 72,544 61,696 +17.6%
North America 2,422,490 1,280,894 +89.1%
Other 7,264 7,382 -1.6%
Show — breakouts
Revenue 2,515,269 1,355,630 +85.5%
Show Related Party Transaction breakouts
Related Party 1,086 742 +46.4%
Cost of Revenue (FY) — — —
Show — breakouts
Cost of Revenue 1,247,936 675,423 +84.8%
Show Related Party Transaction breakouts
Related Party 40.1 — —
Gross Profit (FY) — — —
Show Business Segments breakouts
Reportable Segment 1,267,333 680,207 +86.3%
Show — breakouts
Gross Profit 1,267,333 680,207 +86.3%
Selling, General & Administrative (FY) — — —
Show — breakouts
Selling, General & Administrative 798,810 524,479 +52.3%
Show Related Party Transaction breakouts
Related Party 9.7 2.4 +304.2%
Restructuring Charges (FY) — — —
Show — breakouts
Restructuring Charges 327,461 — —
Show Business Acquisition breakouts
Alani Nu 275 — —
Show Restructuring Cost And Reserve breakouts
Contract Termination 327.5 — —
Operating Income (FY) — — —
Show — breakouts
Operating Income 141,062 155,728 -9.4%
Interest Income Expense Net (FY) — — —
Show — breakouts
Interest Income Expense Net 21,085 39,263 -46.3%
Interest Expense (FY) — — —
Show — breakouts
Interest Expense -48,977 — —
Other Non-Operating Income (Expense) (FY) — — —
Show — breakouts
Other Non-Operating Income (Expense) 11,863 59 +20006.8%
Show Related Party Transaction breakouts
Related Party 12.6 — —
Non-Operating Income (Expense) (FY) — — —
Show Business Segments breakouts
Reportable Segment -16,029 39,322 -140.8%
Show — breakouts
Non-Operating Income (Expense) -16,029 39,322 -140.8%
Income Before Taxes (FY) — — —
Show Business Segments breakouts
Reportable Segment 125,033 195,050 -35.9%
Show Geography breakouts
Domestic Country -109,277 266,060 -141.1%
Foreign Country 234,310 -71,010 +430.0%
Show — breakouts
Income Before Taxes 125,033 195,050 -35.9%
Income Tax Expense (Benefit) (FY) — — —
Show Business Segments breakouts
Reportable Segment -17,034 -49,976 +65.9%
Show — breakouts
Income Tax Expense (Benefit) -17,034 -49,976 +65.9%
Net Income (FY) — — —
Show Business Segments breakouts
Reportable Segment 107,999 145,074 -25.6%
Show Equity Components breakouts
Retained Earnings 107,999 145,074 -25.6%
Show — breakouts
Net Income 107,999 145,074 -25.6%
Preferred Stock Dividends Income Statement Impact (FY) — — —
Show — breakouts
Preferred Stock Dividends Income Statement Impact -37,608 -27,500 -36.8%
Undistributed Earnings Loss Allocated To Participating Securities Basic (FY) — — —
Show — breakouts
Undistributed Earnings Loss Allocated To Participating Securities Basic -6,554 -10,117 +35.2%
Net Income Loss Available To Common Stockholders Basic (FY) — — —
Show — breakouts
Net Income Loss Available To Common Stockholders Basic 63,837 107,457 -40.6%
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent (FY) — — —
Show Equity Components breakouts
Accumulated Other Comprehensive Income 6,412 -2,549 +351.5%
Show — breakouts
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent 6,412 -2,549 +351.5%
Comprehensive Income (FY) — — —
Show — breakouts
Comprehensive Income 70,249 104,908 -33.0%
EPS (Basic) (FY) — — —
Show — breakouts
EPS (Basic) 0.25 0.46 -45.7%
EPS (Diluted) (FY) — — —
Show — breakouts
EPS (Diluted) 0.25 0.45 -44.4%
Wtd Avg Shares (Basic) (FY) — — —
Show — breakouts
Wtd Avg Shares (Basic) 252,301 233,667 +8.0%
Wtd Avg Shares (Diluted) (FY) — — —
Show — breakouts
Wtd Avg Shares (Diluted) 254,911 237,404 +7.4%
Research & Development (FY) — — —
Show — breakouts
Research & Development 2.4 1 +140.0%
Sales & Marketing (FY) — — —
Show Business Segments breakouts
Reportable Segment -548,307 -350,794 -56.3%
General & Administrative (FY) — — —
Show Business Segments breakouts
Reportable Segment -250,503 -173,685 -44.2%
Marketing And Advertising Expense (FY) — — —
Show — breakouts
Marketing And Advertising Expense 318.9 221.6 +43.9%
Professional Fees (FY) — — —
Show Business Segments breakouts
Reportable Segment -327,461 — —

Balance Sheet

Balance Sheet
Metric FY 2025 FY 2024 YoY
Current Assets
Cash & Cash Equivalents (Q) — — —
Show — breakouts
Cash & Cash Equivalents 398,866 890,190 -55.2%
Restricted Cash (Q) — — —
Show — breakouts
Restricted Cash 141,121 — —
Show Related Party Transactions By Related Party breakouts
Related Party 210.8 — —
Accounts Receivable (Q) — — —
Show — breakouts
Accounts Receivable 755,499 270,342 +179.5%
Inventory (Q) — — —
Show — breakouts
Inventory 337,698 131,165 +157.5%
Prepaid Expenses & Other Current Assets (Q) — — —
Show — breakouts
Prepaid Expenses & Other Current Assets 128,806 18,759 +586.6%
Show Related Party Transaction breakouts
Related Party 64.2 — —
Show Related Party Transactions By Related Party breakouts
Related Party 64.2 — —
Deferred Other Costs Current (Q) — — —
Show — breakouts
Deferred Other Costs Current 49,164 14,124 +248.1%
Show Related Party Transaction breakouts
2022 Transaction · Related Party 14,124 14,124 0.0%
2025 Transaction · Related Party 35,040 — —
Show Related Party Transactions By Related Party breakouts
Related Party 49,164 14,124 +248.1%
Total Current Assets (Q) — — —
Show — breakouts
Total Current Assets 1,811,154 1,324,580 +36.7%
Deferred Other Costs Non Current (Q) — — —
Show — breakouts
Deferred Other Costs Non Current 771,635 234,215 +229.5%
Show Related Party Transaction breakouts
2022 Transaction · Related Party 220,091 234,215 -6.0%
2025 Transaction · Related Party 551,544 — —
Show Related Party Transactions By Related Party breakouts
Related Party 771,635 234,215 +229.5%
Non-Current Assets
Property, Plant & Equipment (Q) — — —
Show — breakouts
Property, Plant & Equipment 87,910 55,602 +58.1%
Goodwill (Q) — — —
Show — breakouts
Goodwill 917,560 71,582 +1181.8%
Show Business Acquisition breakouts
Big Beverages Acquisition 58,257 — —
Deferred Tax Assets (Q) — — —
Show — breakouts
Deferred Tax Assets 96,013 38,699 +148.1%
Other Non-Current Assets (Q) — — —
Show — breakouts
Other Non-Current Assets 43,434 29,990 +44.8%
Total Assets (Q) — — —
Show — breakouts
Total Assets 5,119,621 1,766,881 +189.8%
Intangible Assets (Q) — — —
Show — breakouts
Intangible Assets 111,910 11,778 +850.2%
Other Assets
Intangible Assets Net Excluding Goodwill (Q) — — —
Show Finite Lived Intangible Assets By Major Class breakouts
Brands 1,280,311 907 +141058.9%
Customer Relationships 111,604 11,306 +887.1%
Current Liabilities
Accounts Payable (Q) — — —
Show — breakouts
Accounts Payable 137,930 41,287 +234.1%
Show Related Party Transaction breakouts
Related Party 28.6 1.7 +1582.4%
Accrued Liabilities (Q) — — —
Show — breakouts
Accrued Liabilities 230,721 148,780 +55.1%
Show Related Party Transaction breakouts
Related Party 1.8 0.2 +800.0%
Accrued Income Taxes Current (Q) — — —
Show — breakouts
Accrued Income Taxes Current 49,612 10,834 +357.9%
Restructuring Reserve Current (Q) — — —
Show — breakouts
Restructuring Reserve Current 264,088 — —
Show Restructuring Cost And Reserve breakouts
Contract Termination 264,088 — —
Accrued Promotional Allowance (Q) — — —
Show — breakouts
Accrued Promotional Allowance 307,922 135,948 +126.5%
Show Related Party Transaction breakouts
Related Party 128.9 75.1 +71.6%
Business Combination Contingent Consideration Liability Current (Q) — — —
Show — breakouts
Business Combination Contingent Consideration Liability Current 25,000 — —
Show Business Acquisition breakouts
Alani Nu 25 — —
Deferred Revenue (Current) (Q) — — —
Show — breakouts
Deferred Revenue (Current) 26,988 9,513 +183.7%
Show Related Party Transaction breakouts
2022 Transaction · Related Party 9,513 9,513 0.0%
2025 Transaction · Related Party 16,815 — —
Related Party 26.3 9.5 +176.8%
Show Related Party Transactions By Related Party breakouts
Related Party 26,328 9,513 +176.8%
Other Liabilities Current (Q) — — —
Show — breakouts
Other Liabilities Current 36,465 19,173 +90.2%
Total Current Liabilities (Q) — — —
Show — breakouts
Total Current Liabilities 1,078,726 365,535 +195.1%
Current Portion of Long-Term Debt (Q) — — —
Show — breakouts
Current Portion of Long-Term Debt -7,000 — —
Non-Current Liabilities
Long-Term Debt (Q) — — —
Show — breakouts
Long-Term Debt 669,926 — —
Contract With Customer Liability Noncurrent (Q) — — —
Show — breakouts
Contract With Customer Liability Noncurrent 401,155 157,714 +154.4%
Show Related Party Transaction breakouts
2022 Transaction · Related Party 148,201 157,714 -6.0%
2025 Transaction · Related Party 252,954 — —
Show Related Party Transactions By Related Party breakouts
Related Party 401,155 157,714 +154.4%
Other Non-Current Liabilities (Q) — — —
Show — breakouts
Other Non-Current Liabilities 28,372 19,215 +47.7%
Total Liabilities (Q) — — —
Show — breakouts
Total Liabilities 2,178,179 542,464 +301.5%
Long-Term Debt (Q) — — —
Show — breakouts
Long-Term Debt 676,926 — —
Operating Lease Liabilities (Q) — — —
Show — breakouts
Operating Lease Liabilities 13,760 — —
Stockholders' Equity
Temporary Equity Carrying Amount Attributable To Parent (Q) — — —
Show Equity Components breakouts
Preferred Stock · Series A Preferred Stock 852,355 824,488 +3.4%
Preferred Stock · Series B Preferred Stock 907,620 — —
Show Statement Class Of Stock breakouts
Series A Preferred Stock 852,355 824,488 +3.4%
Series B Preferred Stock 907,620 — —
Common Stock (Q) — — —
Show — breakouts
Common Stock 101 79 +27.8%
Treasury Stock Common Value (Q) — — —
Show — breakouts
Treasury Stock Common Value -48,226 -2,585 -1765.6%
Additional Paid-In Capital (Q) — — —
Show — breakouts
Additional Paid-In Capital 1,050,518 300,164 +250.0%
Accumulated Other Comprehensive Income (Q) — — —
Show — breakouts
Accumulated Other Comprehensive Income 3,162 -3,250 +197.3%
Retained Earnings (Q) — — —
Show — breakouts
Retained Earnings 175,912 105,521 +66.7%
Total Stockholders' Equity (Q) — — —
Show Equity Components breakouts
Accumulated Other Comprehensive Income 3,162 -3,250 +197.3%
Additional Paid In Capital 1,050,518 300,164 +250.0%
Common Stock 101 79 +27.8%
Retained Earnings 175,912 105,521 +66.7%
Treasury Stock Common -48,226 -2,585 -1765.6%
Show — breakouts
Total Stockholders' Equity 1,181,467 399,929 +195.4%
Total Liabilities & Equity (Q) — — —
Show — breakouts
Total Liabilities & Equity 5,119,621 1,766,881 +189.8%

Cash Flow Statement

Cash Flow Statement
Metric FY 2025 FY 2024 YoY
Operating Activities
Depreciation & Amortization (FY) — — —
Show — breakouts
Depreciation & Amortization 29,451 7,274 +304.9%
Provision For Doubtful Accounts (FY) — — —
Show — breakouts
Provision For Doubtful Accounts 10,600 3,294 +221.8%
Show Related Party Transaction breakouts
Related Party -0.4 0.6 -166.7%
Amortization Of Deferred Other Costs (FY) — — —
Show — breakouts
Amortization Of Deferred Other Costs 26,326 14,124 +86.4%
Inventory Allowance For Excess And Obsolete Products (FY) — — —
Show — breakouts
Inventory Allowance For Excess And Obsolete Products 29,190 19,086 +52.9%
Stock-Based Compensation (FY) — — —
Show — breakouts
Stock-Based Compensation 28,050 19,591 +43.2%
Deferred Income Taxes (FY) — — —
Show — breakouts
Deferred Income Taxes -57,336 -9,730 -489.3%
Liabilities Fair Value Adjustment (FY) — — —
Show — breakouts
Liabilities Fair Value Adjustment 13,800 — —
Show Business Acquisition breakouts
Alani Nu -13.8 — —
Gains Losses On Extinguishment Of Debt (FY) — — —
Show — breakouts
Gains Losses On Extinguishment Of Debt 6,003 — —
Other Operating Activities Cash Flow Statement (FY) — — —
Show — breakouts
Other Operating Activities Cash Flow Statement -1,687 1,583 -206.6%
Increase Decrease In Accounts And Notes Receivable (FY) — — —
Show — breakouts
Increase Decrease In Accounts And Notes Receivable -412,091 -87,347 -371.8%
Show Related Party Transaction breakouts
Related Party -180.9 -37.8 -378.6%
Change in Inventory (FY) — — —
Show — breakouts
Change in Inventory -129,777 77,190 -268.1%
Show Related Party Transaction breakouts
Related Party 1.9 — —
Change in Prepaid & Other Assets (FY) — — —
Show — breakouts
Change in Prepaid & Other Assets -108,321 1,074 -10185.8%
Show Related Party Transaction breakouts
Related Party -64.2 — —
Increase Decrease In Other Noncurrent Assets (FY) — — —
Show — breakouts
Increase Decrease In Other Noncurrent Assets 2,857 -4,862 +158.8%
Change in Accounts Payable (FY) — — —
Show — breakouts
Change in Accounts Payable 51,252 -1,170 +4480.5%
Show Related Party Transaction breakouts
Related Party 26.9 -1.6 +1781.2%
Increase Decrease In Accrued Liabilities (FY) — — —
Show — breakouts
Increase Decrease In Accrued Liabilities 45,618 85,398 -46.6%
Show Related Party Transaction breakouts
Related Party 1.6 0.8 +100.0%
Increase Decrease In Accrued Income Taxes Payable (FY) — — —
Show — breakouts
Increase Decrease In Accrued Income Taxes Payable 38,750 -39,536 +198.0%
Increase Decrease In Accrued Promotional Allowance (FY) — — —
Show — breakouts
Increase Decrease In Accrued Promotional Allowance 153,635 36,161 +324.9%
Show Related Party Transaction breakouts
Related Party 53.8 23.3 +130.9%
Increase Decrease In Restructuring Reserve (FY) — — —
Show — breakouts
Increase Decrease In Restructuring Reserve 257,595 -248 +103969.0%
Increase Decrease In Other Current Liabilities (FY) — — —
Show — breakouts
Increase Decrease In Other Current Liabilities 9,937 4,920 +102.0%
Change in Deferred Revenue (FY) — — —
Show — breakouts
Change in Deferred Revenue 255,110 -9,513 +2781.7%
Show Related Party Transaction breakouts
Related Party 260.3 -9.5 +2840.0%
Change in Other Liabilities (FY) — — —
Show — breakouts
Change in Other Liabilities 2,481 535 +363.7%
Net Cash from Operations (FY) — — —
Show — breakouts
Net Cash from Operations 359,442 262,898 +36.7%
Investing Activities
Capital Expenditures (FY) — — —
Show — breakouts
Capital Expenditures -36,067 -23,390 -54.2%
Show Related Party Transaction breakouts
Related Party -11.3 -10.4 -8.7%
Payments To Acquire Equity Securities Fv Ni (FY) — — —
Show — breakouts
Payments To Acquire Equity Securities Fv Ni -10,000 -3,000 -233.3%
Payments To Acquire Businesses Net Of Cash Acquired (FY) — — —
Show Business Acquisition breakouts
Alani Nu -1,278,769 — —
Proceeds Related To Business Combination (FY) — — —
Show — breakouts
Proceeds Related To Business Combination 29,156 — —
Show Business Acquisition breakouts
Rockstar 29.2 — —
Net Cash from Investing (FY) — — —
Show — breakouts
Net Cash from Investing -1,295,680 -101,726 -1173.7%
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1 (FY) — — —
Show — breakouts
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Liability1 11,200 — —
Business Combination Consideration Transferred Equity Interests Issued And Issuable (FY) — — —
Show Business Acquisition breakouts
Alani Nu 721,964 — —
Rockstar · Series B Preferred Stock 907,920 — —
Preferred Stock Increase Decrease In Fair Value (FY) — — —
Show — breakouts
Preferred Stock Increase Decrease In Fair Value 27,867 — —
Show Statement Class Of Stock breakouts
Series A Preferred Stock 27.9 — —
Financing Activities
Payments Of Dividends Preferred Stock And Preference Stock (FY) — — —
Show — breakouts
Payments Of Dividends Preferred Stock And Preference Stock -37,608 -27,500 -36.8%
Show Statement Class Of Stock breakouts
Series A Preferred Stock -27.5 -27.5 0.0%
Series B Preferred Stock -10.1 — —
Share Repurchases (FY) — — —
Show — breakouts
Share Repurchases -5,727 -2,261 -153.3%
Payments For Repurchase Of Common Stock For Treasury (FY) — — —
Show — breakouts
Payments For Repurchase Of Common Stock For Treasury -39,777 — —
Proceeds From Issuance Of Debt (FY) — — —
Show — breakouts
Proceeds From Issuance Of Debt 900,000 — —
Repayments Of Lines Of Credit (FY) — — —
Show Debt Instrument breakouts
Term Loan Facility · Line Of Credit -4 — —
Show — breakouts
Repayments Of Lines Of Credit -201,750 — —
Debt Issuance Costs (FY) — — —
Show — breakouts
Debt Issuance Costs -29,659 — —
Payments Of Loan Costs (FY) — — —
Show — breakouts
Payments Of Loan Costs -2,708 — —
Proceeds From Payments For Other Financing Activities (FY) — — —
Show — breakouts
Proceeds From Payments For Other Financing Activities -7 3,795 -100.2%
Net Cash from Financing (FY) — — —
Show — breakouts
Net Cash from Financing 582,764 -25,966 +2344.3%
Debt Repayments (FY) — — —
Show Debt Instrument breakouts
Term Loan Facility · Secured Debt 197.8 — —
Supplemental
Interest Paid (FY) — — —
Show — breakouts
Interest Paid 45,799 — —
Income Taxes Paid (FY) — — —
Show — breakouts
Income Taxes Paid 64,231 — —
Other Cash Flow
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations (FY) — — —
Show — breakouts
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations 3,271 -997 +428.1%
Net Change in Cash (FY) — — —
Show — breakouts
Net Change in Cash -350,203 134,209 -360.9%
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents (Q) — — —
Show — breakouts
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 539,987 890,190 -39.3%
Income Taxes Paid (FY) — — —
Show — breakouts
Income Taxes Paid 64,231 99,134 -35.2%

Values in thousands USD. Source: SEC EDGAR 10-K filing.

This table is rendered from the same JSON returned by /api/financials.

Get API Key