For the year ending 2025-12-31, CELH made $2,515,269K in revenue. $70,249K in net income. Net profit margin of 2.79%.
| Income Statement | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Revenue | 2,515,269 | 1,355,630 | 1,318,014 | 653,604 |
| Cost of revenue | 1,247,936 | 675,423 | 684,875 | 382,735 |
| Gross profit | 1,267,333 | 680,207 | 633,139 | 270,869 |
| Selling and marketing expenses | - | - | - | 352,767 |
| Selling, general and administrative expenses | 798,810 | 524,479 | 366,773 | 75,903 |
| Total operating expense | - | - | - | 428,670 |
| Distributor termination fees | 327,461 | - | - | - |
| Income from operations | 141,062 | 155,728 | 266,366 | -157,801 |
| Interest income on note receivable | - | 0 | 128 | 237 |
| Interest income | 21,085 | 39,263 | 26,501 | 5,292 |
| Interest expense on bonds | - | - | - | 0 |
| Amortization of discount on bonds payable | - | - | - | 0 |
| Gain on lease cancellations | - | - | - | 0 |
| Foreign exchange loss | - | -1,734 | -1,246 | -392 |
| Interest expense | 48,977 | - | - | - |
| European deferred tax | - | - | - | 0 |
| Other, net | 11,863 | 1,793 | - | - |
| Total other (expense) income | -16,029 | 39,322 | 25,383 | 5,137 |
| Net income before provision for income taxes | 125,033 | 195,050 | 291,749 | -152,664 |
| Provision for income taxes | 17,034 | 49,976 | 64,948 | 34,618 |
| Net income | 107,999 | 145,074 | 226,801 | -187,282 |
| Dividends on convertible preferred stock | 37,608 | 27,500 | 27,462 | 11,526 |
| Income allocated to participating preferred stock | 6,554 | 10,117 | 17,348 | - |
| Net income attributable to common stockholders | 63,837 | 107,457 | 181,991 | -198,808 |
| Foreign currency translation (loss) gain, net of income tax | - | -2,549 | 1,180 | -2,495 |
| Foreign currency translation | 6,412 | - | - | - |
| Comprehensive income | 70,249 | 104,908 | 183,171 | -201,303 |
| Basic EPS | 0.25 | 0.46 | 0.79 | -2.63 |
| Diluted EPS | 0.25 | 0.45 | 0.77 | -2.63 |
| Basic Average Shares | 252,301,000 | 233,667,000 | 230,784,000 | 75,649,000 |
| Diluted Average Shares | 254,911,000 | 237,404,000 | 236,964,000 | 75,649,000 |
Celsius Holdings, Inc. (CELH)
Celsius Holdings, Inc. (CELH)