Celsius Holdings, Inc. (CELH) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — CELH

Balance Sheet

(in billions USD)

Metric	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	0.55	0.81	0.62	0.98	0.90	0.90	0.88	0.76	0.68	0.60	0.59	0.06	0.03	0.06	0.08	0.03
Accounts Receivable	0.83	0.51	0.49	0.26	0.21	0.26	0.20	0.22	0.20	0.17	0.12	0.07	0.07	0.04	0.03	0.02
Inventory	0.36	0.28	0.23	0.14	0.20	0.18	0.20	0.20	0.15	0.15	0.15	0.16	0.18	0.12	0.06	0.04
Total Current Assets	1.86	1.94	1.39	1.41	1.36	1.38	1.32	1.22	1.07	0.99	1.03	0.30	0.30	0.25	0.21	0.11
Property, Plant & Equipment	0.10	0.08	0.07	0.06	0.04	0.04	0.03	0.02	0.02	0.01	0.01	0.01	0.00	0.00	0.00	0.00
Goodwill	0.92	0.91	0.80	0.07	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Intangible Assets	0.11	0.12	0.12	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Total Non-current Assets*	3.29	0.22	0.21	0.09	0.06	0.05	0.33	0.33	0.33	0.30	0.30	0.05	0.05	0.04	0.04	0.04
Total Assets	5.16	5.27	3.80	1.86	1.70	1.72	1.65	1.55	1.40	1.29	1.33	0.35	0.34	0.29	0.24	0.15
Accounts Payable	0.20	0.10	0.12	0.06	0.03	0.05	0.04	0.12	0.09	0.11	0.14	0.10	0.11	0.09	0.05	0.04
Total Current Liabilities	1.05	1.03	0.66	0.42	0.29	0.31	0.32	0.34	0.27	0.19	0.27	0.11	0.11	0.09	0.05	0.04
Long-term Debt	0.68	0.87	0.87	--	--	--	--	--	--	--	--	--	--	--	--	--
Total Non-current Liabilities*	1.10	1.27	1.04	0.17	0.17	0.17	0.17	0.17	0.17	0.20	0.17	0.00	0.00	0.00	0.00	0.00
Total Liabilities	2.15	2.30	1.70	0.59	0.46	0.48	0.48	0.51	0.44	0.39	0.44	0.11	0.12	0.10	0.05	0.04
Retained Earnings	0.27	0.17	0.24	0.14	0.13	0.13	0.06	(0.06)	(0.15)	(0.20)	0.22	(0.04)	(0.04)	(0.05)	(0.05)	(0.05)
Total Stockholder Equity	1.25	1.20	1.27	0.44	0.42	0.42	0.34	0.21	0.13	0.08	0.88	0.24	0.23	0.20	0.19	0.11

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021
Total Revenue	782.62	721.63	725.11	739.26	329.28	332.20	265.75	401.98	355.71	347.44	384.76	325.88	259.94	177.96	188.23	154.02	133.39	104.25	94.91	65.07
Cost of Revenue	404.55	379.80	352.83	358.41	156.90	165.52	143.52	192.88	173.50	181.19	190.68	166.89	146.12	98.96	109.58	94.70	79.49	62.61	57.22	36.82
Gross Profit	378.07	341.83	372.28	380.85	172.37	166.67	122.23	209.10	182.21	166.25	194.08	158.99	113.82	79.01	78.65	59.32	53.89	41.65	37.69	28.25
Research & Development	--	--	--	--	--	0.30	0.30	0.20	0.20	0.70	0.50	0.20	0.30	0.10	0.10	0.20	0.10	0.30	0.70	0.23
Selling, General & Admin	234.65	235.01	205.57	237.89	120.34	185.17	125.44	114.85	99.02	107.30	96.39	94.18	68.91	21.82	27.49	14.41	12.18	29.45	11.14	9.12
Total Operating Expenses	239.07	315.77	452.28	237.89	120.34	185.17	125.44	114.85	99.02	107.30	96.39	94.18	68.91	111.75	226.25	46.89	43.78	54.08	33.76	24.65
Operating Income	138.99	26.07	(80.00)	142.97	52.03	(18.50)	(3.21)	94.25	83.19	58.94	97.70	64.81	44.91	(32.75)	(147.60)	12.43	10.12	(12.43)	3.93	3.60
Interest Expense	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	-0.00	0.00	--	0.01	--
Pretax Income	137.54	22.61	(88.03)	129.47	60.99	(10.22)	8.18	104.63	92.46	67.79	104.75	69.46	49.76	(28.26)	(146.40)	11.97	10.03	(12.18)	3.58	3.96
Tax Provision	27.44	(2.13)	(27.02)	29.61	16.57	8.66	1.82	24.85	14.65	17.67	20.80	17.95	8.54	63.95	(35.49)	2.81	3.35	(8.83)	0.83	--
Net Income	110.10	24.74	(61.01)	99.86	44.42	(18.88)	6.36	79.78	77.81	50.12	83.95	51.51	41.23	(21.22)	(181.90)	9.16	6.68	(3.35)	2.75	3.96
Basic EPS	0.33	0.04	(0.27)	0.33	0.15	(0.11)	0.00	0.29	0.28	(1.07)	0.92	0.53	0.41	(0.38)	(2.46)	0.12	0.09	(0.05)	0.04	0.05
Diluted EPS	0.33	0.04	(0.27)	0.33	0.15	(0.10)	0.00	0.28	0.27	(1.04)	0.89	0.52	0.40	(0.38)	(2.46)	0.12	0.09	(0.04)	0.03	0.05

Cash Flow Statement

(in billions USD)

Metric	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021	Q2 2021
Operating Cash Flow	0.07	(0.12)	0.33	0.04	0.10	0.08	0.01	0.04	0.13	0.01	0.09	0.06	(0.01)	(0.06)	0.13	0.03	0.01	(0.04)	(0.02)	(0.02)
Capital Expenditures	0.01	0.01	0.01	0.01	0.01	0.01	0.00	0.01	0.00	0.00	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Free Cash Flow*	0.07	(0.13)	0.32	0.04	0.10	0.07	0.01	0.03	0.13	0.00	0.08	0.05	(0.02)	(0.07)	0.13	0.03	0.01	(0.05)	(0.02)	(0.02)
Investing Cash Flow	(0.01)	(0.02)	-0.00	(1.27)	(0.01)	(0.08)	(0.01)	(0.01)	-0.00	-0.00	(0.01)	-0.00	0.00	-0.00	-0.00	0.00	-0.00	-0.00	-0.00	-0.00
Financing Cash Flow	(0.06)	(0.26)	(0.01)	0.86	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	(0.01)	0.54	0.00	0.00	0.00	0.00	0.07

* Derived from reported values