Celsius Holdings Reports Second Quarter 2025 Financial Results
Record quarterly revenue of
Results reflect the company’s focus on execution in a fast-growing, consumer-led category undergoing rapid transformation
Summary of Second Quarter 2025 Financial Results
Summary Financials |
2Q 2025 |
2Q 2024 |
Change |
1H 2025 |
1H 2024 |
Change |
(Millions except for percentages and EPS) |
||||||
Revenue |
|
|
84% |
|
|
41% |
|
|
|
87% |
|
|
41% |
International |
|
|
27% |
|
|
33% |
Gross Margin |
51.5% |
52.0% |
-50 BPS |
51.8% |
51.6% |
+20 BPS |
Net Income |
|
|
25% |
|
|
(8)% |
Net Income att. to Common Shareholders |
|
|
28% |
|
|
(9)% |
Diluted EPS |
|
|
18% |
|
|
(13)% |
Adjusted Diluted EPS* |
|
|
68% |
|
|
18% |
Adjusted EBITDA* |
|
|
109% |
|
|
49% |
*The company reports financial results in accordance with generally accepted accounting principles in |
FINANCIAL AND MARKET HIGHLIGHTS FOR THE SECOND QUARTER OF 2025
For the three months ended
International revenue totaled
For the three months ended
Selling, general and administrative expenses for the three months ended
Diluted earnings per share for the second quarter of 2025 was
Retail Performance
Retailer enthusiasm and consumer demand continue to validate the company’s brand leadership in modern energy, a category now accelerating across channels and demographics.
Retail sales of the
CELSIUS brand retail sales increased 3% year over year for the 13-week period ended
Alani Nu brand retail sales increased 129% year over year for the 13-week period ended
Strong retailer support and rising consumer demand for great-tasting, better-for-you functional beverages have propelled Celsius Holdings’ past-52-week RTD energy retail sales to over
________________________________ |
|
1 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy (CELSIUS 11% + Alani Nu 6.3%) |
|
2 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy |
|
3 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy |
|
4 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy |
|
5 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy |
|
6 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy |
|
7 Circana Total US MULO+ w/C L13W ended 6/29/25, RTD Energy |
|
8 Circana Total US MULO+ w/C L52W ended 7/20/25, RTD Energy |
FINANCIAL AND MARKET HIGHLIGHTS FOR THE FIRST HALF OF 2025
For the six months ended
International revenue totaled
For the six months ended
Selling, general and administrative expenses for the six months ended
Diluted earnings per share for the first half of 2025 was
Second Quarter 2025 Earnings Webcast
Management will host a webcast today,
About
Forward-Looking Statements
This press release contains statements by
Condensed Consolidated Balance Sheets (In thousands, except per share amounts) (Unaudited) |
||||||
|
||||||
|
|
|
|
|||
ASSETS |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
615,233 |
|
$ |
890,190 |
|
Accounts receivable-net[1] |
|
490,389 |
|
|
270,342 |
|
Inventories-net |
|
230,046 |
|
|
131,165 |
|
Prepaid expenses and other current assets |
|
41,420 |
|
|
18,759 |
|
Deferred other costs-current[2] |
|
14,124 |
|
|
14,124 |
|
Total current assets |
|
1,391,212 |
|
|
1,324,580 |
|
|
|
|
|
|||
Property, plant and equipment-net |
|
72,516 |
|
|
55,602 |
|
Deferred tax assets |
|
43,158 |
|
|
38,699 |
|
Other long-term assets |
|
36,755 |
|
|
29,990 |
|
Deferred other costs-non-current[2] |
|
227,153 |
|
|
234,215 |
|
Brands-net |
|
1,104,389 |
|
|
907 |
|
Customer relationships-net |
|
117,726 |
|
|
11,306 |
|
|
|
802,234 |
|
|
71,582 |
|
Total Assets |
$ |
3,795,143 |
|
$ |
1,766,881 |
|
|
|
|
|
|||
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable[3] |
$ |
120,962 |
|
$ |
41,287 |
|
Accrued expenses[4] |
|
225,859 |
|
|
148,780 |
|
Income taxes payable |
|
21,765 |
|
|
10,834 |
|
Accrued promotional allowance[5] |
|
200,169 |
|
|
135,948 |
|
Contingent consideration |
|
25,000 |
|
|
— |
|
Deferred revenue - current[6] |
|
16,071 |
|
|
9,513 |
|
Other current liabilities |
|
49,949 |
|
|
19,173 |
|
Total current liabilities |
|
659,775 |
|
|
365,535 |
|
|
|
|
|
|||
Long-term debt |
|
862,917 |
|
|
— |
|
Deferred revenue-non-current[7] |
|
156,135 |
|
|
157,714 |
|
Other long term liabilities |
|
25,002 |
|
|
19,215 |
|
Total Liabilities |
|
1,703,829 |
|
|
542,464 |
|
|
|
|
|
|||
Commitment and contingencies (Note 15) |
|
|
|
|||
|
|
|
|
|||
Mezzanine Equity: |
|
|
|
|||
Series A convertible preferred stock, |
|
824,488 |
|
|
824,488 |
|
Stockholders’ Equity: |
|
|
|
|||
Common stock, |
|
101 |
|
|
79 |
|
Additional paid-in capital |
|
1,028,384 |
|
|
297,579 |
|
Accumulated other comprehensive income (loss) |
|
2,178 |
|
|
(3,250 |
) |
Retained earnings |
|
236,163 |
|
|
105,521 |
|
Total Stockholders’ Equity |
|
1,266,826 |
|
|
399,929 |
|
Total Liabilities, Mezzanine Equity and Stockholders’ Equity |
$ |
3,795,143 |
|
$ |
1,766,881 |
|
|
||||||
[1] Includes |
||||||
[2] Amounts in this line item are associated with a related party for all periods presented. |
||||||
[3] Includes |
||||||
[4] Includes |
||||||
[5] Includes |
||||||
[6] Includes |
||||||
[7] Includes |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (In thousands, except per share amounts) (Unaudited) |
|||||||||||||||
|
|||||||||||||||
|
For the Three Months Ended
|
|
For the Six Months Ended
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenue[1] |
$ |
739,259 |
|
|
$ |
401,977 |
|
|
$ |
1,068,535 |
|
|
$ |
757,685 |
|
Cost of revenue |
|
358,408 |
|
|
|
192,879 |
|
|
|
515,311 |
|
|
|
366,380 |
|
Gross profit |
|
380,851 |
|
|
|
209,098 |
|
|
|
553,224 |
|
|
|
391,305 |
|
Selling, general and administrative expenses[2] |
|
237,886 |
|
|
|
114,850 |
|
|
|
358,228 |
|
|
|
213,867 |
|
Income from operations |
|
142,965 |
|
|
|
94,248 |
|
|
|
194,996 |
|
|
|
177,438 |
|
|
|
|
|
|
|
|
|
||||||||
Other (expense) income: |
|
|
|
|
|
|
|
||||||||
Interest income |
|
4,038 |
|
|
|
10,647 |
|
|
|
11,884 |
|
|
|
20,259 |
|
Interest expense |
|
(18,080 |
) |
|
|
— |
|
|
|
(18,080 |
) |
|
|
— |
|
Other, net |
|
542 |
|
|
|
(264 |
) |
|
|
1,658 |
|
|
|
(605 |
) |
Total other (expense) income |
|
(13,500 |
) |
|
|
10,383 |
|
|
|
(4,538 |
) |
|
|
19,654 |
|
|
|
|
|
|
|
|
|
||||||||
Net income before provision for income taxes |
|
129,465 |
|
|
|
104,631 |
|
|
|
190,458 |
|
|
|
197,092 |
|
|
|
|
|
|
|
|
|
||||||||
Provision for income taxes |
|
(29,610 |
) |
|
|
(24,848 |
) |
|
|
(46,184 |
) |
|
|
(39,498 |
) |
Net income |
$ |
99,855 |
|
|
$ |
79,783 |
|
|
$ |
144,274 |
|
|
$ |
157,594 |
|
|
|
|
|
|
|
|
|
||||||||
Dividends on Series A convertible preferred stock[3] |
|
(6,851 |
) |
|
|
(6,838 |
) |
|
|
(13,632 |
) |
|
|
(13,675 |
) |
Income allocated to participating preferred stock[3] |
|
(7,314 |
) |
|
|
(6,289 |
) |
|
|
(10,703 |
) |
|
|
(12,417 |
) |
Net income attributable to common stockholders |
$ |
85,690 |
|
|
$ |
66,656 |
|
|
$ |
119,939 |
|
|
$ |
131,502 |
|
|
|
|
|
|
|
|
|
||||||||
Other comprehensive income: |
|
|
|
|
|
|
|
||||||||
Foreign currency translation gain (loss), net of income tax |
|
3,179 |
|
|
|
(308 |
) |
|
|
5,428 |
|
|
|
(1,662 |
) |
Comprehensive income |
$ |
88,869 |
|
|
$ |
66,348 |
|
|
$ |
125,367 |
|
|
$ |
129,840 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.33 |
|
|
$ |
0.29 |
|
|
$ |
0.49 |
|
|
$ |
0.56 |
|
Diluted |
$ |
0.33 |
|
|
$ |
0.28 |
|
|
$ |
0.48 |
|
|
$ |
0.55 |
|
|
|||||||||||||||
*Please refer to Note 3 in the Company’s Annual Report on Form 10-Q for the period ended |
|||||||||||||||
|
|||||||||||||||
[1] Includes |
|||||||||||||||
[2] Includes |
|||||||||||||||
[3] Amounts in this line item are associated with a related party for all periods presented. |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
|||||||||||||||
|
|||||||||||||||
Reconciliation of GAAP net income to non-GAAP adjusted EBITDA and Adjusted EBITDA Margin |
|||||||||||||||
|
|||||||||||||||
|
Three months ended
|
|
Six months ended
|
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income (GAAP measure) |
$ |
99,855 |
|
|
$ |
79,783 |
|
|
$ |
144,274 |
|
|
$ |
157,594 |
|
Add back/(Deduct): |
|
|
|
|
|
|
|
||||||||
Net interest (expense) income |
|
14,042 |
|
|
|
(10,647 |
) |
|
|
6,196 |
|
|
|
(20,287 |
) |
Provision for income taxes |
|
29,610 |
|
|
|
24,848 |
|
|
|
46,184 |
|
|
|
39,498 |
|
Depreciation and amortization expense |
|
9,119 |
|
|
|
1,418 |
|
|
|
11,730 |
|
|
|
2,648 |
|
Non-GAAP EBITDA |
|
152,626 |
|
|
|
95,402 |
|
|
|
208,384 |
|
|
|
179,453 |
|
Stock-based compensation1 |
|
6,434 |
|
|
|
4,746 |
|
|
|
11,463 |
|
|
|
8,309 |
|
Foreign exchange |
|
(800 |
) |
|
|
264 |
|
|
|
(1,720 |
) |
|
|
633 |
|
Reorganization Costs2 |
|
482 |
|
|
|
— |
|
|
|
482 |
|
|
|
— |
|
Acquisition Costs3 |
|
29,855 |
|
|
|
— |
|
|
|
38,967 |
|
|
|
— |
|
Penalties4 |
|
— |
|
|
|
— |
|
|
|
710 |
|
|
|
— |
|
Inventory step-up adjustment5 |
|
21,692 |
|
|
|
— |
|
|
|
21,692 |
|
|
|
— |
|
Non-GAAP Adjusted EBITDA |
$ |
210,289 |
|
|
$ |
100,412 |
|
|
$ |
279,978 |
|
|
$ |
188,395 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP Adjusted EBITDA Margin |
|
28.4 |
% |
|
|
25.0 |
% |
|
|
26.2 |
% |
|
|
24.9 |
% |
Reconciliation of GAAP diluted Earnings per share to non-GAAP Adjusted diluted Earnings per share |
|||||||||||
|
|||||||||||
|
Three months ended
|
|
Six months ended
|
||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
Diluted earnings per share (GAAP measure) |
$ |
0.33 |
|
$ |
0.28 |
|
$ |
0.48 |
|
$ |
0.55 |
Add back/(Deduct)6: |
|
|
|
|
|
|
|
||||
Acquisition Costs3 |
|
0.08 |
|
|
— |
|
|
0.11 |
|
|
— |
Inventory step-up adjustment5 |
|
0.06 |
|
|
— |
|
|
0.06 |
|
|
— |
Non-GAAP diluted earnings per share |
$ |
0.47 |
|
$ |
0.28 |
|
$ |
0.65 |
|
$ |
0.55 |
______________________________ |
|
1[9]Selling, general and administrative expenses related to employee non-cash stock-based compensation expense. Stock-based compensation expense consists of non-cash charges for the estimated fair value of unvested restricted share unit and stock option awards granted to employees and directors. The Company believes that the exclusion provides a more accurate comparison of operating results and is useful to investors to understand the impact that stock-based compensation expense has on its operating results. |
|
2 Impairment charges for the Fast brand in the EMEA region. |
|
3[10]Fees and professional services related to acquisition activity. |
|
4 Accrued expense in the quarter ended |
|
5 Non-cash inventory valuation step-up from the Alani Nu acquisition which was recognized as an adjustment to the cost of revenue. |
|
6 Add backs and deductions are net of their respective impacts from tax and reallocation of earnings to participating securities. The total tax effect of the adjusted items for the quarter ended |
USE OF NON-GAAP MEASURES
Celsius defines Adjusted EBITDA as net income before net interest (expense) income, income tax expense (benefit), and depreciation and amortization expense, further adjusted by excluding stock-based compensation expense, foreign exchange gains or losses, distributor termination fees, legal settlement costs, reorganization costs, acquisition costs, penalties, and inventory step-up adjustment. Adjusted EBITDA Margin is the ratio between the company’s Adjusted EBITDA and net revenue, expressed as a percentage. Adjusted diluted earnings per share is GAAP diluted earnings per share net of add backs and deductions for distributor termination, legal settlement costs, reorganization costs, acquisitions costs, penalties, and inventory step-up adjustment. Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share are non-GAAP financial measures.
Celsius uses Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share for operational and financial decision-making and believes these measures are useful in evaluating its performance because they eliminate certain items that management does not consider indicators of Celsius’ operating performance. Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share may also be used by many of Celsius’ investors, securities analysts, and other interested parties in evaluating its operational and financial performance across reporting periods. Celsius believes that the presentation of Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share, provides useful information to investors by allowing an understanding of measures that it uses internally for operational decision-making, budgeting and assessing operating performance.
Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share are not recognized terms under GAAP and should not be considered as a substitute for net income or any other financial measure presented in accordance with GAAP. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of Celsius’ results as reported under GAAP. Celsius strongly encourages investors to review its financial statements and publicly filed reports in their entirety and not to rely on any single financial measure.
Because non-GAAP financial measures are not standardized, Adjusted EBITDA, Adjusted EBITDA Margin, and Adjusted diluted earnings per share as defined by Celsius, may not be comparable to similarly titled measures reported by other companies. It therefore may not be possible to compare Celsius’ use of these non-GAAP financial measures with those used by other companies.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250807272849/en/
Investors: investorrelations@celsius.com
Press: press@celsius.com
Source: