Bid Cap
Company library Consumer

One Pager

Celsius Holdings, Inc. CELH

Three-pass checked

At $33.36 the stock sits at exactly half its 52-week high, and GAAP diluted earnings per share have fallen three years running, from $0.77 in 2023 to $0.25 in 2025.

Revenue still grew 10.6% in the June quarter to $817.9 million, but that quarter missed on both lines for the first time in this cycle, and consensus now models a sequential decline to $798.9 million on November 5.

Key data

Price, 2026-08-21$33.36, 50.0% below the $66.74 high
Market capitalization$8.5B
FY2025 revenue$2.52B, up 85.5%
FY2025 GAAP diluted EPS$0.25, versus $0.77 in 2023
Diluted shares, implied FY2025about 255M ($63.8M to common ÷ $0.25)
Cash, 2026-06-30$631.2M
Term loan outstanding, 2026-06-30$694.8M
FY2025 gross margin / net margin to common50.4% / 2.5%

CELH · price with moving averages

Daily · 6MWeekly · 3Y
$17$38$59$80$101 Oct '23May '24Dec '24Jul '25Feb '26Oct '26 Bid Cap
EMAs82140

Source: market data.

The business

Celsius sells no sugar energy drinks positioned as fitness products rather than stimulants, bought by consumers who treat energy as workout fuel and sold through gyms, convenience stores and club channels. Revenue arrives when cases move into a distribution network the company does not own. Pepsi has handled United States distribution since a 2022 agreement that gave Pepsi an equity stake and influence in exchange for shelf access.

That shelf is the engine, so growth tends to arrive as brands rather than as organic acceleration. Revenue rose 2.9% in 2024. Then the 2025 Alani Nu purchase, funded with a $900 million term loan, lifted revenue 85.5% to $2.52 billion, and Rockstar Energy joined the portfolio. June quarter revenue reached $817.9 million with gross margin at 48.1%, down 340 basis points year over year.

Business read. Two acquisitions bought the revenue line, and the owner's line has not followed them yet.

Things you might not know

FY2025 net income was $108.0 million but only $63.8 million reached the common, a $44.2 million gap of claims ranking ahead of shareholders. That is 41% of GAAP earnings routed elsewhere before the per share line, which is why the $0.25 line and the $108.0 million line describe the same year differently.

Alani Nu was not the only brand added. Celsius reported the June 2026 quarter as a scaled multi brand portfolio including Rockstar Energy, and the compensation committee excluded Rockstar from 2025 goals and results. North America supplied $790.7 million of $817.9 million, so 96.7% of revenue sits in one market.

Debt is coming down faster than the schedule requires. Quarterly amortization is only 0.25% of original principal, yet the balance fell to $694.8 million by June 30, 2026 after $197.8 million of repayment in the fourth quarter of 2025. Against $631.2 million of cash, net debt is roughly $64 million.

Fundamentals

MeasureQoQYoY
Revenue+4.5% to $817.9M+10.6% from $739.3M
Gross margin48.1%, down 20 bps from 48.3%down 340 bps from 51.5%
Gross profit, derived+4.0% to about $393M+3.3%
Net income-49.8% to $55.3M-44.6% from $99.9M
Net margin6.8%, down 730 bps from 14.1%down 675 bps from 13.5%

The June quarter grew on both comparisons, 4.5% sequentially and 10.6% year over year, while every profit line moved the other way. Gross margin fell to 48.1% and net income fell 44.6% to $55.3 million. The mix from acquired brands and the spending behind them is landing below the gross line, not above it.

Valuation

MetricCompanyPeer median
Price to FY2025 sales3.4xnot disclosed
Price to FY2025 GAAP diluted EPS133xnot disclosed
Price to summed trailing street EPS of about $1.45about 23xnot disclosed
FY2025 gross margin50.4%not disclosed
FY2025 revenue growth85.5%not disclosed

Peer set: Monster Beverage, Keurig Dr Pepper, Vita Coco, National Beverage, Coca-Cola.

At 3.4x FY2025 sales and about 23x summed trailing street earnings, the price is undemanding for a 50.4% gross margin brand. At 133x GAAP earnings it is not. The spread between those two numbers is acquisition accounting and items below the operating line. No peer financials were pulled on this run, so the median column stays empty rather than estimated.

Management

MeasureRecord
Capital allocation$900M term loan fully drawn in 2025 for the Alani Nu cash consideration; $300M buyback authorized 2025-11-10; $39.8M repurchased in Q4 2025 and $24.1M in Q1 2026 at a weighted average $35.39; $236.1M remaining at 2026-03-31
Diluted sharesAbout 255M implied for FY2025; 0.7M shares repurchased in Q1 2026; Q2 2026 weighted diluted count not disclosed in retrieved sections
Insider activity (12mo)CEO John Fieldly bought 8,475 shares at $29.36 on 2026-05-22, holdings 937,540; CD Financial LLC delivered 450,000 shares in three 150,000 tranches on 2026-07-23, 24 and 27 settling a prepaid variable forward; director F. Previn granted 3,812 RSUs on 2026-08-07; Paul Storey had 2,025 shares withheld at $33.52 on 2026-05-05 for RSU tax

Compensation

HorizonGoalsOutcome
Annual cash, FY2025Revenue target $2,127M, gross profit target $1,014M, adjusted EBITDA target $420M, 25% weight each; goals raised in May 2025 to reflect Alani NuRevenue $2,460M at 149%, gross profit $1,247M at 150%, adjusted EBITDA $655M at 150%; total financial payout 150% of target
Long-term, latest completed PSU awardPSUs vest on the third anniversary of grant on achievement of specified performance goals over the performance periodNot disclosed in the retrieved proxy sections

The linchpins

Win big if

The June shortfall was distributor inventory timing rather than consumer demand, in which case the November 5 print clears a bar consensus has already lowered to $798.9 million and $0.37, below the June quarter's $817.9 million. First observable proof is November revenue above $850 million with management naming channel inventory as the cause. The confirming signal is FY2026 GAAP diluted earnings per share above $0.45, which would show the Alani Nu drag was transitional, with combined shelf space and combined revenue both growing rather than one brand feeding on the other.

Surprised down if

The miss was demand rather than timing, in which case a second consecutive shortfall converts one data point into a trend and the acquisitions look like purchased revenue rather than added revenue. First observable proof is November revenue below the $798.9 million consensus. The confirming signal is legacy Celsius revenue declining while Alani Nu grows, or distribution terms renegotiated in Pepsi's favour, or Pepsi promoting a competing house brand into the same shelf space, since Pepsi controls how Celsius reaches the American consumer.

Last word

Half the 52-week high, 50.4% gross margins, and $0.25 of GAAP earnings doing all the arguing.

Methodology

Compressed from the Back of Napkin on Celsius Holdings dated 2026-08-22, which sources FY2022 to FY2025 financials from the Form 10-K filed 2026-03-02 and prior annual filings, the price from the 2026-08-21 close, and the earnings calendar from a market data vendor. Quarterly figures added here from the Q1 2026 and Q2 2026 results releases on Celsius investor relations and the Form 10-Q for the period ended 2026-06-30. Compensation goals and outcomes from the DEF 14A filed 2026. Insider transactions from Forms 4 filed 2026. Gross profit and net margin rows are derived from disclosed revenue, margin and net income and are labeled as such. Peer financials were not pulled on this run. The summed trailing street EPS figure is a sum of four reported quarterly street results, not a company disclosure. Not investment advice. Positions disclosed.

Bid Cap

Daily ideas, a 390-name database, and a model long/short book from an investor who mostly covers financials. $70 a month or $700 a year.

Subscribe on Substack