Discounted Cash Flow Rating
Strong Sell
Return on Equity Rating
Sell
Debt to Equity Rating
Strong Buy
Price to Earnings Rating
Strong Sell
Analyst Rating
Sell
Wall Street Data Solutions Rating
Neutral
B
Celsius Holdings, Inc. Common Stock (CELH)
Bottled & Canned Soft Drinks & Carbonated Waters
Celsius Holdings plays in the energy drink subsegment of the global nonalcoholic beverage market, with 94% of revenue concentrated in North America. Celsius' products contain natural ingredients and a metabolism-enhancing formulation, appealing to fitness and active lifestyle enthusiasts. The firm's portfolio includes its namesake Celsius Originals beverages (including those that are naturally caffeinated with stevia) and Celsius On-the-Go powder packets. Celsius focuses its time on branding and innovation, while it utilizes third parties for the manufacturing, packaging, and distribution of its products. In 2022, Celsius forged a 20-year distribution agreement with PepsiCo, which holds an 8.5% stake in the business.
2424 N. FEDERAL HWY, SUITE 208
BOCA RATON, FL
Current Price
---.--
% Change Today
0.00%
Change Amt. Today
0.00
Active Status
Active
Listing Date
02/10/2010
Market Cap
9,400,471,485
Shares Outstanding
231,680,000
Weighted SO
231,675,021
Total Employees
N/A
Upcoming Earnings
08/13/2024
Similar Tickers
Beta
1.8920
Last Div
0.0000
Range
36.17-99.62
Chg
-1.2564
Avg Vol
5936033
Mkt Cap
9400471485
Exch
NASDAQ
Country
US
Phone
561 276 2239
DCF Diff
44.1550
DCF
-3.7150
Div Yield
0.0000
P/S
6.3096
EV Multiple
25.1445
P/FV
7.5837
Div Yield %
0.0000
P/E
33.5170
PEG
0.1717
Payout
0.0980
Current Ratio
4.3800
Quick Ratio
3.8027
Cash Ratio
2.8858
DSO
64.6975
DIO
88.8738
Op Cycle
153.5714
DPO
23.3281
CCC
130.2433
Gross Margin
0.5020
Op Margin
0.2242
Pretax Margin
0.2481
Net Margin
0.1884
Eff Tax Rate
0.2109
ROA
0.1633
ROE
0.2478
ROCE
0.2376
NI/EBT
0.7592
EBT/EBIT
1.1064
EBIT/Rev
0.2242
Debt Ratio
0.0010
D/E
0.0014
LT Debt/Cap
0.0008
Total Debt/Cap
0.0014
Int Coverage
20.8382
CF/Debt
151.8534
Equity Multi
1.3859
Rec Turnover
5.6416
Pay Turnover
15.6464
Inv Turnover
4.1069
FA Turnover
39.1846
Asset Turnover
0.8668
OCF/Share
1.1591
FCF/Share
1.0546
Cash/Share
3.8732
OCF/Sales
0.1814
FCF/OCF
0.9099
CF Coverage
151.8534
ST Coverage
342.1506
CapEx Coverage
11.0951
Div&CapEx Cov
5.2119
P/BV
7.5837
P/B
7.5837
P/S
6.3096
P/E
33.5170
P/FCF
38.2231
P/OCF
34.7973
P/CF
34.7973
PEG
0.1717
P/S
6.3096
EV Multiple
25.1445
P/FV
7.5837
DPS
0.0000
Latest Headlines (EST)
Revenue Product Segmentation
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Revenue | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 347.44M | ▲ 355.71M |
Cost Of Revenue | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 182.30M | ▼ 174.73M |
Gross Profit | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 165.14M | ▲ 180.98M |
Gross Profit Ratio | X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▲ 0.48 | ▲ 0.51 |
Research And Development Expenses | X | X | X | X | ▲ XXXXXX | ▲ 700.00K | ▼ 200.00K |
General And Administrative Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 62.68M | ▼ 51.09M |
Selling And Marketing Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ -152.11M | ▲ 46.50M |
Selling General And Administrative Expenses | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ 105.50M | ▼ 97.59M |
Other Expenses | X | ▼ -XXXXX | ▲ -XXXXX | ▲ X | X | 0.00 | 0.00 |
Operating Expenses | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ 106.20M | ▼ 97.79M |
Cost And Expenses | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 288.49M | ▼ 272.52M |
Interest Income | X | ▲ XXXXX | ▼ XXXXX | ▼ XXXXX | ▲ XXXXXXX | ▲ 8.86M | ▲ 9.64M |
Interest Expense | XXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ X | ▲ XXXXXXX | ▲ 16.03M | ▼ 0.00 |
Depreciation And Amortization | XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ 1.11M | ▲ 1.23M |
Ebitda | -XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ 60.05M | ▲ 84.42M |
Ebitda Ratio | -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ 0.17 | ▲ 0.24 |
Operating Income | -XXXXXX | ▼ -XXXXXXX | ▲ XXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ 58.94M | ▲ 83.19M |
Operating Income Ratio | -X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▲ X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▲ 0.17 | ▲ 0.23 |
Total Other Income Expenses Net | -XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▲ 8.84M | ▲ 9.27M |
Income Before Tax | -XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ 67.79M | ▲ 92.46M |
Income Before Tax Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ 0.20 | ▲ 0.26 |
Income Tax Expense | XXXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▲ 17.67M | ▼ 14.65M |
Net Income | -XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▲ 39.08M | ▲ 77.81M |
Net Income Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ 0.11 | ▲ 0.22 |
Eps | -X.XX | -X.XX | ▲ X.XX | ▲ X.XX | ▼ -X.XX | ▲ 0.17 | ▲ 0.28 |
Eps Diluted | -X.XX | -X.XX | ▲ X.XX | ▲ X.XX | ▼ -X.XX | ▲ 0.17 | ▲ 0.27 |
Weighted Average Shs Out | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 231.79M | ▲ 232.78M |
Weighted Average Shs Out Dil | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 231.79M | ▲ 237.52M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ 755.98M | ▲ 879.50M |
Short Term Investments | X | X | X | X | X | 0.00 | 0.00 |
Cash And Short Term Investments | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ 755.98M | ▲ 879.50M |
Net Receivables | XXXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 186.02M | ▲ 202.38M |
Inventory | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 229.28M | ▼ 197.50M |
Other Current Assets | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▲ 19.50M | ▲ 21.52M |
Total Current Assets | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 1.19B | ▲ 1.30B |
Property Plant Equipment Net | XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ 27.03M | ▲ 30.30M |
Goodwill | X | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 14.17M | ▼ 13.87M |
Intangible Assets | X | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ 12.14M | ▼ 11.74M |
Goodwill And Intangible Assets | X | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 26.31M | ▼ 25.61M |
Long Term Investments | X | X | X | X | ▲ XXXXXXX | ▼ 0.00 | ▲ 1.00 |
Tax Assets | X | X | X | ▲ XXXXXXX | ▼ XXXXXX | ▲ 29.52M | ▼ 22.44M |
Other Non Current Assets | X | ▲ XXXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXXX | ▲ 262.75M | ▲ 266.89M |
Total Non Current Assets | XXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 345.62M | ▼ 345.24M |
Other Assets | X | ▼ -X | ▲ X | X | X | 0.00 | 0.00 |
Total Assets | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXXX | ▲ 1.54B | ▲ 1.65B |
Account Payables | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 42.84M | ▼ 40.20M |
Short Term Debt | X | ▲ XXXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ 1.04M | ▼ 882.00K |
Tax Payables | X | X | X | X | ▲ XXXXXX | ▲ 50.42M | ▲ 58.62M |
Deferred Revenue | X | X | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▼ 9.51M | 9.51M |
Other Current Liabilities | XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 223.22M | ▲ 264.68M |
Total Current Liabilities | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 276.61M | ▲ 315.27M |
Long Term Debt | XXXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ 1.15M | ▼ 1.10M |
Deferred Revenue Non Current | X | X | X | X | ▲ XXXXXXXXX | ▼ 167.23M | ▼ 164.85M |
Deferred Tax Liabilities Non Current | X | X | X | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ 2.88M | ▼ 2.25M |
Other Non Current Liabilities | X | X | X | X | X | 0.00 | 0.00 |
Total Non Current Liabilities | XXXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXXXX | ▼ 171.26M | ▼ 168.19M |
Other Liabilities | X | X | X | X | X | 0.00 | 0.00 |
Capital Lease Obligations | X | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 1.15M | ▼ 1.10M |
Total Liabilities | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 447.87M | ▲ 483.46M |
Preferred Stock | X | X | X | X | ▲ XXXXXXXXX | 824.49M | 824.49M |
Common Stock | XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ 77.00K | ▲ 78.00K |
Retained Earnings | -XXXXXXXX | ▲ -XXXXXXXX | ▲ -XXXXXXXX | ▲ -XXXXXXXX | ▼ -XXXXXXXXX | ▲ -12.05M | ▲ 58.92M |
Accumulated Other Comprehensive Income Loss | -XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▲ -701.00K | ▼ -2.06M |
Other Total Stockholders Equity | XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ 276.72M | ▲ 281.25M |
Total Stockholders Equity | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 1.09B | ▲ 1.16B |
Total Equity | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 1.09B | ▲ 1.16B |
Total Liabilities And Stockholders Equity | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXXX | ▲ 1.54B | ▲ 1.65B |
Minority Interest | X | X | X | X | X | 0.00 | 0.00 |
Total Liabilities And Total Equity | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXXX | ▲ 1.54B | ▲ 1.65B |
Total Investments | X | X | X | X | ▲ XXXXXXX | ▼ 0.00 | ▲ 1.00 |
Total Debt | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 2.19M | ▼ 1.98M |
Net Debt | XXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXXX | ▼ -XXXXXXXXX | ▼ -753.79M | ▼ -877.52M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Net Income | -XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▲ 50.12M | ▲ 77.81M |
Depreciation And Amortization | XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ 1.11M | ▲ 1.23M |
Deferred Income Tax | X | X | ▲ XXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▲ 2.25M | ▲ 6.45M |
Stock Based Compensation | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▼ 5.01M | ▼ 3.56M |
Change In Working Capital | -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -62.71M | ▲ 37.07M |
Accounts Receivables | -XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ 31.71M | ▼ -18.66M |
Inventory | -XXXXXXX | ▲ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXXX | ▼ -35.21M | ▲ 29.39M |
Accounts Payables | XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXX | ▲ -9.40M | ▲ -3.01M |
Other Working Capital | XXXXXXX | ▼ XXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -49.81M | ▲ 29.36M |
Other Non Cash Items | XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ 9.41M | ▼ 6.84M |
Net Cash Provided By Operating Activities | -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ 5.17M | ▲ 134.65M |
Investments In Property Plant And Equipment | -XXXXX | ▼ -XXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▼ -XXXXXXX | ▲ -4.75M | ▲ -4.53M |
Acquisitions Net | X | ▲ XXXXXX | ▼ X | X | X | 0.00 | 0.00 |
Purchases Of Investments | X | X | X | X | X | 0.00 | 0.00 |
Sales Maturities Of Investments | X | X | X | X | X | 0.00 | 0.00 |
Other Investing Activities | X | X | X | X | X | 0.00 | 0.00 |
Net Cash Used For Investing Activities | -XXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▼ -XXXXXXX | ▲ -4.75M | ▲ -4.53M |
Debt Repayment | X | X | ▼ -XXXXXXX | ▲ -XXXXX | ▲ -XXXXX | ▲ -11.00K | ▼ -15.00K |
Common Stock Issued | XXXXXX | ▲ XXXXXXXX | ▼ -XXXXX | ▲ X | ▲ XXXXXXX | ▼ 682.00K | ▲ 967.00K |
Common Stock Repurchased | X | X | X | X | X | ▲ 1.60M | ▼ 0.00 |
Dividends Paid | -XXXXX | ▲ X | X | X | ▼ -XXXXXXX | ▼ -6.95M | ▲ -6.84M |
Other Financing Activities | XXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▼ -XXXXXXX | ▲ 682.00K | ▲ 967.00K |
Net Cash Used Provided By Financing Activities | XXXXXXX | ▼ -XXXXX | ▼ -XXXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▲ -6.28M | ▲ -5.89M |
Effect Of Forex Changes On Cash | -XXXXX | ▼ -XXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ 1.81M | ▼ -722.00K |
Net Change In Cash | XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -4.04M | ▲ 123.52M |
Cash At End Of Period | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ 755.98M | ▲ 879.50M |
Cash At Beginning Of Period | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 760.02M | ▼ 755.98M |
Operating Cash Flow | -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ 5.17M | ▲ 134.65M |
Capital Expenditure | -XXXXX | ▼ -XXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▼ -XXXXXXX | ▲ -4.75M | ▲ -4.53M |
Free Cash Flow | -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ 426.00K | ▲ 130.12M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
Upgrade To Get Access
Lorem ipsum dolor sit amet, consectetur adipisicing elit. Dicta eveniet ex illo maxime minima numquam quibusdam reprehenderit temporibus vel, voluptatum? Delectus eos eveniet id iusto necessitatibus, neque porro unde voluptatibus. Aut blanditiis commodi, iste iure laborum pariatur temporibus. Atque distinctio dolore, doloremque eaque eius harum inventore laudantium quibusdam recusandae voluptatibus.