Zevia PBC ZVIA

Consumer staples SIC 2086 - Bottled & Canned Soft Drinks & Carbonated Waters NYSE

Zevia PBC ("Zevia PBC") was incorporated as a Delaware public benefit corporation on March 23, 2021, and prior to the consummation of the reorganization and initial public offering ("IPO"), did not conduct any activities other than those incidental to our formation and the IPO. In connection with the completion of the IPO on July 26, 2021, Zevia PBC became a holding company, and its sole material asset is a controlling equity interest in Zevia LLC, a Delaware limited liability company ("Zevia LLC"). As the sole managing member of Zevia LLC, Zevia PBC operates and controls all of the business and affairs of Zevia LLC and, through Zevia LLC, conducts its business. Subsequent to July 26, 2021, Zevia PBC consolidates the results of Zevia LLC with a non-controlling interest reflected for the portion of Zevia LLC not owned by Zevia PBC. For more information about our holding company reorganization, see the section titled "Organizational Structure—The Reorganization" in the prospectus dated July 21, 2021, and filed with the U.S. Securities and Exchange Commission ("SEC") on July 23, 2021.

Last close 1.37 2026-09-04
Market cap $98.4M estimated share count
52-week range 1.11 - 2.81

Valuation FY2025 figures against the last close

P/S0.6x
P/E
P/FCF
EV/EBITDA
Dividend yield
Diluted EPS-0.15

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Revenue $161.3M$155.0M$166.4M$163.2M$138.2M$110.0M
Cost of revenue $83.8M$83.1M$91.7M$93.2M$74.2M$60.5M
Gross profit $77.4M$71.9M$74.8M$70.0M$63.9M$49.5M
SG&A $30.0M$30.0M$31.5M$36.8M$27.5M$18.8M
Total operating expenses $89.2M$95.6M$103.7M$117.9M$151.4M$55.0M
Operating income -$11.8M-$23.7M-$28.9M-$47.9M-$87.4M-$5.5M
Pre-tax income -$11.1M-$23.7M-$28.3M-$47.6M-$87.6M-$6.1M
Income tax $54.0K$66.0K$52.0K$65.0K$34.0K$0
Net income -$9.9M-$20.0M-$28.3M-$47.6M-$87.7M-$6.1M
EPS, basic -0.15-0.34-0.41-0.81-1.33
EPS, diluted -0.15-0.34-0.41-0.81-1.33
Shares, diluted (wtd. avg.) $66.0M$58.7M$50.6M$43.5M$34.5M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Cash and equivalents $25.4M$30.7M$32.0M$47.4M$43.1M$14.9M$3.2M
Short-term investments $0$30.0M$0
Receivables $11.1M$10.8M$11.1M$11.1M$9.0M$6.9M
Inventory $20.4M$18.6M$34.5M$27.6M$31.5M$20.8M
Total current assets $58.2M$61.9M$82.7M$88.7M$117.1M$44.2M
Property, plant and equipment $867.0K$1.3M$2.1M$4.6M$3.2M$991.0K
Other intangibles $3.1M$3.2M$3.5M$4.4M$4.2M$3.9M
Total assets $63.6M$68.0M$90.9M$98.9M$125.0M$50.0M
Accounts payable $17.6M$15.3M$21.2M$8.0M$13.5M$9.0M
Total current liabilities $28.0M$24.2M$27.7M$17.1M$20.4M$14.1M
Total liabilities $28.0M$25.0M$29.1M$17.1M$20.4M$14.3M
Retained earnings -$131.3M-$121.3M-$101.3M-$79.8M-$46.0M$0
Total equity $51.0M$64.9M$61.8M$81.8M$104.6M-$196.8M-$40.0M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Operating cash flow -$4.7M-$1.0M-$16.3M-$20.8M-$17.8M-$3.3M
Depreciation and amortisation $868.0K$1.3M$1.6M$1.3M$997.0K$932.0K
Stock-based compensation $3.8M$5.0M$8.3M$26.9M$77.7M$7.9M
Capital expenditure $307.0K$283.0K$2.6M$3.1M$805.0K
Investing cash flow -$307.0K-$283.0K$805.0K$27.4M-$33.1M-$805.0K
Financing cash flow -$289.0K$0$25.0K-$2.3M$79.1M$15.8M
Buybacks $0$17.0K

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001437749-26-005601.

Others in SIC 2086

TickerCompanyMarket capP/ERevenue growth
MNST Monster Beverage Corp $42.92B 10.7%
CELH Celsius Holdings, Inc. $7.76B 122.6x 85.5%
FIZZ NATIONAL BEVERAGE CORP $3.02B 16.4x -1.7%
REED REED'S, INC. $11.3M -10.2%
CCEP COCA-COLA EUROPACIFIC PARTNERS plc
COKE Coca-Cola Consolidated, Inc. 4.8%
KOF COCA COLA FEMSA SAB DE CV -10.5%
FMX MEXICAN ECONOMIC DEVELOPMENT INC