Zevia PBC ZVIA
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.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| 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
| Ticker | Company | Market cap | P/E | Revenue 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 | — | — | — |