Data is not available at this time.
Zevia PBC operates in the non-alcoholic beverage industry, specializing in zero-calorie, naturally sweetened beverages. The company’s core revenue model is driven by the sale of its proprietary products, including carbonated soft drinks, energy drinks, and teas, which are marketed as healthier alternatives to traditional sugary beverages. Zevia differentiates itself by using plant-based sweeteners like stevia, catering to health-conscious consumers seeking low-sugar or sugar-free options. The company competes in a highly saturated market dominated by large players like Coca-Cola and PepsiCo, but it has carved out a niche by emphasizing clean-label ingredients and sustainability. Its direct-to-consumer platform and partnerships with major retailers bolster its distribution reach. Despite its small scale relative to industry giants, Zevia’s focus on wellness trends positions it for potential growth in the functional beverage segment.
Zevia reported revenue of $155.0 million for FY 2024, reflecting its growing presence in the health-focused beverage market. However, the company posted a net loss of $20.0 million, with diluted EPS of -$0.34, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $1.0 million, while capital expenditures remained modest at $283,000, suggesting restrained investment in growth initiatives.
The company’s negative earnings and operating cash flow highlight inefficiencies in converting revenue into sustainable profits. With a net loss and minimal capital expenditures, Zevia’s ability to scale profitably remains uncertain. The lack of positive cash generation raises questions about its long-term capital efficiency, particularly as it competes against well-funded rivals in the beverage industry.
Zevia maintains a relatively strong liquidity position, with $30.7 million in cash and equivalents and only $1.3 million in total debt. This low leverage provides flexibility, but the recurring losses could strain cash reserves over time. The balance sheet suggests short-term stability, but sustained profitability will be critical to maintaining financial health.
Revenue growth trends are not explicitly provided, but the company’s niche positioning in health-conscious beverages offers potential upside. Zevia does not pay dividends, reinvesting any available cash into operations. Given its current unprofitability, dividend payments are unlikely in the near term, with focus remaining on achieving sustainable growth.
The market likely views Zevia as a speculative growth play, given its niche focus and unprofitability. With a negative EPS and uncertain path to profitability, valuation metrics are challenging to assess. Investors may be betting on long-term adoption of healthier beverages, but execution risks remain high in a competitive industry.
Zevia’s strategic advantage lies in its clean-label, zero-calorie product lineup, aligning with shifting consumer preferences. However, the outlook is tempered by profitability challenges and intense competition. Success will depend on scaling distribution, improving margins, and differentiating further in a crowded market. The company’s ability to capitalize on wellness trends will be pivotal to its long-term viability.
Company filings, CIK 0001854139
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |