Zevia PBC
ZVIA NYSE Bottled & Canned Soft Drinks & Carbonated Waters Financials FY2020–FY2025
Revenue
Total sales reported in the income statement.
$161M
4.0%
vs prior year
Operating margin
Operating income as a share of revenue.
−7.3%
7.9 pts
Net income
Profit after all expenses, interest and tax.
−$9.9M
Free cash flow
Cash from operations minus capital spending.
−$5.0M
Return on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
—
Market cap
Last close times the latest diluted share count, so it is approximate.
—
P/E
Last close divided by diluted earnings per share over the last four quarters.
—
On −$0.13 EPS (TTM)
What Zevia PBC does
No business description yet.
- Legal name
- Zevia PBC
- Fiscal year ends
- December 31, 2025
- Latest annual report
- 10-K · Feb 25, 2026
- Accession · CIK
- 0001437749-26-005601
0001854139
Revenue and margins
Zevia PBC had $161M of revenue in fiscal 2025, up 4.0% on the year before.
FY20
Revenue $110M
FY21
Revenue $138M
FY22
Revenue $163M
FY23
Revenue $166M
FY24
Revenue $155M
FY25
Revenue $161M
Q3 '23
Revenue $43.1M
Q4 '23
Revenue $37.8M
Q1 '24
Revenue $38.8M
Q2 '24
Revenue $40.4M
Q3 '24
Revenue $36.4M
Q4 '24
Revenue $39.5M
Q1 '25
Revenue $38.0M
Q2 '25
Revenue $44.5M
Q3 '25
Revenue $40.8M
Q4 '25
Revenue $37.9M
Q1 '26
Revenue $46.1M
Q2 '26
Revenue $45.0M
FY20
Gross 45.0%
Operating −5.0%
Net −5.5%
FCF −3.7%
FY21
Gross 46.3%
Operating −63.3%
Net −63.4%
FCF −15.2%
FY22
Gross 42.9%
Operating −29.3%
Net −29.2%
FCF −14.3%
FY23
Gross 44.9%
Operating −17.4%
Net −17.0%
FCF —
FY24
Gross 46.4%
Operating −15.3%
Net −12.9%
FCF −0.8%
FY25
Gross 48.0%
Operating −7.3%
Net −6.2%
FCF −3.1%
Gross
Operating
Net
FCF
Q3 '23
Gross 45.4%
Operating −26.5%
Net −26.1%
FCF —
Q4 '23
Gross 40.7%
Operating −23.5%
Net −24.2%
FCF —
Q1 '24
Gross 45.7%
Operating −18.8%
Net −18.6%
FCF —
Q2 '24
Gross 41.9%
Operating −17.5%
Net −17.2%
FCF —
Q3 '24
Gross 49.1%
Operating −8.2%
Net −6.9%
FCF —
Q4 '24
Gross 49.2%
Operating −16.1%
Net −14.6%
FCF −5.2%
Q1 '25
Gross 50.1%
Operating −16.8%
Net −13.7%
FCF −7.7%
Q2 '25
Gross 48.7%
Operating −2.3%
Net −1.6%
FCF −3.2%
Q3 '25
Gross 45.6%
Operating −7.0%
Net −6.6%
FCF −0.2%
Q4 '25
Gross 47.7%
Operating −4.0%
Net −3.5%
FCF −1.6%
Q1 '26
Gross 48.4%
Operating −5.1%
Net −4.9%
FCF 3.0%
Q2 '26
Gross 48.9%
Operating −6.4%
Net −6.2%
FCF 4.9%
Gross
Operating
Net
FCF
Net income and earnings per share
Loss periods are shown in red.
FY20
Net income −$6.1M
FY21
Net income −$87.7M
FY22
Net income −$47.6M
FY23
Net income −$28.3M
FY24
Net income −$20.0M
FY25
Net income −$9.9M
Q3 '23
Net income −$11.3M
Q4 '23
Net income −$9.2M
Q1 '24
Net income −$7.2M
Q2 '24
Net income −$7.0M
Q3 '24
Net income −$2.5M
Q4 '24
Net income −$5.8M
Q1 '25
Net income −$5.2M
Q2 '25
Net income −$0.7M
Q3 '25
Net income −$2.7M
Q4 '25
Net income −$1.3M
Q1 '26
Net income −$2.3M
Q2 '26
Net income −$2.8M
FY20
Diluted EPS —
FY21
Diluted EPS −$1.33
FY22
Diluted EPS −$0.81
FY23
Diluted EPS −$0.41
FY24
Diluted EPS −$0.34
FY25
Diluted EPS −$0.15
Q3 '23
Diluted EPS −$0.16
Q4 '23
Diluted EPS −$0.14
Q1 '24
Diluted EPS −$0.10
Q2 '24
Diluted EPS −$0.10
Q3 '24
Diluted EPS −$0.04
Q4 '24
Diluted EPS −$0.10
Q1 '25
Diluted EPS −$0.08
Q2 '25
Diluted EPS −$0.01
Q3 '25
Diluted EPS −$0.04
Q4 '25
Diluted EPS −$0.02
Q1 '26
Diluted EPS −$0.03
Q2 '26
Diluted EPS −$0.04
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
FY20
Return on capital —
Return on equity —
Return on assets −12.2%
FY21
Return on capital —
Return on equity —
Return on assets −100.2%
FY22
Return on capital —
Return on equity −40.0%
Return on assets −42.6%
FY23
Return on capital —
Return on equity −28.3%
Return on assets −29.8%
FY24
Return on capital —
Return on equity −25.9%
Return on assets −25.2%
FY25
Return on capital —
Return on equity −17.1%
Return on assets −15.1%
Return on capital
Return on equity
Return on assets
Cash flow
Free cash flow was −$5.0M in fiscal 2025, −3.1% of revenue. Cash from operations minus capital spending.
FY20
Free cash flow −$4.1M
FY21
Free cash flow −$20.9M
FY22
Free cash flow −$23.4M
FY23
Free cash flow —
FY24
Free cash flow −$1.3M
FY25
Free cash flow −$5.0M
Q3 '23
Free cash flow —
Q4 '23
Free cash flow —
Q1 '24
Free cash flow —
Q2 '24
Free cash flow —
Q3 '24
Free cash flow —
Q4 '24
Free cash flow −$2.0M
Q1 '25
Free cash flow −$2.9M
Q2 '25
Free cash flow −$1.4M
Q3 '25
Free cash flow −$0.1M
Q4 '25
Free cash flow −$0.6M
Q1 '26
Free cash flow $1.4M
Q2 '26
Free cash flow $2.2M
FY20
Cash from operations −$3.3M
Capital spending $0.8M
FY21
Cash from operations −$17.8M
Capital spending $3.1M
FY22
Cash from operations −$20.8M
Capital spending $2.6M
FY23
Cash from operations −$16.3M
Capital spending —
FY24
Cash from operations −$1.0M
Capital spending $0.3M
FY25
Cash from operations −$4.7M
Capital spending $0.3M
Cash from operations
Capital spending
Q3 '23
Cash from operations −$10.7M
Capital spending —
Q4 '23
Cash from operations −$6.6M
Capital spending —
Q1 '24
Cash from operations −$3.2M
Capital spending —
Q2 '24
Cash from operations $0.3M
Capital spending —
Q3 '24
Cash from operations $3.9M
Capital spending —
Q4 '24
Cash from operations −$2.0M
Capital spending $0.0M
Q1 '25
Cash from operations −$2.9M
Capital spending $0.0M
Q2 '25
Cash from operations −$1.4M
Capital spending $0.0M
Q3 '25
Cash from operations $0.1M
Capital spending $0.2M
Q4 '25
Cash from operations −$0.5M
Capital spending $0.1M
Q1 '26
Cash from operations $1.6M
Capital spending $0.3M
Q2 '26
Cash from operations $2.3M
Capital spending $0.1M
Cash from operations
Capital spending
Dividends, buybacks and share count
Zevia PBC returned — to shareholders in fiscal 2025. The diluted share count rose 12.5%.
FY20
Dividends —
Buybacks —
FY21
Dividends —
Buybacks $0.0M
FY22
Dividends —
Buybacks $0.0M
FY23
Dividends —
Buybacks —
FY24
Dividends —
Buybacks —
FY25
Dividends —
Buybacks —
Dividends
Buybacks
FY20
Diluted shares —
FY21
Diluted shares 0.03B
FY22
Diluted shares 0.04B
FY23
Diluted shares 0.05B
FY24
Diluted shares 0.06B
FY25
Diluted shares 0.07B
Balance sheet
Cash, debt and the ratios that show how comfortably Zevia PBC can carry it.
FY20
Cash $14.9M
Debt —
FY21
Cash $73.1M
Debt —
FY22
Cash $47.4M
Debt —
FY23
Cash $32.0M
Debt —
FY24
Cash $30.7M
Debt —
FY25
Cash $25.4M
Debt —
Cash
Debt
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $73.1M | $47.4M | $32.0M | $30.7M | $25.4M |
| Current ratio | 5.7x | 5.2x | 3.0x | 2.6x | 2.1x |
| Quick ratio | 4.2x | 3.6x | 1.7x | 1.8x | 1.4x |
| Total assets | $125M | $98.9M | $90.9M | $68.0M | $63.6M |
| Total liabilities | $20.4M | $17.1M | $29.1M | $25.0M | $28.0M |
| Shareholders' equity | $128M | $110M | $89.9M | $64.9M | $51.0M |
| Net debt (− = net cash) | — | — | — | — | — |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
| Test | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Net income is positive | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ |
| Cash from operations is positive | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ |
| Return on assets rose | — | ✕ | ✓ | ✓ | ✓ | ✓ |
| Cash from operations exceeds net income | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ |
| Debt fell relative to assets | — | — | — | — | — | — |
| Current ratio rose | — | ✓ | ✕ | ✕ | ✕ | ✕ |
| Share count didn't rise | — | — | ✕ | ✕ | ✕ | ✕ |
| Gross margin rose | — | ✓ | ✕ | ✓ | ✓ | ✓ |
| Revenue rose relative to assets | — | ✕ | ✓ | ✓ | ✓ | ✓ |
| F-score | — / 3 | 3 / 7 | 3 / 8 | 4 / 8 | 4 / 8 | 4 / 8 |
| Accruals ratio | −5.6% | −79.9% | −24.0% | −12.7% | −23.9% | −7.9% |
| Altman Z'' | −11.22 | 5.77 | 5.59 | 1.44 | −1.80 | −2.94 |
6 years of figures
US$ millions unless stated. Hover a ratio's name for its definition.
| Fiscal year | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| Revenue | $110M | $138M | $163M | $166M | $155M | $161M |
| Gross profit | $49.5M | $63.9M | $70.0M | $74.8M | $71.9M | $77.4M |
| Operating income | −$5.5M | −$87.4M | −$47.9M | −$28.9M | −$23.7M | −$11.8M |
| Pretax income | −$6.1M | −$87.6M | −$47.6M | −$28.3M | −$23.7M | −$11.1M |
| Income tax | $0.0M | $0.0M | $0.1M | $0.1M | $0.1M | $0.1M |
| Net income | −$6.1M | −$87.7M | −$47.6M | −$28.3M | −$20.0M | −$9.9M |
| Net income to common | $0.0M | −$46.0M | −$33.9M | −$21.5M | −$19.9M | −$10.1M |
| Diluted EPS | — | −$1.33 | −$0.81 | −$0.41 | −$0.34 | −$0.15 |
| Diluted shares | — | 0.03B | 0.04B | 0.05B | 0.06B | 0.07B |
| Cash flow | ||||||
| Cash from operations | −$3.3M | −$17.8M | −$20.8M | −$16.3M | −$1.0M | −$4.7M |
| Capital expenditure | $0.8M | $3.1M | $2.6M | — | $0.3M | $0.3M |
| Free cash flow | −$4.1M | −$20.9M | −$23.4M | — | −$1.3M | −$5.0M |
| Depreciation and amortization | $0.9M | $1.0M | $1.3M | $1.6M | $1.3M | $0.9M |
| Stock-based compensation | $7.9M | $77.7M | $26.9M | $8.3M | $5.0M | $3.8M |
| Share buybacks | — | $0.0M | $0.0M | — | — | — |
| Dividends and buybacks | — | $0.0M | $0.0M | — | — | — |
| Balance sheet | ||||||
| Cash and short-term investments | $14.9M | $73.1M | $47.4M | $32.0M | $30.7M | $25.4M |
| Finance lease liabilities | — | — | — | — | $0.0M | $0.0M |
| Current assets | $44.2M | $117M | $88.7M | $82.7M | $61.9M | $58.2M |
| Current liabilities | $14.1M | $20.4M | $17.1M | $27.7M | $24.2M | $28.0M |
| Inventory | $20.8M | $31.5M | $27.6M | $34.6M | $18.6M | $20.4M |
| Property and equipment, net | $1.0M | $3.2M | $4.6M | $2.1M | $1.3M | $0.9M |
| Intangible assets | $3.9M | $4.2M | $4.4M | $3.5M | $3.2M | $3.1M |
| Total assets | $50.0M | $125M | $98.9M | $90.9M | $68.0M | $63.6M |
| Total liabilities | $14.3M | $20.4M | $17.1M | $29.1M | $25.0M | $28.0M |
| Preferred stock | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M |
| Shareholders' equity | −$197M | $128M | $110M | $89.9M | $64.9M | $51.0M |
| Margins | ||||||
| Gross margin | 45.0% | 46.3% | 42.9% | 44.9% | 46.4% | 48.0% |
| Operating margin | −5.0% | −63.3% | −29.3% | −17.4% | −15.3% | −7.3% |
| EBITDA margin | −4.1% | −62.6% | −28.5% | −16.4% | −14.4% | −6.8% |
| Net margin | −5.5% | −63.4% | −29.2% | −17.0% | −12.9% | −6.2% |
| FCF margin | −3.7% | −15.2% | −14.3% | — | −0.8% | −3.1% |
| Returns | ||||||
| Return on capital employed | −15.3% | −83.6% | −58.5% | −45.8% | −54.1% | −33.1% |
| Return on equity | — | — | −40.0% | −28.3% | −25.9% | −17.1% |
| Return on assets | −12.2% | −100.2% | −42.6% | −29.8% | −25.2% | −15.1% |
| Return on tangible equity | — | −37.0% | −32.1% | −24.9% | −32.3% | −21.0% |
| Growth | ||||||
| Revenue growth | — | 25.6% | 18.1% | 2.0% | −6.8% | 4.0% |
| Share count change | — | — | 26.2% | 16.4% | 15.9% | 12.5% |
| Financial health | ||||||
| Current ratio | 3.1x | 5.7x | 5.2x | 3.0x | 2.6x | 2.1x |
| Quick ratio | 1.7x | 4.2x | 3.6x | 1.7x | 1.8x | 1.4x |
| Capital allocation | ||||||
| Capex / revenue | 0.7% | 2.3% | 1.6% | — | 0.2% | 0.2% |
| Stock comp / revenue | 7.2% | 56.3% | 16.5% | 5.0% | 3.2% | 2.3% |
| Quality scores | ||||||
| Piotroski F-score | — | 3.0 | 3.0 | 4.0 | 4.0 | 4.0 |
| Altman Z'' | −11.2 | 5.8 | 5.6 | 1.4 | −1.8 | −2.9 |
| Accruals ratio | −5.6% | −79.9% | −24.0% | −12.7% | −23.9% | −7.9% |
Source: SEC EDGAR XBRL filings (CIK 0001854139). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.