vs
Side-by-side financial comparison of BRUNSWICK CORP (BC) and Celsius Holdings, Inc. (CELH). Click either name above to swap in a different company.
BRUNSWICK CORP is the larger business by last-quarter revenue ($1.4B vs $721.6M, roughly 1.9× Celsius Holdings, Inc.). Celsius Holdings, Inc. runs the higher net margin — 3.4% vs 1.5%, a 1.9% gap on every dollar of revenue. On growth, Celsius Holdings, Inc. posted the faster year-over-year revenue change (117.2% vs 17.3%). BRUNSWICK CORP produced more free cash flow last quarter ($-116.8M vs $-130.0M). Over the past eight quarters, Celsius Holdings, Inc.'s revenue compounded faster (42.4% CAGR vs -2.3%).
Brunswick Corporation, formerly known as the Brunswick-Balke-Collender Company, is an American corporation that has been developing, manufacturing and marketing a wide variety of products since 1845. Brunswick has more than 13,000 employees in 24 countries. Brunswick owns a number of brands, including Mercury Marine. In 2024, Brunswick reported sales of US$5.2 billion. Brunswick's global headquarters is in the northern Chicago suburb of Mettawa, Illinois.
Celsius Holdings, Inc. is an American company that produces a range of fitness and energy drinks under the brand name Celsius. The company's products are marketed as healthy, to which the CEO attributes the brand's success.
BC vs CELH — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.4B | $721.6M |
| Net Profit | $21.0M | $24.7M |
| Gross Margin | 24.9% | 47.4% |
| Operating Margin | 3.6% | 3.6% |
| Net Margin | 1.5% | 3.4% |
| Revenue YoY | 17.3% | 117.2% |
| Net Profit YoY | — | 231.1% |
| EPS (diluted) | $0.32 | $0.04 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.3B | $721.6M | ||
| Q3 25 | $1.4B | $725.1M | ||
| Q2 25 | $1.4B | $739.3M | ||
| Q1 25 | $1.2B | $329.3M | ||
| Q4 24 | $1.2B | $332.2M | ||
| Q3 24 | $1.3B | $265.7M | ||
| Q2 24 | $1.4B | $402.0M |
| Q1 26 | $21.0M | — | ||
| Q4 25 | $18.7M | $24.7M | ||
| Q3 25 | $-235.5M | $-61.0M | ||
| Q2 25 | $59.3M | $99.9M | ||
| Q1 25 | $20.2M | $44.4M | ||
| Q4 24 | $-82.5M | $-18.9M | ||
| Q3 24 | $44.6M | $6.4M | ||
| Q2 24 | $100.0M | $79.8M |
| Q1 26 | 24.9% | — | ||
| Q4 25 | 23.1% | 47.4% | ||
| Q3 25 | 25.8% | 51.3% | ||
| Q2 25 | 25.5% | 51.5% | ||
| Q1 25 | 24.9% | 52.3% | ||
| Q4 24 | 21.9% | 50.2% | ||
| Q3 24 | 26.2% | 46.0% | ||
| Q2 24 | 27.1% | 52.0% |
| Q1 26 | 3.6% | — | ||
| Q4 25 | 3.1% | 3.6% | ||
| Q3 25 | -17.8% | -11.0% | ||
| Q2 25 | 7.1% | 19.3% | ||
| Q1 25 | 4.6% | 15.8% | ||
| Q4 24 | -4.8% | -5.6% | ||
| Q3 24 | 7.7% | -1.2% | ||
| Q2 24 | 11.0% | 23.4% |
| Q1 26 | 1.5% | — | ||
| Q4 25 | 1.4% | 3.4% | ||
| Q3 25 | -17.3% | -8.4% | ||
| Q2 25 | 4.1% | 13.5% | ||
| Q1 25 | 1.7% | 13.5% | ||
| Q4 24 | -7.1% | -5.7% | ||
| Q3 24 | 3.5% | 2.4% | ||
| Q2 24 | 6.9% | 19.8% |
| Q1 26 | $0.32 | — | ||
| Q4 25 | $0.32 | $0.04 | ||
| Q3 25 | $-3.59 | $-0.27 | ||
| Q2 25 | $0.89 | $0.33 | ||
| Q1 25 | $0.30 | $0.15 | ||
| Q4 24 | $-1.21 | $-0.10 | ||
| Q3 24 | $0.67 | $0.00 | ||
| Q2 24 | $1.48 | $0.28 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $277.8M | $398.9M |
| Total DebtLower is stronger | $490.2M | $676.9M |
| Stockholders' EquityBook value | $1.6B | $1.2B |
| Total Assets | $5.5B | $5.1B |
| Debt / EquityLower = less leverage | 0.31× | 0.57× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $277.8M | — | ||
| Q4 25 | $256.8M | $398.9M | ||
| Q3 25 | $297.7M | $806.0M | ||
| Q2 25 | $315.7M | $615.2M | ||
| Q1 25 | $286.7M | $977.3M | ||
| Q4 24 | $269.0M | $890.2M | ||
| Q3 24 | $284.1M | $903.7M | ||
| Q2 24 | $494.5M | $903.2M |
| Q1 26 | $490.2M | — | ||
| Q4 25 | $2.1B | $676.9M | ||
| Q3 25 | — | $870.5M | ||
| Q2 25 | — | $871.9M | ||
| Q1 25 | — | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
| Q1 26 | $1.6B | — | ||
| Q4 25 | $1.6B | $1.2B | ||
| Q3 25 | $1.6B | $1.2B | ||
| Q2 25 | $1.9B | $1.3B | ||
| Q1 25 | $1.9B | $443.1M | ||
| Q4 24 | $1.9B | $399.9M | ||
| Q3 24 | $2.0B | $423.6M | ||
| Q2 24 | $2.0B | $415.8M |
| Q1 26 | $5.5B | — | ||
| Q4 25 | $5.3B | $5.1B | ||
| Q3 25 | $5.4B | $5.3B | ||
| Q2 25 | $5.8B | $3.8B | ||
| Q1 25 | $5.9B | $1.9B | ||
| Q4 24 | $5.7B | $1.8B | ||
| Q3 24 | $6.0B | $1.7B | ||
| Q2 24 | $6.4B | $1.7B |
| Q1 26 | 0.31× | — | ||
| Q4 25 | 1.30× | 0.57× | ||
| Q3 25 | — | 0.72× | ||
| Q2 25 | — | 0.69× | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.25× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | — | $-119.4M |
| Free Cash FlowOCF − Capex | $-116.8M | $-130.0M |
| FCF MarginFCF / Revenue | -8.5% | -18.0% |
| Capex IntensityCapex / Revenue | 4.2% | 1.5% |
| Cash ConversionOCF / Net Profit | — | -4.83× |
| TTM Free Cash FlowTrailing 4 quarters | $344.6M | $323.4M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $132.9M | $-119.4M | ||
| Q3 25 | $140.4M | $331.8M | ||
| Q2 25 | $316.2M | $43.7M | ||
| Q1 25 | $-27.4M | $103.4M | ||
| Q4 24 | $306.4M | $75.7M | ||
| Q3 24 | $67.4M | $12.9M | ||
| Q2 24 | $211.0M | $39.6M |
| Q1 26 | $-116.8M | — | ||
| Q4 25 | $83.6M | $-130.0M | ||
| Q3 25 | $106.5M | $321.5M | ||
| Q2 25 | $271.3M | $35.5M | ||
| Q1 25 | $-65.1M | $96.4M | ||
| Q4 24 | $276.1M | $70.3M | ||
| Q3 24 | $31.4M | $8.7M | ||
| Q2 24 | $163.9M | $30.4M |
| Q1 26 | -8.5% | — | ||
| Q4 25 | 6.3% | -18.0% | ||
| Q3 25 | 7.8% | 44.3% | ||
| Q2 25 | 18.7% | 4.8% | ||
| Q1 25 | -5.3% | 29.3% | ||
| Q4 24 | 23.9% | 21.2% | ||
| Q3 24 | 2.5% | 3.3% | ||
| Q2 24 | 11.4% | 7.6% |
| Q1 26 | 4.2% | — | ||
| Q4 25 | 3.7% | 1.5% | ||
| Q3 25 | 2.5% | 1.4% | ||
| Q2 25 | 3.1% | 1.1% | ||
| Q1 25 | 3.1% | 2.1% | ||
| Q4 24 | 2.6% | 1.6% | ||
| Q3 24 | 2.8% | 1.6% | ||
| Q2 24 | 3.3% | 2.3% |
| Q1 26 | — | — | ||
| Q4 25 | 7.11× | -4.83× | ||
| Q3 25 | — | — | ||
| Q2 25 | 5.33× | 0.44× | ||
| Q1 25 | -1.36× | 2.33× | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.51× | 2.03× | ||
| Q2 24 | 2.11× | 0.50× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
