Free Trial
→ My public warning after 55 years of watching the markets (From Weiss Ratings) (Ad)tc pixel Free BOF Stock Alerts

BranchOut Food (BOF) Financials

BranchOut Food logo
$1.60 -0.06 (-3.61%)
Closing price 04:00 PM Eastern
Extended Trading
$1.62 +0.02 (+1.25%)
As of 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for BranchOut Food

Annual Income Statements for BranchOut Food

This table shows BranchOut Food's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 -4.64 -3.93 -4.75 -6.12
Consolidated Net Income / (Loss)		 -4.64 -3.93 -4.75 -6.12
Net Income / (Loss) Continuing Operations		 -4.64 -3.93 -4.75 -6.12
Total Pre-Tax Income 		-4.64 -3.93 -4.75 -6.12
Total Operating Income		 -2.41 -3.50 -3.90 -5.36
Total Gross Profit		 -0.17 -0.10 0.78 2.03
Total Revenue		 0.75 2.83 6.43 14
Operating Revenue		 0.75 2.83 6.43 14
Total Cost of Revenue		 0.92 2.92 5.65 12
Operating Cost of Revenue		 0.92 2.92 5.65 12
Total Operating Expenses		 2.24 3.41 4.68 7.40
Selling, General & Admin Expense		 1.51 2.28 2.39 4.63
Marketing Expense		 - - 0.23 0.51
Other Operating Expenses / (Income)		 0.63 1.13 2.06 2.26
Total Other Income / (Expense), net		 -2.24 -0.42 -0.85 -0.76
Interest Expense		 2.25 0.44 0.86 0.78
Interest & Investment Income		 0.01 0.01 0.01 0.02
Basic Earnings per Share		 ($3.87) ($1.44) ($0.83) ($0.57)
Weighted Average Basic Shares Outstanding		 1.20M 2.73M 5.69M 10.73M
Diluted Earnings per Share		 ($3.87) ($1.44) ($0.83) ($0.57)
Weighted Average Diluted Shares Outstanding		 1.20M 2.73M 5.69M 10.73M
Weighted Average Basic & Diluted Shares Outstanding		 - 4.04M - 14.58M

Quarterly Income Statements for BranchOut Food

This table shows BranchOut Food's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Total Costs & Expenses		 - - - - - - 1.89 - - - 2.66
Net Income / (Loss) Attributable to Common Shareholders		 -1.47 -1.05 -0.94 -1.27 -1.49 -0.92 -1.60 -1.57 -2.03 -1.79 -2.72
Consolidated Net Income / (Loss)		 -1.47 -1.05 -0.94 -1.27 -1.49 -0.92 -1.60 -1.57 -2.03 -1.79 -2.72
Net Income / (Loss) Continuing Operations		 -1.47 -1.05 -0.94 -1.27 -1.49 -0.92 -1.60 -1.57 -2.03 -1.79 -2.72
Total Pre-Tax Income 		-1.47 -1.05 -0.94 -1.27 -1.49 -0.92 -1.60 -1.57 -2.03 -1.79 -2.72
Total Operating Income		 -1.44 -1.03 -0.83 -0.90 -1.15 -0.65 -1.31 -1.43 -1.91 -1.62 -2.57
Total Gross Profit		 -0.02 0.28 0.15 0.34 0.01 0.53 0.58 0.57 0.31 0.40 0.10
Total Revenue		 1.48 1.47 1.36 2.18 1.42 3.17 3.27 3.22 4.01 2.61 4.46
Operating Revenue		 1.48 1.47 1.36 2.18 1.42 3.17 3.27 3.22 4.01 2.61 4.46
Total Cost of Revenue		 1.50 1.18 1.21 1.85 1.41 2.64 2.69 2.65 3.71 2.21 4.36
Operating Cost of Revenue		 1.50 1.18 1.21 1.85 1.41 2.64 2.69 2.65 3.71 2.21 4.36
Total Operating Expenses		 1.42 1.31 0.98 1.24 1.16 1.18 1.89 2.00 2.21 2.02 2.66
Selling, General & Admin Expense		 1.20 0.71 0.48 0.69 0.51 0.62 1.17 1.15 1.45 1.12 1.48
Marketing Expense		 - - 0.06 0.13 - 0.13 0.13 0.27 - 0.08 0.28
Other Operating Expenses / (Income)		 0.22 0.60 0.44 0.43 0.60 0.42 0.59 0.58 0.77 0.82 0.90
Total Other Income / (Expense), net		 -0.03 -0.03 -0.12 -0.37 -0.34 -0.27 -0.29 -0.15 -0.12 -0.17 -0.15
Interest Expense		 0.03 0.03 0.12 0.37 0.34 0.28 0.30 0.15 0.13 0.17 0.18
Interest & Investment Income		 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00 0.00
Other Income / (Expense), net		 - - - - - - 0.00 - - - 0.03
Basic Earnings per Share		 ($0.41) ($0.26) ($0.22) ($0.19) ($0.16) ($0.11) ($0.17) ($0.14) ($0.15) ($0.12) ($0.18)
Weighted Average Basic Shares Outstanding		 2.73M 4.11M 4.27M 6.65M 5.69M 8.75M 9.66M 11.51M 10.73M 14.42M 15.22M
Diluted Earnings per Share		 ($0.41) ($0.26) ($0.22) ($0.19) ($0.16) ($0.11) ($0.17) ($0.14) ($0.15) ($0.12) ($0.18)
Weighted Average Diluted Shares Outstanding		 2.73M 4.11M 4.27M 6.65M 5.69M 8.75M 9.66M 11.51M 10.73M 14.42M 15.22M
Weighted Average Basic & Diluted Shares Outstanding		 4.04M 4.25M 6.79M 7.85M 0.00 9.58M 11.78M 12.35M 14.58M 15.32M 15.32M

Annual Cash Flow Statements for BranchOut Food

This table details how cash moves in and out of BranchOut Food's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 -0.31 0.11 1.67 -1.71
Net Cash From Operating Activities		 -2.47 -3.53 -4.86 -7.00
Net Cash From Continuing Operating Activities		 -2.47 -3.53 -4.86 -7.00
Net Income / (Loss) Continuing Operations		 -4.64 -3.93 -4.75 -6.12
Consolidated Net Income / (Loss)		 -4.64 -3.93 -4.75 -6.12
Depreciation Expense		 0.09 0.22 0.21 0.62
Amortization Expense		 1.29 0.07 0.37 0.03
Non-Cash Adjustments To Reconcile Net Income		 0.72 1.04 0.82 0.39
Changes in Operating Assets and Liabilities, net		 0.07 -0.93 -1.50 -1.91
Net Cash From Investing Activities		 -0.02 -0.12 -2.82 -0.75
Net Cash From Continuing Investing Activities		 -0.02 -0.12 -2.82 -0.75
Purchase of Property, Plant & Equipment		 -0.05 -0.12 -2.85 -0.75
Sale of Property, Plant & Equipment		 0.02 0.00 0.02 0.00
Net Cash From Financing Activities		 2.18 3.76 9.36 6.00
Net Cash From Continuing Financing Activities		 2.18 3.76 9.36 6.00
Repayment of Debt		 -0.41 -2.51 -0.56 -3.01
Repurchase of Common Equity		 -0.35 -0.74 -0.53 -0.07
Issuance of Debt		 2.93 0.82 5.94 0.00
Issuance of Common Equity		 0.01 6.23 4.53 7.61
Other Financing Activities, net		 0.00 -0.04 -0.01 1.47
Effect of Exchange Rate Changes		 - 0.00 -0.01 0.04
Cash Interest Paid		 0.25 0.47 0.20 0.43
Cash Income Taxes Paid		 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for BranchOut Food

This table details how cash moves in and out of BranchOut Food's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 -0.35 -0.41 0.68 0.13 1.26 0.06 -1.75 0.17 -0.20 0.30 -0.71
Net Cash From Operating Activities		 -0.27 -0.50 -0.85 -1.90 -1.60 -1.94 -2.02 -1.12 -1.94 -2.10 -2.79
Net Cash From Continuing Operating Activities		 -0.27 -0.50 -0.85 -1.90 -1.60 -1.94 -2.02 -1.12 -1.94 -2.10 -2.79
Net Income / (Loss) Continuing Operations		 -1.47 -1.05 -0.94 -1.27 -1.49 -0.92 -1.60 -1.57 -2.03 -1.79 -2.72
Consolidated Net Income / (Loss)		 -1.47 -1.05 -0.94 -1.27 -1.49 -0.92 -1.60 -1.57 -2.03 -1.79 -2.72
Depreciation Expense		 0.06 0.06 0.06 0.06 0.03 0.15 0.15 0.15 0.16 0.16 0.20
Amortization Expense		 0.02 0.01 0.08 0.15 0.13 0.06 0.02 -0.02 0.01 0.06 0.06
Non-Cash Adjustments To Reconcile Net Income		 1.25 0.21 -0.35 0.69 0.26 -0.01 -0.21 0.12 0.54 0.19 0.25
Changes in Operating Assets and Liabilities, net		 -0.12 0.26 0.30 -1.53 -0.53 -1.22 -0.37 0.19 -0.61 -0.72 -0.57
Net Cash From Investing Activities		 -0.05 -0.04 -0.53 -1.53 -0.73 -0.38 -0.11 -0.08 -0.17 -0.52 -0.20
Net Cash From Continuing Investing Activities		 -0.05 -0.04 -0.53 -1.53 -0.73 -0.38 -0.11 -0.08 -0.17 -0.52 -0.20
Purchase of Property, Plant & Equipment		 -0.05 -0.05 -0.53 -1.54 -0.73 -0.38 -0.11 -0.08 -0.17 -0.52 -0.20
Net Cash From Financing Activities		 -0.03 0.14 2.06 3.57 3.59 2.36 0.36 1.38 1.90 2.97 2.29
Net Cash From Continuing Financing Activities		 -0.03 0.14 2.06 3.57 3.59 2.36 0.36 1.38 1.90 2.97 2.29
Repayment of Debt		 - -0.20 - -0.24 -0.12 -0.08 -0.76 -1.66 -0.50 0.00 -0.19
Other Financing Activities, net		 -0.01 0.34 1.06 1.19 -2.60 0.04 1.13 0.21 0.11 1.54 2.48
Effect of Exchange Rate Changes		 - 0.00 0.00 -0.00 -0.01 0.01 0.02 -0.00 0.01 -0.06 -0.00
Cash Interest Paid		 0.04 0.01 0.04 0.07 0.07 0.08 0.15 0.04 0.18 0.02 0.06

Annual Balance Sheets for BranchOut Food

This table presents BranchOut Food's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 3.26 3.13 13 14
Total Current Assets		 1.08 1.68 4.92 5.68
Cash & Equivalents		 0.31 0.66 2.33 0.62
Accounts Receivable		 0.08 0.64 0.42 1.32
Inventories, net		 0.19 0.34 2.05 2.39
Prepaid Expenses		 - - 0.11 1.36
Plant, Property, & Equipment, net		 1.02 0.91 4.06 5.69
Total Noncurrent Assets		 1.16 0.53 3.88 3.09
Other Noncurrent Operating Assets		 0.78 0.15 3.52 3.09
Total Liabilities & Shareholders' Equity		 3.26 3.13 13 14
Total Liabilities		 8.40 0.91 11 8.89
Total Current Liabilities		 8.37 0.78 8.81 6.27
Short-Term Debt		 7.40 0.20 6.35 3.90
Accounts Payable		 0.28 0.38 1.19 1.25
Accrued Expenses		 0.69 0.17 0.33 1.04
Other Current Liabilities		 0.00 0.03 0.94 0.09
Total Noncurrent Liabilities		 0.03 0.14 1.70 2.62
Long-Term Debt		 0.03 0.03 0.03 0.03
Other Noncurrent Operating Liabilities		 0.00 0.10 1.67 2.58
Total Equity & Noncontrolling Interests		 -5.14 2.21 2.34 5.57
Total Preferred & Common Equity		 -5.14 2.21 2.34 5.57
Preferred Stock		 0.00 0.00 0.00 0.00
Total Common Equity		 -5.14 2.21 2.34 5.57
Common Stock		 3.75 15 20 29
Retained Earnings		 -8.88 -13 -18 -24
Accumulated Other Comprehensive Income / (Loss)		 - 0.00 -0.01 0.03

Quarterly Balance Sheets for BranchOut Food

This table presents BranchOut Food's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 4.36 2.69 6.66 9.57 14 13 15 17 17
Total Current Assets		 2.89 1.27 2.59 3.34 5.79 5.20 5.46 7.74 8.00
Cash & Equivalents		 1.01 0.25 0.94 1.07 2.39 0.64 0.81 0.92 0.21
Accounts Receivable		 0.32 0.50 0.39 0.94 1.45 1.86 1.48 1.10 2.67
Inventories, net		 0.77 0.44 1.14 1.18 1.82 2.14 2.69 4.05 3.39
Prepaid Expenses		 - - - - - 0.57 0.48 1.67 1.73
Plant, Property, & Equipment, net		 0.92 0.91 1.38 3.36 4.28 4.24 5.67 6.04 6.05
Total Noncurrent Assets		 0.54 0.51 2.69 2.86 4.04 3.71 3.53 3.40 3.23
Other Noncurrent Operating Assets		 0.16 0.14 2.32 2.50 3.68 3.35 3.17 2.60 3.23
Total Liabilities & Shareholders' Equity		 4.36 2.69 6.66 9.57 14 13 15 17 17
Total Liabilities		 0.76 1.00 4.67 8.04 10 9.61 9.54 11 13
Total Current Liabilities		 0.61 0.87 1.28 2.64 8.53 4.54 3.34 8.85 7.76
Short-Term Debt		 0.20 0.35 0.09 1.57 6.28 2.16 0.85 5.10 3.73
Accounts Payable		 0.18 0.41 1.08 0.83 1.14 1.56 1.35 2.40 2.29
Accrued Expenses		 0.20 0.08 0.07 0.19 0.63 0.79 1.11 1.23 1.59
Other Current Liabilities		 0.03 0.03 0.04 0.05 0.49 0.03 0.03 0.13 0.15
Total Noncurrent Liabilities		 0.14 0.13 3.39 5.40 1.74 5.07 6.20 2.39 5.05
Long-Term Debt		 0.03 0.03 1.38 3.40 0.07 3.40 4.53 0.81 2.92
Other Noncurrent Operating Liabilities		 0.11 0.09 2.01 2.00 1.58 1.67 1.67 1.58 2.13
Total Equity & Noncontrolling Interests		 3.60 1.69 1.98 1.52 3.88 3.54 5.11 5.93 4.47
Total Preferred & Common Equity		 3.60 1.69 1.98 1.52 3.88 3.54 5.11 5.93 4.47
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 3.60 1.69 1.98 1.52 3.88 3.54 5.11 5.93 4.47
Common Stock		 15 16 17 18 22 24 27 31 33
Retained Earnings		 -11 -14 -15 -16 -18 -20 -22 -25 -28
Accumulated Other Comprehensive Income / (Loss)		 - - 0.00 -0.00 -0.00 0.02 0.02 -0.03 -0.03

Annual Metrics And Ratios for BranchOut Food

This table displays calculated financial ratios and metrics derived from BranchOut Food's official financial filings.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 0.00 4,044,252.00 7,853,202.00 12,345,859.00
DEI Adjusted Shares Outstanding		 0.00 4,044,252.00 7,853,202.00 12,345,859.00
DEI Earnings Per Adjusted Shares Outstanding		 0.00 -0.97 -0.61 -0.50
Growth Metrics		 - - - -
Revenue Growth		 0.00% 275.69% 127.70% 113.30%
EBITDA Growth		 0.00% -212.83% -3.59% -41.84%
EBIT Growth		 0.00% -45.55% -11.43% -37.44%
NOPAT Growth		 0.00% -45.55% -11.43% -37.44%
Net Income Growth		 0.00% 15.46% -21.04% -28.90%
EPS Growth		 0.00% 62.79% 42.36% 31.33%
Operating Cash Flow Growth		 0.00% -43.02% -37.70% -44.03%
Free Cash Flow Firm Growth		 0.00% 0.00% -225.20% 14.83%
Invested Capital Growth		 0.00% -9.87% 257.64% 39.01%
Revenue Q/Q Growth		 0.00% 0.00% -0.85% 22.34%
EBITDA Q/Q Growth		 0.00% 0.00% 10.20% -18.93%
EBIT Q/Q Growth		 0.00% 0.00% 7.03% -16.50%
NOPAT Q/Q Growth		 0.00% 0.00% 7.03% -16.50%
Net Income Q/Q Growth		 0.00% 0.00% -0.38% -9.74%
EPS Q/Q Growth		 0.00% 0.00% 23.15% 1.72%
Operating Cash Flow Q/Q Growth		 0.00% 4.93% -37.67% -5.03%
Free Cash Flow Firm Q/Q Growth		 0.00% 0.00% 0.00% 16.44%
Invested Capital Q/Q Growth		 0.00% 0.00% 17.67% -8.27%
Profitability Metrics		 - - - -
Gross Margin		 -22.67% -3.41% 12.15% 14.82%
EBITDA Margin		 -136.51% -113.67% -51.71% -34.39%
Operating Margin		 -319.88% -123.93% -60.65% -39.08%
EBIT Margin		 -319.88% -123.93% -60.65% -39.08%
Profit (Net Income) Margin		 -617.32% -138.92% -73.84% -44.63%
Tax Burden Percent		 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent		 192.98% 112.09% 121.76% 114.19%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 -84.94% -130.05% -66.80% -49.15%
ROIC Less NNEP Spread (ROIC-NNEP)		 -126.49% -174.06% -178.18% -113.53%
Return on Net Nonoperating Assets (RNNOA)		 175.29% 398.09% -141.96% -105.64%
Return on Equity (ROE)		 90.34% 268.04% -208.76% -154.79%
Cash Return on Invested Capital (CROIC)		 0.00% -119.68% -179.39% -81.80%
Operating Return on Assets (OROA)		 -73.71% -109.62% -48.84% -39.27%
Return on Assets (ROA)		 -142.25% -122.88% -59.46% -44.84%
Return on Common Equity (ROCE)		 90.34% 268.04% -208.76% -154.79%
Return on Equity Simple (ROE_SIMPLE)		 90.34% -177.60% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -1.68 -2.45 -2.73 -3.75
NOPAT Margin		 -223.92% -86.75% -42.45% -27.36%
Net Nonoperating Expense Percent (NNEP)		 41.55% 44.01% 111.38% 64.38%
Return On Investment Capital (ROIC_SIMPLE)		 - -100.27% -31.32% -39.51%
Cost of Revenue to Revenue		 122.67% 103.41% 87.85% 85.18%
SG&A Expenses to Revenue		 201.24% 80.54% 37.16% 33.72%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 297.21% 120.53% 72.80% 53.90%
Earnings before Interest and Taxes (EBIT)		 -2.41 -3.50 -3.90 -5.36
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -1.03 -3.21 -3.33 -4.72
Valuation Ratios		 - - - -
Price to Book Value (P/BV)		 0.00 2.21 5.80 7.05
Price to Tangible Book Value (P/TBV)		 0.00 2.21 5.80 7.05
Price to Revenue (P/Rev)		 9.49 1.73 2.11 2.86
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 7.19 2.50 2.76 4.79
Enterprise Value to Revenue (EV/Rev)		 18.96 1.58 2.74 3.10
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - -
Debt to Equity		 -1.45 0.11 2.72 0.71
Long-Term Debt to Equity		 -0.01 0.02 0.01 0.01
Financial Leverage		 -1.39 -2.29 0.80 0.93
Leverage Ratio		 -0.64 -2.18 3.51 3.45
Compound Leverage Factor		 -1.23 -2.45 4.27 3.94
Debt to Total Capital		 323.90% 9.59% 73.15% 41.36%
Short-Term Debt to Total Capital		 322.40% 8.18% 72.75% 41.00%
Long-Term Debt to Total Capital		 1.50% 1.41% 0.40% 0.36%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 -223.90% 90.41% 26.85% 58.64%
Debt to EBITDA		 -7.24 -0.07 -1.92 -0.83
Net Debt to EBITDA		 -6.94 0.13 -1.22 -0.70
Long-Term Debt to EBITDA		 -0.03 -0.01 -0.01 -0.01
Debt to NOPAT		 -4.41 -0.10 -2.34 -1.05
Net Debt to NOPAT		 -4.23 0.17 -1.48 -0.88
Long-Term Debt to NOPAT		 -0.02 -0.01 -0.01 -0.01
Altman Z-Score		 -8.18 -4.98 -2.00 0.03
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - -
Current Ratio		 0.13 2.15 0.56 0.91
Quick Ratio		 0.05 1.66 0.31 0.31
Cash Flow Metrics		 - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -2.26 -7.34 -6.25
Operating Cash Flow to CapEx		 -10,998.76% -3,027.81% -172.18% -936.99%
Free Cash Flow to Firm to Interest Expense		 0.00 -5.18 -8.50 -8.00
Operating Cash Flow to Interest Expense		 -1.10 -8.11 -5.63 -8.97
Operating Cash Flow Less CapEx to Interest Expense		 -1.11 -8.38 -8.90 -9.92
Efficiency Ratios		 - - - -
Asset Turnover		 0.23 0.88 0.81 1.00
Accounts Receivable Turnover		 9.61 7.92 12.21 15.80
Inventory Turnover		 4.88 11.11 4.73 5.27
Fixed Asset Turnover		 0.74 2.92 2.59 2.82
Accounts Payable Turnover		 3.29 8.81 7.17 9.56
Days Sales Outstanding (DSO)		 37.96 46.10 29.89 23.10
Days Inventory Outstanding (DIO)		 74.87 32.86 77.20 69.31
Days Payable Outstanding (DPO)		 110.79 41.41 50.91 38.20
Cash Conversion Cycle (CCC)		 2.04 37.54 56.18 54.21
Capital & Investment Metrics		 - - - -
Invested Capital		 1.98 1.79 6.39 8.89
Invested Capital Turnover		 0.38 1.50 1.57 1.80
Increase / (Decrease) in Invested Capital		 0.00 -0.20 4.60 2.49
Enterprise Value (EV)		 14 4.47 18 43
Market Capitalization		 7.14 4.89 14 39
Book Value per Share		 ($4.28) $0.55 $0.30 $0.45
Tangible Book Value per Share		 ($4.28) $0.55 $0.30 $0.45
Total Capital		 2.30 2.44 8.72 9.50
Total Debt		 7.44 0.23 6.38 3.93
Total Long-Term Debt		 0.03 0.03 0.03 0.03
Net Debt		 7.12 -0.42 4.05 3.31
Capital Expenditures (CapEx)		 0.02 0.12 2.82 0.75
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -0.20 0.44 0.12 2.69
Debt-free Net Working Capital (DFNWC)		 0.11 1.10 2.45 3.31
Net Working Capital (NWC)		 -7.29 0.90 -3.90 -0.58
Net Nonoperating Expense (NNE)		 2.96 1.47 2.02 2.37
Net Nonoperating Obligations (NNO)		 7.12 -0.42 4.05 3.31
Total Depreciation and Amortization (D&A)		 1.38 0.29 0.57 0.64
Debt-free, Cash-free Net Working Capital to Revenue		 -27.06% 15.62% 1.84% 19.64%
Debt-free Net Working Capital to Revenue		 14.51% 38.90% 38.04% 24.13%
Net Working Capital to Revenue		 -969.39% 31.82% -60.57% -4.26%
Earnings Adjustments		 - - - -
Adjusted Basic Earnings per Share		 $0.00 ($1.44) ($0.83) ($0.57)
Adjusted Weighted Average Basic Shares Outstanding		 0.00 2.73M 5.69M 10.73M
Adjusted Diluted Earnings per Share		 $0.00 ($1.44) ($0.83) ($0.57)
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 2.73M 5.69M 10.73M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 4.04M 0.00 14.58M
Normalized Net Operating Profit after Tax (NOPAT)		 -1.68 -2.45 -2.73 -3.75
Normalized NOPAT Margin		 -223.92% -86.75% -42.45% -27.36%
Pre Tax Income Margin		 -617.32% -138.92% -73.84% -44.63%
Debt Service Ratios		 - - - -
EBIT to Interest Expense		 -1.07 -8.05 -4.52 -6.87
NOPAT to Interest Expense		 -0.75 -5.63 -3.16 -4.81
EBIT Less CapEx to Interest Expense		 -1.08 -8.31 -7.79 -7.83
NOPAT Less CapEx to Interest Expense		 -0.76 -5.90 -6.43 -5.77
Payout Ratios		 - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 -7.57% -18.86% -11.24% -1.20%

Quarterly Metrics And Ratios for BranchOut Food

This table displays calculated financial ratios and metrics derived from BranchOut Food's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 4,044,252.00 4,044,252.00 4,253,288.00 6,792,709.00 7,853,202.00 7,853,202.00 9,584,769.00 11,783,485.00 12,345,859.00 14,582,416.00 15,316,030.00
DEI Adjusted Shares Outstanding		 4,044,252.00 4,044,252.00 4,253,288.00 6,792,709.00 7,853,202.00 7,853,202.00 9,584,769.00 11,783,485.00 12,345,859.00 14,582,416.00 15,316,030.00
DEI Earnings Per Adjusted Shares Outstanding		 -0.36 -0.26 -0.22 -0.19 -0.19 -0.12 -0.17 -0.13 -0.16 -0.12 -0.18
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 0.00% 1,407.11% 297.30% 140.52% -3.75% 116.14% 142.10% 47.61% 181.89% -17.79% 36.13%
EBITDA Growth		 0.00% -73.26% -6.22% -7.62% 27.64% 55.00% -69.83% -86.33% -76.00% -225.38% -108.71%
EBIT Growth		 0.00% -69.02% -9.62% -29.21% 20.45% 37.06% -62.87% -58.06% -66.18% -150.96% -93.75%
NOPAT Growth		 0.00% -69.02% -9.62% -29.21% 20.45% 37.06% -62.87% -58.06% -66.18% -150.96% -96.03%
Net Income Growth		 0.00% -35.24% 3.18% -80.00% -1.23% 12.62% -70.09% -23.74% -36.54% -95.16% -69.67%
EPS Growth		 0.00% 0.00% 62.71% -5.56% 60.98% 57.69% 22.73% 26.32% 6.25% -9.09% -5.88%
Operating Cash Flow Growth		 40.29% 23.30% 60.16% -314.72% -490.42% -284.69% -136.07% 41.04% -20.92% -8.19% -37.62%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 2.36% 0.00% -155.91% -123.46% -62.26% 29.20% 36.03% 38.33%
Invested Capital Growth		 0.00% 0.00% 0.00% 92.18% 257.64% 331.67% 237.43% 78.32% 39.01% 38.45% 28.86%
Revenue Q/Q Growth		 63.01% -0.77% -7.09% 60.05% -34.77% 122.83% 3.33% -2.42% 24.57% -35.01% 71.03%
EBITDA Q/Q Growth		 -112.50% 30.18% 27.41% 0.07% -42.86% 56.58% -128.94% -9.64% -34.94% 19.72% -63.08%
EBIT Q/Q Growth		 -106.41% 28.95% 19.38% -9.29% -27.08% 43.79% -97.21% -6.05% -33.62% 15.11% -56.60%
NOPAT Q/Q Growth		 -106.41% 28.95% 19.38% -9.29% -27.08% 43.79% -97.21% -6.05% -33.62% 15.11% -58.44%
Net Income Q/Q Growth		 -108.09% 28.46% 10.32% -34.83% -17.03% 38.25% -74.56% 1.91% -29.13% 11.74% -51.76%
EPS Q/Q Growth		 -127.78% 36.59% 15.38% 13.64% 15.79% 31.25% -54.55% 17.65% -7.14% 20.00% -50.00%
Operating Cash Flow Q/Q Growth		 40.87% -85.74% -69.56% -122.70% 15.82% -21.02% -4.60% 44.38% -72.65% -8.28% -33.03%
Free Cash Flow Firm Q/Q Growth		 100.00% 0.00% -21.29% -4.86% -67.04% -20.46% -5.49% 23.86% 27.12% -8.83% -1.72%
Invested Capital Q/Q Growth		 -36.77% 2.28% 37.26% 116.50% 17.67% 23.45% 7.29% 14.41% -8.27% 22.95% -0.14%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 -1.39% 19.33% 10.91% 15.42% 0.92% 16.71% 18.38% 17.69% 7.63% 15.37% 2.17%
EBITDA Margin		 -92.43% -65.04% -50.81% -31.73% -69.48% -13.54% -35.65% -40.05% -43.38% -53.59% -51.10%
Operating Margin		 -97.59% -69.88% -60.63% -41.40% -80.66% -20.35% -40.79% -44.33% -47.55% -62.11% -57.54%
EBIT Margin		 -97.59% -69.88% -60.63% -41.40% -80.66% -20.35% -40.79% -44.33% -47.55% -62.11% -56.87%
Profit (Net Income) Margin		 -99.37% -71.64% -69.15% -58.25% -104.51% -28.96% -48.58% -48.84% -50.62% -68.75% -61.01%
Tax Burden Percent		 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent		 101.82% 102.52% 114.05% 140.71% 129.57% 142.35% 119.10% 110.16% 106.46% 110.69% 107.28%
Effective Tax Rate		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 -108.01% -224.53% -176.45% -45.55% -88.84% -23.85% -52.97% -46.05% -59.81% -60.82% -59.64%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.46% -723.61% -314.90% -86.31% -126.54% -46.39% -77.23% -59.58% -78.69% -75.46% -75.90%
Return on Net Nonoperating Assets (RNNOA)		 -0.09% -57.06% -83.51% -52.77% -100.82% -34.47% -76.16% -76.12% -73.23% -69.22% -107.67%
Return on Equity (ROE)		 -108.10% -281.59% -259.97% -98.32% -189.66% -58.32% -129.13% -122.17% -133.04% -130.04% -167.30%
Cash Return on Invested Capital (CROIC)		 -126.23% 0.00% 0.00% 0.00% -179.39% -175.51% -160.60% -98.91% -81.80% -79.40% -80.09%
Operating Return on Assets (OROA)		 -86.32% -108.93% -95.03% -38.59% -64.95% -19.71% -41.93% -41.06% -47.78% -52.26% -53.62%
Return on Assets (ROA)		 -87.90% -111.68% -108.38% -54.30% -84.16% -28.06% -49.94% -45.23% -50.87% -57.84% -57.52%
Return on Common Equity (ROCE)		 -108.10% -281.59% -259.97% -98.32% -189.66% -58.32% -129.13% -122.17% -133.04% -130.04% -167.30%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -247.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)		 -1.01 -0.72 -0.58 -0.63 -0.80 -0.45 -0.94 -1.00 -1.34 -1.13 -1.80
NOPAT Margin		 -68.31% -48.91% -42.44% -28.98% -56.46% -14.24% -28.55% -31.03% -33.29% -43.48% -40.28%
Net Nonoperating Expense Percent (NNEP)		 -108.47% 499.08% 138.45% 40.76% 37.71% 22.53% 24.26% 13.52% 18.89% 14.64% 16.27%
Return On Investment Capital (ROIC_SIMPLE)		 -41.31% -34.50% -16.79% -9.72% -9.21% -4.38% -10.35% -9.52% -14.05% -9.57% -16.15%
Cost of Revenue to Revenue		 101.39% 80.67% 89.09% 84.58% 99.08% 83.29% 81.62% 82.31% 92.37% 84.63% 97.83%
SG&A Expenses to Revenue		 81.38% 48.43% 35.23% 31.46% 36.15% 19.57% 33.58% 35.59% 36.22% 42.96% 33.22%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 96.20% 89.21% 71.55% 56.82% 81.58% 37.06% 59.17% 62.02% 55.18% 77.48% 59.71%
Earnings before Interest and Taxes (EBIT)		 -1.44 -1.03 -0.83 -0.90 -1.15 -0.65 -1.35 -1.43 -1.91 -1.62 -2.54
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -1.37 -0.95 -0.69 -0.69 -0.99 -0.43 -1.18 -1.29 -1.74 -1.40 -2.28
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 2.21 4.48 1.49 7.13 5.80 4.98 6.57 4.72 7.05 8.11 15.77
Price to Tangible Book Value (P/TBV)		 2.21 4.48 1.49 7.13 5.80 4.98 6.57 4.72 7.05 8.11 15.77
Price to Revenue (P/Rev)		 1.73 1.81 0.57 1.67 2.11 2.37 2.29 2.15 2.86 3.66 4.91
Price to Earnings (P/E)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 2.50 4.22 1.39 2.72 2.76 2.96 3.33 2.97 4.79 4.86 7.05
Enterprise Value to Revenue (EV/Rev)		 1.58 1.84 0.67 2.28 2.74 2.87 2.77 2.56 3.10 4.04 5.36
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.11 0.23 0.74 3.26 2.72 1.66 1.57 1.05 0.71 1.00 1.49
Long-Term Debt to Equity		 0.02 0.02 0.69 2.23 0.01 0.04 0.96 0.89 0.01 0.14 0.65
Financial Leverage		 -0.19 0.08 0.27 0.61 0.80 0.74 0.99 1.28 0.93 0.92 1.42
Leverage Ratio		 -2.18 1.59 3.36 2.72 3.51 3.01 3.58 3.65 3.45 3.19 3.80
Compound Leverage Factor		 -2.22 1.63 3.83 3.82 4.55 4.29 4.27 4.02 3.67 3.53 4.07
Debt to Total Capital		 9.59% 18.53% 42.44% 76.55% 73.15% 62.36% 61.10% 51.30% 41.36% 49.90% 59.82%
Short-Term Debt to Total Capital		 8.18% 16.87% 2.52% 24.23% 72.75% 60.88% 23.76% 8.12% 41.00% 43.03% 33.58%
Long-Term Debt to Total Capital		 1.41% 1.66% 39.92% 52.32% 0.40% 1.49% 37.34% 43.17% 0.36% 6.88% 26.24%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital		 90.41% 81.47% 57.56% 23.45% 26.85% 37.64% 38.90% 48.70% 58.64% 50.10% 40.18%
Debt to EBITDA		 -0.07 -0.11 -0.40 -1.34 -1.92 -2.29 -1.65 -1.36 -0.83 -1.04 -0.96
Net Debt to EBITDA		 0.13 -0.04 -0.14 -1.05 -1.22 -1.44 -1.46 -1.15 -0.70 -0.88 -0.93
Long-Term Debt to EBITDA		 -0.01 -0.01 -0.38 -0.92 -0.01 -0.05 -1.01 -1.14 -0.01 -0.14 -0.42
Debt to NOPAT		 -0.10 -0.14 -0.52 -1.69 -2.34 -2.61 -1.95 -1.67 -1.05 -1.33 -1.25
Net Debt to NOPAT		 0.17 -0.05 -0.19 -1.33 -1.48 -1.64 -1.72 -1.42 -0.88 -1.13 -1.21
Long-Term Debt to NOPAT		 -0.01 -0.01 -0.49 -1.16 -0.01 -0.06 -1.19 -1.41 -0.01 -0.18 -0.55
Altman Z-Score		 -2.80 -2.17 -2.13 -1.09 -1.30 -0.51 -0.19 0.07 0.82 0.87 1.38
Noncontrolling Interest Sharing Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 2.15 1.46 2.02 1.27 0.56 0.68 1.15 1.63 0.91 0.87 1.03
Quick Ratio		 1.66 0.86 1.03 0.76 0.31 0.45 0.55 0.69 0.31 0.23 0.37
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -2.55 -3.09 -3.24 -5.41 -6.51 -6.90 -5.25 -3.83 -4.17 -4.24
Operating Cash Flow to CapEx		 -542.25% -1,255.81% -162.23% -124.35% -220.23% -512.70% -1,776.12% -1,356.37% -1,118.56% -406.67% -1,363.32%
Free Cash Flow to Firm to Interest Expense		 0.00 -88.56 -25.95 -8.74 -15.68 -23.40 -26.16 -35.27 -30.17 -23.82 -22.97
Operating Cash Flow to Interest Expense		 -9.26 -17.52 -7.18 -5.13 -4.64 -6.96 -7.64 -7.53 -15.25 -11.98 -15.11
Operating Cash Flow Less CapEx to Interest Expense		 -10.97 -18.91 -11.60 -9.26 -6.75 -8.32 -8.07 -8.08 -16.62 -14.93 -16.22
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.88 1.56 1.57 0.93 0.81 0.97 1.03 0.93 1.00 0.84 0.94
Accounts Receivable Turnover		 7.92 8.39 0.00 10.28 12.21 8.33 9.06 9.25 15.80 10.31 6.34
Inventory Turnover		 11.11 9.08 0.00 5.89 4.73 6.29 5.24 4.86 5.27 3.83 4.68
Fixed Asset Turnover		 2.92 4.62 0.00 3.03 2.59 3.14 3.62 2.48 2.82 2.55 2.79
Accounts Payable Turnover		 8.81 9.72 0.00 11.36 7.17 9.19 6.51 8.64 9.56 6.36 6.71
Days Sales Outstanding (DSO)		 46.10 43.50 0.00 35.52 29.89 43.81 40.31 39.45 23.10 35.41 57.58
Days Inventory Outstanding (DIO)		 32.86 40.19 0.00 62.01 77.20 58.03 69.61 75.18 69.31 95.22 78.06
Days Payable Outstanding (DPO)		 41.41 37.54 0.00 32.12 50.91 39.70 56.03 42.24 38.20 57.36 54.39
Cash Conversion Cycle (CCC)		 37.54 46.15 0.00 65.41 56.18 62.14 53.88 72.39 54.21 73.27 81.25
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 1.79 1.83 2.51 5.43 6.39 7.89 8.47 9.69 8.89 11 11
Invested Capital Turnover		 1.58 4.59 4.16 1.57 1.57 1.67 1.86 1.48 1.80 1.40 1.48
Increase / (Decrease) in Invested Capital		 0.00 1.83 2.51 2.61 4.60 6.06 5.96 4.25 2.49 3.03 2.44
Enterprise Value (EV)		 4.47 7.72 3.49 15 18 23 28 29 43 53 77
Market Capitalization		 4.89 7.58 2.96 11 14 19 23 24 39 48 70
Book Value per Share		 $0.55 $0.42 $0.47 $0.22 $0.30 $0.49 $0.37 $0.43 $0.45 $0.48 $0.29
Tangible Book Value per Share		 $0.55 $0.42 $0.47 $0.22 $0.30 $0.49 $0.37 $0.43 $0.45 $0.48 $0.29
Total Capital		 2.44 2.08 3.45 6.50 8.72 10 9.11 10 9.50 12 11
Total Debt		 0.23 0.39 1.46 4.98 6.38 6.43 5.56 5.39 3.93 5.91 6.65
Total Long-Term Debt		 0.03 0.03 1.38 3.40 0.03 0.15 3.40 4.53 0.03 0.81 2.92
Net Debt		 -0.42 0.13 0.53 3.91 4.05 4.04 4.92 4.57 3.31 4.99 6.44
Capital Expenditures (CapEx)		 0.05 0.04 0.53 1.53 0.73 0.38 0.11 0.08 0.17 0.52 0.20
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 0.44 0.50 0.45 1.21 0.12 1.15 2.18 2.16 2.69 3.07 3.76
Debt-free Net Working Capital (DFNWC)		 1.10 0.75 1.39 2.28 2.45 3.54 2.83 2.97 3.31 3.98 3.98
Net Working Capital (NWC)		 0.90 0.40 1.30 0.70 -3.90 -2.74 0.66 2.12 -0.58 -1.11 0.24
Net Nonoperating Expense (NNE)		 0.46 0.33 0.36 0.64 0.68 0.47 0.66 0.57 0.70 0.66 0.92
Net Nonoperating Obligations (NNO)		 -0.42 0.13 0.53 3.91 4.05 4.01 4.92 4.57 3.31 4.99 6.44
Total Depreciation and Amortization (D&A)		 0.08 0.07 0.13 0.21 0.16 0.22 0.17 0.14 0.17 0.22 0.26
Debt-free, Cash-free Net Working Capital to Revenue		 15.62% 11.88% 8.70% 18.62% 1.84% 14.18% 21.46% 19.25% 19.64% 23.30% 26.24%
Debt-free Net Working Capital to Revenue		 38.90% 17.88% 26.65% 35.09% 38.04% 43.50% 27.76% 26.49% 24.13% 30.27% 27.72%
Net Working Capital to Revenue		 31.82% 9.52% 24.98% 10.83% -60.57% -33.63% 6.51% 18.89% -4.26% -8.44% 1.68%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.41) ($0.26) ($0.22) ($0.19) ($0.16) ($0.11) ($0.17) ($0.14) ($0.15) ($0.12) ($0.18)
Adjusted Weighted Average Basic Shares Outstanding		 2.73M 4.11M 4.27M 6.65M 5.69M 8.75M 9.66M 11.51M 10.73M 14.42M 15.22M
Adjusted Diluted Earnings per Share		 ($0.41) ($0.26) ($0.22) ($0.19) ($0.16) ($0.11) ($0.17) ($0.14) ($0.15) ($0.12) ($0.18)
Adjusted Weighted Average Diluted Shares Outstanding		 2.73M 4.11M 4.27M 6.65M 5.69M 8.75M 9.66M 11.51M 10.73M 14.42M 15.22M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 4.04M 4.25M 6.79M 7.85M 0.00 9.58M 11.78M 12.35M 14.58M 15.32M 15.32M
Normalized Net Operating Profit after Tax (NOPAT)		 -1.01 -0.72 -0.58 -0.63 -0.80 -0.45 -0.94 -1.00 -1.34 -1.13 -1.80
Normalized NOPAT Margin		 -68.31% -48.91% -42.44% -28.98% -56.46% -14.24% -28.55% -31.03% -33.29% -43.48% -40.28%
Pre Tax Income Margin		 -99.37% -71.64% -69.15% -58.25% -104.51% -28.96% -48.58% -48.84% -50.62% -68.75% -61.01%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -49.29 -35.66 -6.95 -2.44 -3.33 -2.32 -5.10 -9.58 -15.03 -9.26 -13.74
NOPAT to Interest Expense		 -34.50 -24.96 -4.86 -1.71 -2.33 -1.62 -3.57 -6.71 -10.52 -6.48 -9.73
EBIT Less CapEx to Interest Expense		 -51.00 -37.06 -11.37 -6.56 -5.43 -3.68 -5.53 -10.14 -16.39 -12.20 -14.85
NOPAT Less CapEx to Interest Expense		 -36.21 -26.36 -9.29 -5.83 -4.44 -2.98 -4.00 -7.26 -11.88 -9.43 -10.84
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 -18.86% -15.29% -9.57% -8.73% -11.24% 0.00% -2.85% -2.57% -1.20% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

BranchOut Food (NASDAQ:BOF) has achieved substantial revenue growth from the 2023–2025 period into 2026, but the company remains unprofitable and dependent on external financing. The latest quarter shows a sharp increase in sales alongside significant deterioration in gross margin, operating losses and cash generation.

  • Revenue has expanded meaningfully. Q2 2026 revenue was $4.46 million, up approximately 36% from $3.27 million in Q2 2025 and nearly triple Q2 2024 revenue of $1.36 million. Q4 2025 revenue also reached $4.01 million, compared with $1.42 million in Q4 2024.
  • The company has built a larger operating asset base. Total assets increased to $17.28 million in Q2 2026 from $13.15 million in Q2 2025 and $4.36 million in Q3 2023. Net property, plant and equipment rose to $6.05 million from $4.24 million a year earlier, indicating continued investment in production capacity.
  • Inventory declined sequentially. Net inventory fell from $4.05 million in Q1 2026 to $3.39 million in Q2. This may indicate improved inventory movement, although investors should monitor whether the reduction reflects stronger sales or inventory write-downs.
  • Liquidity is only modest despite positive current working capital. Current assets of $8.00 million slightly exceeded current liabilities of $7.76 million, producing a current ratio of approximately 1.03. However, only $212,000 of current assets was held in cash, with most current assets tied up in receivables, inventory and prepaid expenses.
  • Accounts receivable increased sharply. Receivables rose to $2.67 million in Q2 2026 from $1.10 million in Q1. The increase may support reported revenue growth, but it also indicates that more cash is tied up awaiting collection.
  • Gross-margin performance has deteriorated substantially. Q2 2026 gross profit was only $96,825 on $4.46 million of revenue, a margin of approximately 2.2%. This compares with margins of about 15.4% in Q1 2026, 17.8% in Q2 2025 and 17.7% in Q3 2025.
  • Operating and net losses remain persistent. BOF reported a Q2 2026 operating loss of $2.57 million and net loss of $2.72 million, or $0.18 per share. The net loss increased from $1.79 million in Q1 2026 and $1.60 million in Q2 2025. The company has reported losses in every quarter provided.
  • Operating cash flow remains deeply negative. Cash used in operating activities was $2.79 million in Q2 2026, following $2.10 million in Q1 and $1.94 million in Q4 2025. Negative operating cash flow has been a recurring pattern since at least Q3 2023, meaning sales growth has not yet translated into self-funding operations.
  • Cash reserves declined rapidly. Cash fell from $917,661 at the end of Q1 2026 to $211,985 at the end of Q2, despite $2.29 million of net financing inflows during the quarter. The $706,000 quarterly decline leaves BOF with limited immediate liquidity relative to its operating cash burn.
  • Financing dependence, leverage and dilution remain significant risks. BOF has repeatedly relied on equity issuance and other financing activities to fund operations. Total debt increased to approximately $6.65 million in Q2 2026 from $5.91 million in Q1, while retained earnings declined to a deficit of $28.20 million. Weighted-average basic shares outstanding also rose to 15.2 million in Q2 2026 from 14.4 million in Q1 and 10.7 million in Q4 2025, highlighting ongoing dilution risk.

Overall, BOF’s top-line growth is encouraging, but the latest financial statements do not yet show a sustainable business model. Investors should focus on whether gross margins recover, operating cash burn decreases and the company can fund growth without repeated equity issuance or additional debt.

11/11/26 07:49 PM ETAI Generated. May Contain Errors.

BranchOut Food Financials - Frequently Asked Questions

According to the most recent income statement we have on file, BranchOut Food's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

BranchOut Food's net income appears to be on a downward trend, with a most recent value of -$6.12 million in 2025, falling from -$4.64 million in 2022. The previous period was -$4.75 million in 2024. View BranchOut Food's forecast to see where analysts expect BranchOut Food to go next.

BranchOut Food's total operating income in 2025 was -$5.36 million, based on the following breakdown:
  • Total Gross Profit: $2.03 million
  • Total Operating Expenses: $7.40 million

Over the last 3 years, BranchOut Food's total revenue changed from $752.18 thousand in 2022 to $13.72 million in 2025, a change of 1,724.6%.

In the past 11 quarters, BranchOut Food's cash and equivalents has ranged from $211.99 thousand in Q2 2026 to $2.39 million in Q1 2025, and is currently $211.99 thousand as of their latest financial filing in Q2 2026.

BranchOut Food had total debt of $3.93 million at the end of 2025, a 38.4% decrease from 2024, and a 47.1% decrease since 2022.

Over the last 3 years, BranchOut Food's book value per share changed from -4.28 in 2022 to 0.45 in 2025.


Related Companies

Financial statements for NASDAQ:BOF last updated on 8/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
Why I'm selling my Snapback Indicator for just $7
For Black Friday, Base Camp Trading's Thomas Wood is offering lifetime access to his proprietary Snapback Indi...
Base Camp Trading | Sponsoredtc pixel
Trump’s EO to send this $5 stock ripping higher…?
President Trump's December executive order declared space a national security and economic priority, fueling a...
Traders Agency | Sponsoredtc pixel
Today's free pick (on me)
Elon Musk doesn't own the chip inside every Tesla, Starlink dish, and AI satellite - he licenses it from one l...
Behind the Markets | Sponsoredtc pixel
Drop these 5 stocks before the market opens tomorrow!
The Wall Street Journal called it the "$64 trillion question": is a stock market crash on the way? Weiss Ratin...
Weiss Ratings | Sponsoredtc pixel
Your free book is about to disappear
Bill Poulos is giving away his 'Safe Trade Options Formula' book for free - but only for a limited time throug...
Profits Run | Sponsoredtc pixel
Uranium Mine Flood That Sparked a 2006 Price Surge Returns
In 2006, a flooded mine at Cigar Lake sent uranium prices from the $50 range to $136 in eight months. This pa...
Digest Publishing | Sponsoredtc pixel
Don't lose access to this
Ian Cooper is giving away his guide, The Simple Path To Success With Options, before it moves behind a paywall...
TradeWins | Sponsoredtc pixel
55+? Elon’s Gift…
James Altucher points to Elon Musk's latest FCC filing as a potential turning point for retirees relying on So...
Paradigm Press | Sponsoredtc pixel