BranchOut Food Inc. BOF

Consumer staples SIC 2000 - Food and Kindred Products NAICS Manufacturing › Food Manufacturing derived Nasdaq

Food Inc., (collectively with its subsidiary, "BranchOut," the "Company," "we," "us"

or "our"), is a growth-stage consumer packaged foods company focused on developing, manufacturing, marketing, and distributing

clean-label, plant-based dried fruit and vegetable snacks for retail and foodservice markets through BranchOut-branded products, private-label

offerings, and industrial ingredient sales. We were originally incorporated as AvoChips Inc., an Oregon corporation, on February 21,

Last close 2.02 2026-10-23
Market cap $30.9M 2026-06-30 share count
52-week range 1.77 - 5.25

Valuation FY2025 figures against the last close

P/S2.3x
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.57

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021
Revenue $13.7M$6.4M$2.8M$752.2K—
Cost of revenue $11.7M$5.7M$2.9M$922.7K—
Gross profit $2.0M$781.8K-$96.2K-$170.6K—
R&D $270.0K$18.2K———
SG&A $3.5M$1.1M$1.6M$929.7K—
Total operating expenses $7.4M$4.7M$3.4M$2.2M—
Operating income -$5.4M-$3.9M-$3.5M-$2.4M—
Interest expense $780.6K$863.2K$435.3K$2.3M—
Pre-tax income -$6.1M-$4.8M-$3.9M——
Net income -$6.1M-$4.8M-$3.9M-$4.6M—
EPS, basic -0.57-0.83-1.44-3.87—
EPS, diluted -0.57-0.83-1.44-3.87—
Shares, diluted (wtd. avg.) 10.7M5.7M2.7M1.2M—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021
Cash and equivalents $0$0$0$0—
Receivables $1.3M$418.5K$635.5K$78.2K—
Inventory $2.4M$1.9M$336.8K$159.8K—
Total current assets $5.7M$4.9M$1.7M$1.1M—
Property, plant and equipment $5.7M$4.1M$915.0K$1.0M—
Other intangibles ——$850.0K——
Total assets $14.5M$12.9M$3.1M$3.3M—
Accounts payable $1.3M$1.2M$382.9K——
Short-term debt $3.9M————
Total current liabilities $6.3M$8.8M$779.1K$8.4M—
Long-term debt $999.8K—$234.5K——
Total liabilities $8.9M$10.5M$914.6K$8.4M—
Retained earnings -$23.7M-$17.6M-$12.8M-$8.9M—
Total equity $5.6M$2.3M$2.2M-$5.1M-$1.6M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021
Operating cash flow -$7.0M-$4.9M-$3.5M-$2.5M—
Depreciation and amortisation $616.6K$205.9K$223.9K$93.3K—
Stock-based compensation $245.4K$704.7K$258.6K$93.5K—
Capital expenditure $747.0K$2.8M$116.6K$45.1K—
Investing cash flow -$747.0K-$2.8M-$116.6K-$22.4K—
Financing cash flow $6.0M$9.4M$3.8M$2.2M—

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 0001493152-26-014040.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -10M -5M 0 5M 10M 15M Revenue, FY2022: 752.2K Gross profit, FY2022: -170.6K Net income, FY2022: -4.6M Revenue, FY2023: 2.8M Gross profit, FY2023: -96.2K Net income, FY2023: -3.9M Revenue, FY2024: 6.4M Gross profit, FY2024: 781.8K Net income, FY2024: -4.8M Revenue, FY2025: 13.7M Gross profit, FY2025: 2M Net income, FY2025: -6.1M FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2021FY2022FY2023FY2024FY2025
Revenue — $752.2K $2.8M $6.4M $13.7M
Gross profit — -$170.6K -$96.2K $781.8K $2.0M
Net income — -$4.6M -$3.9M -$4.8M -$6.1M

Recent filings and events

  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
  • Other event Item 8.01
  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Material agreement signed Item 1.01
  • New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
  • Material agreement signed Item 1.01
  • New debt or obligation Item 2.03
  • Material agreement signed Item 1.01
  • New debt or obligation Item 2.03
  • Material agreement signed Item 1.01

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 2000

TickerCompanyMarket capP/ERevenue growth
MDLZ Mondelez International, Inc. $81.90B 33.8x 5.8%
CAG CONAGRA BRANDS INC. $7.11B — -2.9%
CPB CAMPBELL'S Co $6.18B 10.3x 6.4%
BYND BEYOND MEAT, INC. $3.69B — -15.6%
FLO FLOWERS FOODS INC $1.30B 15.4x 3.0%
BRBR BELLRING BRANDS, INC. $1.11B 5.7x 16.1%
SMPL Simply Good Foods Co $920.9M 10.2x 9.0%
VITL Vital Farms, Inc. $392.4M 6.3x 25.3%