BELLRING BRANDS, INC. BRBR

Consumer staples SIC 2000 - Food and Kindred Products NYSE

BellRing Brands, Inc. (formerly known as BellRing Distribution, LLC) ("BellRing") was formed in the State of Delaware on October 20, 2021 as a wholly-owned subsidiary of Post Holdings, Inc. ("Post") for the purpose of effecting the separation of BellRing Intermediate Holdings, Inc. (formerly known as BellRing Brands, Inc.) ("Old BellRing") from Post. Under a transaction agreement and plan of merger (the "Transaction Agreement") that we entered into on October 26, 2021 and amended as of February 28, 2022, with Post, Old BellRing and our subsidiary BellRing Merger Sub Corporation ("Merger Sub"), Post distributed approximately 80.1% of its interest in us to Post's shareholders and Merger Sub merged with and into Old BellRing, with Old BellRing surviving and becoming our subsidiary. On March 10, 2022, as a result of the completion of the transactions provided for under the Transaction Agreement (including the "Separation" and "Distribution", each defined below), we became a new public holding company and the successor registrant to Old BellRing. In this report, we refer to the transactions undertaken pursuant to the Transaction Agreement as the "Spin-off." The Spin-off is described in more detail below.

Last close 10.39 2026-09-04
Market cap $1.21B 2026-06-30 share count
52-week range 7.82 - 39.06

Valuation FY2025 figures against the last close

P/S0.5x
P/E6.2x
P/FCF4.7x
EV/EBITDA5.9x
Dividend yield
Diluted EPS1.68

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
Revenue $2.32B$2.00B$1.67B$1.37B$1.25B$988.3M$854.4M$827.5M
Cost of revenue $1.55B$1.29B$1.14B$949.7M$860.9M$650.3M$542.6M$549.8M
Gross profit $770.4M$707.3M$530.2M$421.8M$386.2M$338.0M$311.8M$277.7M
R&D $16.0M$14.3M$12.0M$11.4M$11.2M$9.4M$7.6M$8.1M
SG&A $396.0M$284.6M$216.3M$189.7M$167.1M$151.8M$127.1M$135.1M
Operating income $357.4M$387.7M$287.3M$212.4M$168.0M$164.0M$162.5M$119.8M
Interest expense $68.4M$58.3M$66.9M$49.2M$43.2M$54.7M$0$0
Pre-tax income $289.0M$329.4M$220.4M$145.6M$123.2M$109.3M$162.5M$119.8M
Income tax $72.8M$82.9M$54.9M$29.6M$8.8M$9.2M$39.4M$23.7M
Net income $216.2M$246.5M$165.5M$82.3M$27.6M$23.5M$0$0
EPS, basic 1.701.891.240.880.700.600.000.00
EPS, diluted 1.681.861.230.880.700.600.000.00
Shares, diluted (wtd. avg.) $128.5M$132.3M$134.1M$93.8M$39.7M$39.5M$0$0

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
Cash and equivalents $71.8M$70.8M$48.4M$35.8M$152.6M$48.7M$5.5M$10.9M$7.8M
Receivables $223.4M$220.4M$168.2M$173.3M$103.9M$83.1M$68.4M
Inventory $330.4M$286.1M$194.3M$199.8M$117.9M$150.5M$138.2M
Total current assets $665.5M$592.7M$424.2M$421.3M$388.1M$290.2M$219.5M
Property, plant and equipment $19.0M$9.2M$8.5M$8.0M$8.9M$10.2M$11.7M
Goodwill $65.9M$65.9M$65.9M$65.9M$65.9M$65.9M$65.9M
Other intangibles $125.0M$141.8M$176.8M$203.3M$223.1M$274.3M$296.5M
Total assets $941.0M$837.0M$691.6M$707.2M$696.5M$653.5M$594.5M
Accounts payable $119.5M$121.0M$89.0M$93.8M$91.9M$56.7M$61.7M
Short-term debt $0$116.3M$63.8M$0
Total current liabilities $282.8M$203.7M$150.2M$143.5M$251.3M$153.1M$92.7M
Long-term debt $1.08B$833.1M$856.8M$929.5M$481.2M$622.6M$0
Total liabilities $1.39B$1.04B$1.02B$1.08B$762.0M$814.5M$108.1M
Retained earnings $272.6M$56.4M-$190.1M-$355.6M-$3.06B-$2.18B$0
Total equity -$453.9M-$205.9M-$323.5M-$376.2M-$3.06B-$2.18B$486.4M$451.7M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017
Operating cash flow $260.6M$199.6M$215.6M$21.0M$226.1M$97.2M$98.3M$141.2M
Depreciation and amortisation $18.6M$36.5M$28.3M$21.3M$53.7M$25.3M$25.3M$25.9M
Stock-based compensation $22.1M$21.0M$14.2M$9.8M$4.6M$2.5M$0$0
Capital expenditure $4.7M$1.8M$1.8M$1.8M$1.6M$2.1M$3.2M$5.0M
Investing cash flow -$4.7M-$1.8M-$1.8M-$1.8M-$1.6M-$2.1M-$3.2M-$5.0M
Financing cash flow -$238.3M-$175.1M-$201.7M-$135.0M-$120.9M-$52.6M-$100.2M-$133.0M
Buybacks $42.8M$0$0

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 0001772016-25-000153.

Others in SIC 2000

TickerCompanyMarket capP/ERevenue growth
MDLZ Mondelez International, Inc. $78.66B 32.4x 5.8%
CAG CONAGRA BRANDS INC. $7.41B -2.9%
CPB CAMPBELL'S Co $6.38B 10.6x 6.4%
BYND BEYOND MEAT, INC. $6.08B -15.6%
FLO FLOWERS FOODS INC $1.33B 15.7x 3.0%
SMPL Simply Good Foods Co $1.01B 11.2x 9.0%
VITL Vital Farms, Inc. $425.9M 6.9x 25.3%
BGS B&G Foods, Inc. $267.4M -5.4%