BELLRING BRANDS, INC. BRBR
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.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | 1.70 | 1.89 | 1.24 | 0.88 | 0.70 | 0.60 | 0.00 | 0.00 | — |
| EPS, diluted | 1.68 | 1.86 | 1.23 | 0.88 | 0.70 | 0.60 | 0.00 | 0.00 | — |
| Shares, diluted (wtd. avg.) | $128.5M | $132.3M | $134.1M | $93.8M | $39.7M | $39.5M | $0 | $0 | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| 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
| Ticker | Company | Market cap | P/E | Revenue 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% |