BUDA JUICE, INC. BUDA
Buda Juice, we started small—one RAW.ORGANIC.REAL. sip at a time. As life became busier, convenience often meant sacrificing health.
Recognizing this challenge, we set out to offer delicious, genuinely fresh juices, making it effortless for people to incorporate more
fruits and vegetables into their daily lives. Our journey began with informal taste tests among family and friends in a co-founder's
kitchen, eventually leading to our first kiosk inside a coffee shop in Plano, Texas, in 2014. From that moment, authenticity, exceptional
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenue | $12.6M | $11.3M | — |
| Cost of revenue | $7.0M | $6.1M | — |
| Gross profit | $5.6M | $5.2M | — |
| SG&A | $1.7M | $1.3M | — |
| Total operating expenses | $2.2M | $1.8M | — |
| Operating income | $3.4M | $3.4M | — |
| Pre-tax income | $3.5M | — | — |
| Income tax | $0 | — | — |
| Net income | $3.5M | $3.6M | — |
| EPS, basic | 0.28 | 0.28 | — |
| EPS, diluted | 0.20 | 0.20 | — |
| Shares, diluted (wtd. avg.) | $14.0K | $14.0K | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash and equivalents | $1.8M | $1.9M | $1.4M |
| Receivables | $386.0K | $395.0K | — |
| Inventory | $348.0K | $374.0K | — |
| Total current assets | $3.2M | $2.7M | — |
| Property, plant and equipment | $976.0K | $969.0K | — |
| Total assets | $5.0M | $3.7M | — |
| Accounts payable | $289.0K | $449.0K | — |
| Total current liabilities | $585.0K | $575.0K | — |
| Total liabilities | $1.2M | $575.0K | — |
| Retained earnings | $1.2M | -$2.3M | — |
| Total equity | $3.7M | $3.2M | $401.0K |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Operating cash flow | $3.1M | $4.0M | — |
| Depreciation and amortisation | $239.0K | $274.0K | — |
| Capital expenditure | $246.0K | $684.0K | — |
| Investing cash flow | -$246.0K | -$684.0K | — |
| Financing cash flow | -$3.0M | -$2.8M | — |
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 0001493152-26-012988.
Others in SIC 2080
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| KO | COCA COLA CO | $378.92B | 29.0x | 1.9% |
| PEP | PEPSICO INC | $187.85B | 22.9x | 2.3% |
| KDP | Keurig Dr Pepper Inc. | $44.35B | 21.3x | 8.2% |
| BF-B | BROWN FORMAN CORP | $12.26B | 17.5x | -1.2% |
| PRMB | Primo Brands Corp | $7.97B | 137.5x | 29.3% |
| COCO | Vita Coco Company, Inc. | $3.16B | 46.3x | 18.2% |
| BRCC | BRC Inc. | $1.03B | — | 1.7% |
| WEST | Westrock Coffee Co | $756.6M | — | 39.8% |