BranchOut Food Inc. (BOF)

BranchOut Food Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2.39	2.33	0.66	0.31	0.62	1.12
Cash & Short-Term Investments	2.39	2.33	0.66	0.31	0.62	1.12
Cash Growth	848.11%	254.13%	110.36%	-49.59%	-44.40%	-
Accounts Receivable	1.45	0.42	0.64	0.08	0.14	0.08
Other Receivables	-	0.03	0.02	0.01	0.01	-
Receivables	1.45	0.45	0.66	0.09	0.15	0.08
Inventory	1.82	2.05	0.34	0.19	0.46	0.25
Prepaid Expenses	-	0.08	0.03	0.03	0.05	0
Other Current Assets	0.13	-	-	0.46	0.19	-
Total Current Assets	5.79	4.92	1.68	1.08	1.48	1.44
Property, Plant & Equipment	5.81	5.63	1.06	1.02	1.07	0
Long-Term Deferred Charges	-	-	-	0.54	-	-
Other Long-Term Assets	2.15	1.95	-	0.24	0.24	-
Total Assets	14.11	12.86	3.13	3.26	3.19	1.54
Accounts Payable	1.14	1.19	0.38	0.24	0.23	0.02
Accrued Expenses	0.63	0.33	0.17	0.73	0.32	0.14
Short-Term Debt	6.11	-	-	2.89	0.16	-
Current Portion of Long-Term Debt	0.17	6.35	0.2	4.51	-	0.09
Current Portion of Leases	0.03	0.03	0.03	-	-	-
Other Current Liabilities	0.46	0.91	-	-	0.63	0.49
Total Current Liabilities	8.53	8.81	0.78	8.37	1.33	0.75
Long-Term Debt	0.03	0.03	0.03	0.03	3.48	2.03
Long-Term Leases	1.67	1.67	0.1	-	-	-
Total Liabilities	10.23	10.51	0.91	8.4	4.82	2.77
Common Stock	0.01	0.01	0	0	0	0
Additional Paid-In Capital	22.35	19.9	15.02	3.74	2.62	2.35
Retained Earnings	-18.48	-17.56	-12.81	-8.88	-4.24	-3.58
Comprehensive Income & Other	-0	-0.01	-	-	-	-
Shareholders' Equity	3.88	2.34	2.21	-5.14	-1.62	-1.23
Total Liabilities & Equity	14.11	12.86	3.13	3.26	3.19	1.54
Total Debt	8.01	8.07	0.37	7.44	3.64	2.12
Net Cash (Debt)	-5.62	-5.75	0.29	-7.12	-3.02	-1
Net Cash Per Share	-0.82	-1.01	0.11	-5.93	-2.70	-0.92
Filing Date Shares Outstanding	9.58	9.58	4.04	1.2	1.2	1.09
Total Common Shares Outstanding	9.58	8.42	4.04	1.2	1.2	1.09
Working Capital	-2.74	-3.9	0.9	-7.29	0.15	0.7
Book Value Per Share	0.40	0.28	0.55	-4.28	-1.35	-1.13
Tangible Book Value	3.88	2.34	2.21	-5.14	-1.62	-1.23
Tangible Book Value Per Share	0.40	0.28	0.55	-4.28	-1.35	-1.13
Machinery	-	4.58	1.23	1.12	1.07	0

Updated Apr 15, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q