BranchOut Food Inc.
NASDAQ:BOF · NASDAQ Capital Market
+$0.13 today
Vol 0.11M · Avg 0.09M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$6.1M -28.9% | -$4.8M -21.0% | -$3.9M +15.5% | -$4.6M -603.3% | -$660.2K | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $616.6K +199.4% | $205.9K -8.0% | $223.9K +140.1% | $93.3K +28770.9% | $323 | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$2.2M -48.5% | -$1.5M -64.6% | -$913.3K -380.4% | $325.7K +666.2% | $42.5K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$900.4K -570.2% | $191.5K +134.4% | -$557.3K -956.3% | $65.1K +198.4% | -$66.2K | $592.6M | $1.3B | $626.2M |
| Inventory | -$454.5K +71.5% | -$1.6M -800.2% | -$177.0K -500.5% | $44.2K +279.8% | -$24.6K | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $58.7K -92.8% | $811.1K +688.5% | $102.9K +211.6% | $33.0K -85.3% | $225.0K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$935.7K -2.6% | -$912.4K -223.8% | -$281.8K -253.7% | $183.4K +299.9% | -$91.8K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $740.4K -37.7% | $1.2M +9.5% | $1.1M -38.2% | $1.8M +477.4% | -$465.5K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$7.0M -44.0% | -$4.9M -37.7% | -$3.5M -43.0% | -$2.5M -127.9% | -$1.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$747.0K +73.8% | -$2.8M -2342.6% | -$116.6K -158.2% | -$45.1K +93.5% | -$695.0K | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 -100.0% | $24.6K | $0 -100.0% | $22.7K +106.1% | -$371.9K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$747.0K +73.5% | -$2.8M -2321.4% | -$116.6K -419.5% | -$22.4K +97.9% | -$1.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$3.0M -156.7% | $5.4M +410.2% | -$1.7M -168.6% | $2.5M +25.1% | $2.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $9.1M +101.3% | $4.5M -27.3% | $6.2M +62160.0% | $10.0K -84.5% | $64.4K | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$73.6K +86.2% | -$534.1K +27.9% | -$740.3K -110.7% | -$351.4K -82.7% | -$192.3K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $6.0M -35.9% | $9.4M +149.3% | $3.8M +72.1% | $2.2M +15.5% | $1.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $35.4K +513.1% | -$8.6K | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$1.7M -202.5% | $1.7M +1428.8% | $109.3K +135.5% | -$307.6K -18.5% | -$259.6K | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$7.7M -0.5% | -$7.7M -111.4% | -$3.6M -45.1% | -$2.5M -41.3% | -$1.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Jianzhi Education Technology Group Company Limited
JZ
$78.21M
Ruanyun Edai Technology Inc. Ordinary shares
RYET
$38.14M
Farmer Bros. Co.
FARM
$28.09M
Coffee Holding Co., Inc.
JVA
$19.52M
Big Tree Cloud Holdings Limited
DSY
$18.34M
Australian Oilseeds Holdings Limited Ordinary Shares
COOT
$16.46M
Bonk, Inc.
BNKK
$8.89M
CIMG Inc.
IMG
$2.00M
Nocera, Inc.
NCRA
$1.69M
Paranovus Entertainment Technology Ltd.
PAVS
$8,135.00
SEC Filings
Recent regulatory filings
No filings found.
Does BOF generate free cash flow?
BranchOut Food Inc. (BOF) generated -$7,746,755.00 of free cash flow in fiscal 2025.
How much operating cash flow does BOF produce?
Operating cash flow was -$6,999,712.00, before capital expenditures of $747,043.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.