BranchOut Food Inc.
NASDAQ:BOF · NASDAQ Capital Market
+$0.13 today
Vol 0.11M · Avg 0.09M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:BOF · Revenue to Net Income
Key Ratios
Analysis
$13.1M of revenue converted into -$7.0M of net income for the selected period. Gross margin is 14.8% and net margin is -54.2%, showing how much revenue survives after costs and taxes. EPS is $-0.67, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $13.7M +113.3% | $6.4M +127.7% | $2.8M +275.7% | $752.2K +5.1% | $715.6K | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $11.7M +106.8% | $5.7M +93.4% | $2.9M +216.7% | $922.7K +17.3% | $786.5K | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.0M +160.2% | $781.8K +912.4% | -$96.2K +43.6% | -$170.6K -140.5% | -$70.9K | $8.9B | $7.6B | $6.2B |
| Gross Margin | 14.8% +2.7pp | 12.2% +15.6pp | -3.4% +19.3pp | -22.7% -12.8pp | -9.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $270.0K +1385.5% | $18.2K | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $6.7M +44.2% | $4.7M +76.4% | $2.6M +23.5% | $2.1M +154.8% | $840.8K | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $7.0M +49.4% | $4.7M +37.5% | $3.4M +52.4% | $2.2M +165.8% | $841.1K | $5.3B | $7.0B | $8.7B |
| 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 |
| EBITDA | -$4.8M -26.2% | -$3.8M -15.5% | -$3.3M -42.1% | -$2.3M -6173.9% | $37.9K | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -34.7% +23.9pp | -58.6% +57.0pp | -115.6% +190.1pp | -305.7% -311.0pp | 5.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$5.0M -27.2% | -$3.9M -11.4% | -$3.5M -45.6% | -$2.4M -163.8% | -$912.1K | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -36.2% +24.5pp | -60.6% +63.3pp | -123.9% +195.9pp | -319.9% -192.4pp | -127.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $19.4K +37.0% | $14.2K +20.8% | $11.7K -14.0% | $13.6K -9.3% | $15.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $748.5K -3.2% | $773.3K +77.7% | $435.3K -80.7% | $2.3M +222.6% | $697.7K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$1.2M -36.9% | -$849.1K -100.5% | -$423.6K +81.1% | -$2.2M -988.3% | $251.9K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$6.1M -28.9% | -$4.8M -21.0% | -$3.9M +15.5% | -$4.6M -603.3% | -$660.2K | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -44.6% +29.2pp | -73.8% +65.1pp | -138.9% +478.4pp | -617.3% -525.1pp | -92.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | -$6.1M -28.9% | -$4.8M -21.0% | -$3.9M +15.5% | -$4.6M -603.3% | -$660.2K | $4.9B | $4.8B | $4.7B |
| Net Margin | -44.6% +29.2pp | -73.8% +65.1pp | -138.9% +478.4pp | -617.3% -525.1pp | -92.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +31.3% | -$1 +15.3% | -$1 +74.7% | -$4 -555.9% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +31.3% | -$1 +15.3% | -$1 +74.7% | -$4 -555.9% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $10.7M +88.5% | $5.7M +41.8% | $4.0M +234.6% | $1.2M +7.2% | $1.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $10.7M +88.5% | $5.7M +41.8% | $4.0M +234.6% | $1.2M +7.2% | $1.1M | $1.2B | $924.4M | $678.0M |
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.
How much revenue does BOF generate?
BranchOut Food Inc. (BOF) reported $13.72M of revenue in fiscal 2025.
Is BOF profitable?
BranchOut Food Inc. (BOF) reported -$6,124,672.00 of net income, with a net margin of -44.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.