BRFH
BARFRESH FOOD GROUP INC.
Company overview
- Market capitalization
- $13.54M
- Employees
- 32
- Latest publication
- 2026-09-29
About BARFRESH FOOD GROUP INC.
Barfresh Food Group, Inc., together with its subsidiaries, manufactures and distributes ready-to-drink and ready-to-blend frozen beverages in the United States. It offers smoothies, shakes, and frappes. The company provides ready-to-drink smoothies under the Twist & Go brand name; a no sugar added version of the bulk format products under the Easy Pour brand name; juice concentrates under the WHIRLZ brand name; and ready-to-eat juice pop under the Pop & Go brand name. It distributes its products primarily through distributors to school districts and institutional customers. Barfresh Food Group, Inc. was founded in 2005 and is based in Los Angeles, California.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4,707,000USD | 5,632,000USD | 5,422,000USD | 4,231,000USD | 1,625,000USD | 2,930,000USD | 2,788,000USD | 3,637,000USD |
| Cost Of Revenue | 4,857,000USD | 4,599,000USD | 5,422,000USD | 2,679,000USD | 1,119,000USD | 2,030,000USD | 2,058,000USD | 2,377,000USD |
| Gross Profit | -150,000USD | 1,033,000USD | 156,000USD | 1,552,000USD | 506,000USD | 900,000USD | 730,000USD | 1,260,000USD |
| Research Development | 37,000USD | 24,000USD | 46,000USD | 33,000USD | 31,000USD | 19,000USD | 33,000USD | 52,000USD |
| Selling General Administrative | 794,000USD | 709,000USD | 1,141,000USD | 811,000USD | 642,000USD | 728,000USD | 587,000USD | 653,000USD |
| Selling And Marketing Expenses | 561,000USD | 697,000USD | — | 941,000USD | 634,000USD | 824,000USD | 872,000USD | 990,000USD |
| General And Administrative Expenses | 794,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 1,367,000USD | 1,447,000USD | 1,705,000USD | 1,812,000USD | 1,374,000USD | 1,638,000USD | 1,554,000USD | 1,760,000USD |
| Operating Income | -1,517,000USD | -414,000USD | -1,705,000USD | -260,000USD | -868,000USD | -738,000USD | -824,000USD | -500,000USD |
| Interest Expense | 344,000USD | 225,000USD | 152,000USD | 30,000USD | 12,000USD | 23,000USD | 28,000USD | 13,000USD |
| Net Income | -1,861,000USD | -661,000USD | -763,000USD | -290,000USD | -880,000USD | -761,000USD | -852,000USD | -513,000USD |
| Net Interest Income | — | -225,000USD | -249,000USD | -30,000USD | -12,000USD | -23,000USD | -28,000USD | -13,000USD |
| Income Before Tax | — | -661,000USD | -763,000USD | -290,000USD | -880,000USD | -761,000USD | -852,000USD | -513,000USD |
| Income Tax Expense | — | -285,000USD | — | — | — | — | — | — |
| Net Income From Continuing Ops | — | -661,000USD | -763,000USD | -290,000USD | -880,000USD | -761,000USD | -852,000USD | -513,000USD |
| Ebit | — | -436,000USD | -1,705,000USD | -260,000USD | -868,000USD | -738,000USD | -824,000USD | -500,000USD |
| Ebitda | — | -364,000USD | -1,635,000USD | -224,000USD | -793,000USD | -664,000USD | -758,000USD | -427,000USD |
| Depreciation And Amortization | — | 72,000USD | 70,000USD | 36,000USD | 75,000USD | 74,000USD | 66,000USD | 73,000USD |
| Reconciled Depreciation | — | 72,000USD | 70,000USD | 36,000USD | 75,000USD | 74,000USD | 66,000USD | 73,000USD |
| Total Other Income Expense Net | — | -247,000USD | 942,000USD | -30,000USD | -12,000USD | -23,000USD | -28,000USD | -13,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 14,208,000USD | 10,717,000USD | 8,127,000USD | 9,162,000USD | 6,700,000USD | 2,567,547USD | 4,306,785USD | 4,235,159USD |
| Cost Of Revenue | 11,094,000USD | 7,049,000USD | 5,243,000USD | 7,722,000USD | 4,193,000USD | 1,803,475USD | 1,993,576USD | 2,090,495USD |
| Gross Profit | 3,114,000USD | 3,668,000USD | 2,884,000USD | 1,440,000USD | 2,507,000USD | 764,072USD | 2,313,209USD | 2,144,664USD |
| Research Development | 128,000USD | 132,000USD | 115,000USD | 382,000USD | 245,000USD | 515,145USD | 538,391USD | 674,224USD |
| Selling General Administrative | 2,540,000USD | 2,911,000USD | 2,571,000USD | 3,167,000USD | 1,925,000USD | 3,659,781USD | 5,744,068USD | 6,389,142USD |
| Selling And Marketing Expenses | 3,182,000USD | 3,139,000USD | 2,614,000USD | 2,861,000USD | 1,810,000USD | 205,050USD | 568,107USD | 750,059USD |
| Total Operating Expenses | 6,028,000USD | 6,441,000USD | 5,700,000USD | 6,828,000USD | 4,602,000USD | 4,973,174USD | 7,500,413USD | 8,324,744USD |
| Operating Income | -2,914,000USD | -2,773,000USD | -2,816,000USD | -5,388,000USD | -2,095,000USD | -4,209,102USD | -5,187,204USD | -6,180,080USD |
| Interest Expense | 217,000USD | 52,000USD | 8,000USD | 746,000USD | 128,000USD | 479,144USD | 1,213,263USD | 764,813USD |
| Net Interest Income | -314,000USD | -52,000USD | -8,000USD | -1,768USD | -129,768USD | -479,144USD | -1,213,263USD | -764,813USD |
| Income Before Tax | -2,979,000USD | -2,825,000USD | -2,824,000USD | -6,134,000USD | -1,265,000USD | -4,152,506USD | -5,593,302USD | -7,322,823USD |
| Income Tax Expense | -285,000USD | — | 2,824,000USD | 746,000USD | -829,237USD | -56,596USD | 406,098USD | 1,142,743USD |
| Tax Provision | -285,000USD | 0USD | — | — | — | — | — | — |
| Net Income | -2,694,000USD | -2,825,000USD | -2,824,000USD | -6,134,000USD | -1,265,000USD | -4,152,506USD | -5,593,302USD | -7,322,823USD |
| Net Income From Continuing Ops | -2,694,000USD | -2,825,000USD | -4,066,000USD | -6,219,000USD | -1,265,147USD | -4,152,506USD | -5,593,302USD | -7,322,823USD |
| Ebit | -2,762,000USD | -2,773,000USD | -2,816,000USD | -5,388,000USD | -1,137,000USD | -4,209,102USD | -5,187,204USD | -6,180,080USD |
| Ebitda | -2,507,000USD | -2,490,000USD | -2,413,000USD | -4,944,000USD | -498,000USD | -3,596,966USD | -4,433,723USD | -5,611,662USD |
| Depreciation And Amortization | 255,000USD | 283,000USD | 403,000USD | 444,000USD | 639,000USD | 612,136USD | 753,481USD | 568,418USD |
| Reconciled Depreciation | 255,000USD | 283,000USD | 510,000USD | 529,000USD | 639,401USD | 667,476USD | 753,481USD | 568,418USD |
| Total Other Income Expense Net | -65,000USD | -52,000USD | -8,000USD | -746,000USD | 830,000USD | 56,596USD | -406,098USD | -1,142,743USD |
| Net Income Applicable To Common Shares | — | — | — | -6,219,000USD | -1,265,147USD | -4,152,506USD | -5,593,302USD | -7,322,823USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 12,723,000USD | 14,834,000USD | 12,830,000USD | 6,795,000USD | 3,767,000USD | 5,337,000USD | 3,318,000USD | 3,772,000USD |
| Total Current Assets | 3,801,000USD | 6,168,000USD | 4,228,000USD | 5,671,000USD | 3,253,000USD | 4,800,000USD | 2,723,000USD | 3,090,000USD |
| Other Current Assets | 777,000USD | 237,000USD | 182,000USD | 155,000USD | 126,000USD | 189,000USD | 104,000USD | 226,000USD |
| Other Non Current Assets | 139,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 12,807,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 5,341,000USD | 5,764,000USD | 11,030,000USD | 4,544,000USD | 1,651,000USD | 2,451,000USD | 2,616,000USD | 2,218,000USD |
| Other Current Liabilities | 349,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | -84,000USD | 1,678,000USD | 1,330,000USD | 1,921,000USD | 2,047,000USD | 2,789,000USD | 578,000USD | 1,403,000USD |
| Total Equity Including Noncontrolling Interest | -84,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 285,000USD | 1,276,000USD | 4,451,000USD | 2,002,000USD | 107,000USD | 103,000USD | 708,000USD | 181,000USD |
| Long Term Debt | 480,000USD | 7,392,000USD | 470,000USD | 330,000USD | 69,000USD | 97,000USD | 124,000USD | 151,000USD |
| Net Receivables | 1,091,000USD | 2,302,000USD | 1,957,000USD | 2,551,000USD | 573,000USD | 1,611,000USD | 884,000USD | 1,693,000USD |
| Inventory | 2,160,000USD | 1,805,000USD | 1,665,000USD | 1,074,000USD | 1,842,000USD | 1,128,000USD | 1,500,000USD | 770,000USD |
| Property Plant Equipment Net | 8,658,000USD | 8,361,000USD | 8,297,000USD | 697,000USD | 320,000USD | 308,000USD | 333,000USD | 390,000USD |
| Intangible Assets | 125,000USD | 125,000USD | 125,000USD | 125,000USD | 136,000USD | 157,000USD | 178,000USD | 194,000USD |
| Accounts Payable | 1,595,000USD | 1,703,000USD | 3,585,000USD | 1,729,000USD | 1,399,000USD | 1,422,000USD | 1,200,000USD | 1,719,000USD |
| Retained Earnings | -68,837,000USD | -66,976,000USD | -66,315,000USD | -65,552,000USD | -65,262,000USD | -64,382,000USD | -63,621,000USD | -62,769,000USD |
| Total Liab | — | 13,156,000USD | 11,500,000USD | 4,874,000USD | 1,720,000USD | 2,548,000USD | 2,740,000USD | 2,369,000USD |
| Other Current Liab | — | 3,093,000USD | — | 1,079,000USD | 145,000USD | 926,000USD | 708,000USD | 318,000USD |
| Capital Stock | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Cash | — | 1,824,000USD | 325,000USD | 1,891,000USD | 712,000USD | 1,872,000USD | 235,000USD | 401,000USD |
| Cash And Short Term Investments | — | 1,824,000USD | — | 1,891,000USD | 712,000USD | 1,872,000USD | 235,000USD | 401,000USD |
| Net Debt | — | 6,053,000USD | 4,596,000USD | -155,000USD | -536,000USD | -1,672,000USD | 597,000USD | -69,000USD |
| Short Term Debt | — | 968,000USD | — | 1,736,000USD | 107,000USD | 103,000USD | 708,000USD | 181,000USD |
| Short Long Term Debt Total | — | 7,877,000USD | — | 1,736,000USD | 176,000USD | 200,000USD | 832,000USD | 332,000USD |
| Property Plant Equipment Gross | — | 11,227,000USD | 11,091,000USD | 3,422,000USD | 3,020,000USD | 2,954,000USD | 2,926,000USD | 3,095,000USD |
| Common Stock Shares Outstanding | — | 16,044,596shares | 15,962,000shares | 15,940,000shares | 15,664,000shares | 15,387,665shares | 14,746,172shares | 14,744,000shares |
| Non Current Assets Total | — | 8,666,000USD | 8,602,000USD | 1,124,000USD | 514,000USD | 537,000USD | 595,000USD | 682,000USD |
| Non Current Liabilities Total | — | 7,392,000USD | 470,000USD | 330,000USD | 69,000USD | 97,000USD | 124,000USD | 151,000USD |
| Non Currrent Assets Other | — | 180,000USD | 180,000USD | 302,000USD | 58,000USD | 72,000USD | 84,000USD | 98,000USD |
| Net Working Capital | — | 404,000USD | -6,802,000USD | 1,127,000USD | 1,602,000USD | 2,349,000USD | 107,000USD | 872,000USD |
| Unclassified Current Liabilities | — | -1,276,000USD | 2,994,000USD | -2,002,000USD | — | — | — | — |
| Unclassified Equity | — | 68,654,000USD | 67,645,000USD | 67,473,000USD | 67,309,000USD | 67,171,000USD | 64,199,000USD | 64,172,000USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | -181,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 12,830,000USD | 3,318,000USD | 4,810,000USD | 5,505,000USD | 9,719,000USD | 5,817,446USD | 5,125,805USD | 5,761,836USD |
| Intangible Assets | 125,000USD | 178,000USD | 241,000USD | 306,000USD | 370,000USD | 430,216USD | 479,503USD | 537,789USD |
| Other Current Assets | 182,000USD | 104,000USD | 67,000USD | 290,000USD | 206,000USD | 189,448USD | 108,991USD | 196,914USD |
| Total Liab | 11,500,000USD | 2,740,000USD | 2,307,000USD | 2,572,000USD | 1,543,000USD | 3,493,259USD | 4,842,081USD | 5,796,884USD |
| Total Stockholder Equity | 1,330,000USD | 578,000USD | 2,503,000USD | 2,933,000USD | 8,176,000USD | 2,324,187USD | 283,724USD | -35,048USD |
| Other Current Liab | 3,493,000USD | 708,000USD | 138,000USD | 519,000USD | 440,000USD | 716,894USD | 1,049,555USD | 969,551USD |
| Capital Stock | 0USD | 0USD | 0USD | 0USD | 13USD | 149USD | 130USD | 123USD |
| Retained Earnings | -66,315,000USD | -63,621,000USD | -60,796,000USD | -57,972,000USD | -52,165,000USD | -50,899,628USD | -46,747,122USD | -41,153,820USD |
| Cash | 325,000USD | 235,000USD | 1,891,000USD | 2,808,000USD | 5,533,000USD | 1,816,887USD | 999,989USD | 1,041,569USD |
| Cash And Short Term Investments | 325,000USD | 235,000USD | 1,891,000USD | 2,808,000USD | 5,533,000USD | 1,816,887USD | 999,989USD | 1,041,569USD |
| Total Current Assets | 4,228,000USD | 2,723,000USD | 4,153,000USD | 4,373,000USD | 7,667,000USD | 3,301,554USD | 2,028,394USD | 2,723,793USD |
| Total Current Liabilities | 11,030,000USD | 2,616,000USD | 2,307,000USD | 2,572,000USD | 1,495,000USD | 2,104,812USD | 1,882,057USD | 2,071,433USD |
| Net Debt | 4,596,000USD | 597,000USD | -1,891,000USD | -2,788,000USD | -5,438,000USD | 77,463USD | 1,956,441USD | 1,167,754USD |
| Short Term Debt | 4,451,000USD | 708,000USD | — | 20,000USD | 81,000USD | 633,567USD | 207,434USD | — |
| Short Long Term Debt | 4,451,000USD | 708,000USD | — | — | — | 568,560USD | 150,742USD | — |
| Short Long Term Debt Total | 4,921,000USD | 832,000USD | — | 20,000USD | 95,000USD | 1,894,350USD | 2,956,430USD | 2,209,323USD |
| Long Term Debt | 470,000USD | 124,000USD | — | — | — | 1,166,613USD | 2,589,819USD | 2,209,323USD |
| Net Receivables | 2,056,000USD | 884,000USD | 981,000USD | 227,000USD | 1,223,000USD | 425,029USD | 284,668USD | 357,304USD |
| Inventory | 1,665,000USD | 1,500,000USD | 1,214,000USD | 1,048,000USD | 705,000USD | 870,190USD | 634,746USD | 1,226,463USD |
| Accounts Payable | 3,086,000USD | 1,200,000USD | 2,169,000USD | 2,033,000USD | 974,000USD | 353,045USD | 625,068USD | 1,101,882USD |
| Property Plant Equipment Net | 8,297,000USD | 333,000USD | 409,000USD | 819,000USD | 1,675,000USD | 2,070,860USD | 2,609,604USD | 2,500,256USD |
| Property Plant Equipment Gross | 11,091,000USD | 2,926,000USD | 2,956,000USD | 3,724,000USD | 4,570,066USD | 4,401,893USD | 4,397,571USD | — |
| Common Stock Shares Outstanding | 15,969,000shares | 14,678,000shares | 13,359,000shares | 12,924,000shares | 12,070,295shares | 10,673,500shares | 9,885,434shares | 9,199,928shares |
| Non Current Assets Total | 8,602,000USD | 595,000USD | 657,000USD | 1,132,000USD | 2,052,000USD | 2,515,893USD | 3,097,411USD | 3,038,045USD |
| Non Current Liabilities Total | 470,000USD | 124,000USD | 0USD | 2,053,000USD | 48,000USD | 1,388,447USD | 2,960,024USD | 3,725,451USD |
| Non Currrent Assets Other | 180,000USD | 84,000USD | 7,000USD | 7,000USD | 7,000USD | 14,817USD | 8,304USD | -2USD |
| Net Working Capital | -6,802,000USD | 107,000USD | 1,846,000USD | 1,801,000USD | 6,170,701USD | 1,196,741USD | 146,337USD | 652,360USD |
| Unclassified Current Liabilities | -4,451,000USD | — | — | — | — | — | — | — |
| Unclassified Equity | 67,645,000USD | 64,199,000USD | 63,299,000USD | 60,905,000USD | 60,340,974USD | 53,223,654USD | 48,818,553USD | 41,118,526USD |
| Other Assets | — | — | 1USD | 7,000USD | 6,746USD | -1USD | 8,304USD | -2USD |
| Net Tangible Assets | — | — | — | 2,215,000USD | 7,805,580USD | 1,893,970USD | -195,779USD | -572,837USD |
| Unclassified Non Current Liabilities | — | — | — | 2,053,000USD | — | — | — | — |
| Common Stock | — | — | — | — | 13USD | 12USD | 130USD | 123USD |
| Other Liab | — | — | — | — | 33,600USD | 127,664USD | 211,028USD | 1,516,128USD |
| Current Deferred Revenue | — | — | — | — | — | 401,306USD | — | — |
| Accumulated Other Comprehensive Income | — | — | — | — | — | — | -1,787,967USD | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 147,000USD |
| Stock Based Compensation | 255,000USD |
| Change To Account Receivables | 866,000USD |
| Change To Inventory | -495,000USD |
| Change To Liabilities | -1,516,000USD |
| Change In Working Capital | -1,091,000USD |
| Operating Cash Flow | -3,051,000USD |
| Capital Expenditures | -963,000USD |
| Investing Cash Flow | -963,000USD |
| Net Common Stock Issuance | -55,000USD |
| Unclassified Financing Cash Flow | 4,068,000USD |
| Financing Cash Flow | 4,013,000USD |
| Change In Cash | -1,000USD |
| End Cash Flow | 324,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -661,000USD | -763,000USD | -290,000USD | -880,000USD | -761,000USD | -852,000USD | -513,000USD | -1,011,000USD |
| Depreciation | 72,000USD | 70,000USD | 36,000USD | 75,000USD | 74,000USD | 68,000USD | 73,000USD | 70,000USD |
| Stock Based Compensation | 101,000USD | 75,000USD | 164,000USD | 139,000USD | 158,000USD | 27,000USD | 240,000USD | 151,000USD |
| Other Non Cash Items | 33,000USD | -636,000USD | -23,000USD | 7,000USD | 4,000USD | -13,000USD | 17,000USD | 332,000USD |
| Change To Account Receivables | -246,000USD | 1,661,000USD | -1,978,000USD | 1,038,000USD | -727,000USD | 809,000USD | -1,003,000USD | 696,000USD |
| Change To Inventory | -140,000USD | -426,000USD | 768,000USD | -714,000USD | 372,000USD | -730,000USD | 764,000USD | -250,000USD |
| Change In Working Capital | -1,927,000USD | 2,049,000USD | -485,000USD | -410,000USD | 19,000USD | 85,000USD | 188,000USD | 10,000USD |
| Total Cash From Operating Activities | -2,382,000USD | 507,000USD | -598,000USD | -1,069,000USD | -506,000USD | -685,000USD | 5,000USD | -780,000USD |
| Capital Expenditures | -646,000USD | -81,000USD | -52,000USD | -66,000USD | -28,000USD | -8,000USD | -57,000USD | -4,000USD |
| Free Cash Flow | -3,028,000USD | 426,000USD | -546,000USD | -1,135,000USD | -534,000USD | -677,000USD | -52,000USD | -784,000USD |
| Total Cashflows From Investing Activities | -646,000USD | — | 52,000USD | -66,000USD | -28,000USD | 8,000USD | -57,000USD | -4,000USD |
| Net Borrowings | 4,597,000USD | -850,000USD | 1,759,000USD | 0USD | -620,000USD | 498,000USD | 83,000USD | — |
| Total Cash From Financing Activities | 4,527,000USD | -769,000USD | 1,725,000USD | -25,000USD | 2,171,000USD | 511,000USD | 70,000USD | 0USD |
| Sale Purchase Of Stock | 1,000USD | — | — | -1,000USD | — | 40,000USD | — | -20,000USD |
| Issuance Of Capital Stock | 0USD | 0USD | 0USD | 0USD | 2,974,000USD | — | 0USD | 0USD |
| Change In Cash | 1,499,000USD | -1,566,000USD | 1,179,000USD | -1,160,000USD | 1,637,000USD | -166,000USD | 18,000USD | -784,000USD |
| Begin Period Cash Flow | 325,000USD | 1,891,000USD | 712,000USD | 1,872,000USD | 235,000USD | 401,000USD | 383,000USD | 1,167,000USD |
| End Period Cash Flow | 1,824,000USD | 325,000USD | 1,891,000USD | 712,000USD | 1,872,000USD | 235,000USD | 401,000USD | 383,000USD |
| Other Cashflows From Investing Activities | -1,223,000USD | — | — | — | — | — | — | — |
| Other Cashflows From Financing Activities | 81,000USD | — | -34,000USD | -24,000USD | -23,000USD | -7,000USD | -13,000USD | 65,000USD |
| Unclassified Investing Cash Flow | 1,223,000USD | — | — | — | — | — | — | — |
| Investments | — | — | 52,000USD | -66,000USD | -28,000USD | 8,000USD | -57,000USD | -4,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,694,000USD | -2,825,000USD | -2,824,000USD | -6,134,000USD | -1,265,147USD | -4,152,506USD | -5,593,302USD | -7,322,823USD |
| Depreciation | 255,000USD | 283,000USD | 403,000USD | 444,000USD | 639,401USD | 667,476USD | 753,481USD | 568,418USD |
| Stock Based Compensation | 536,000USD | 784,000USD | 555,000USD | 559,000USD | 280,000USD | 406,641USD | 225,026USD | 598,768USD |
| Other Non Cash Items | -648,000USD | 6,000USD | 18,000USD | 746,000USD | 56,525USD | 270,595USD | 1,217,781USD | 709,874USD |
| Change To Account Receivables | -33,000USD | 97,000USD | -754,000USD | 996,000USD | -797,447USD | -140,361USD | -16,757USD | -148,055USD |
| Change To Inventory | 0USD | -286,000USD | -166,000USD | -343,000USD | 164,841USD | -240,700USD | 456,938USD | 213,346USD |
| Change In Working Capital | 1,173,000USD | -477,000USD | -1,110,000USD | 1,737,000USD | -613,407USD | 124,456USD | 692,042USD | 859,642USD |
| Total Cash From Operating Activities | -1,666,000USD | -2,229,000USD | -2,958,000USD | -2,648,000USD | -1,861,633USD | -3,269,000USD | -3,353,326USD | -4,128,284USD |
| Capital Expenditures | -123,000USD | -53,000USD | 0USD | -13,000USD | -150,545USD | -74,188USD | -471,540USD | -1,121,030USD |
| Free Cash Flow | -1,789,000USD | -2,282,000USD | -2,958,000USD | -2,661,000USD | -2,012,178USD | -3,271,970USD | -3,824,866USD | -5,249,314USD |
| Total Cashflows From Investing Activities | -1,346,000USD | -53,000USD | — | -13,000USD | -150,545USD | -59,662USD | -471,540USD | -1,083,063USD |
| Net Borrowings | 289,000USD | 646,000USD | 1,830,000USD | 0USD | -271,869USD | 354,073USD | -25,686USD | 4,068,000USD |
| Total Cash From Financing Activities | 3,102,000USD | 626,000USD | 1,830,000USD | 5,000USD | 5,728,131USD | 4,196,557USD | 3,874,671USD | 4,948,000USD |
| Sale Purchase Of Stock | -161,000USD | -20,000USD | — | — | — | — | — | — |
| Issuance Of Capital Stock | 2,974,000USD | 0USD | 0USD | 5,000USD | 6,000,000USD | 3,797,800USD | 2,400,000USD | — |
| Change In Cash | 90,000USD | -1,656,000USD | -1,128,000USD | -2,656,000USD | 3,715,953USD | 867,895USD | 49,805USD | -263,347USD |
| Begin Period Cash Flow | 235,000USD | 1,891,000USD | 3,019,000USD | 5,675,000USD | 1,959,269USD | 1,091,374USD | 1,041,569USD | 1,304,916USD |
| End Period Cash Flow | 325,000USD | 235,000USD | 1,891,000USD | 3,019,000USD | 5,675,222USD | 1,959,269USD | 1,091,374USD | 1,041,569USD |
| Other Cashflows From Financing Activities | 3,102,000USD | -20,000USD | -1,830,000USD | -13,000USD | 131USD | -12,008USD | 1,500,357USD | 880,000USD |
| Unclassified Investing Cash Flow | -1,223,000USD | — | — | — | — | — | — | 1,083,063USD |
| Investments | — | -53,000USD | 0USD | -13,000USD | -150,545USD | -74,188USD | -471,540USD | -1,083,063USD |
| Unclassified Financing Cash Flow | — | — | 1,830,000USD | — | — | — | — | — |
| Change To Liabilities | — | — | — | 1,059,000USD | 584,753USD | -272,022USD | -502,376USD | 458,507USD |
| Other Cashflows From Investing Activities | — | — | — | — | — | 14,526USD | -5,324USD | 37,967USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Product | Food And Beverage | 3,066,000 | USD | 0001493152-26-023106 |
| Q1 2026Quarterly · 2026-03-31 | Product | Raw And Processed Milk | 2,566,000 | USD | 0001493152-26-023106 |
| FY 2025Yearly · 2025-12-31 | Product | Food And Beverage | 11,460,000 | USD | 0001493152-26-016807 |
| FY 2025Yearly · 2025-12-31 | Product | Raw And Processed Milk | 2,748,000 | USD | 0001493152-26-016807 |
| FY 2015Yearly · 2015-03-31 | Geography | Australia | 6,968 | USD | 0001493152-15-002856 |
| FY 2015Yearly · 2015-03-31 | Geography | United States | 204,499 | USD | 0001493152-15-002856 |
| FY 2014Yearly · 2014-03-31 | Geography | Australia | 44,325 | USD | 0001493152-15-002856 |
| FY 2014Yearly · 2014-03-31 | Geography | United States | 65,760 | USD | 0001493152-15-002856 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.