Stocks
Beyond Meat Financial Statements (BYND) |
||||||||||
| Beyond Meatsmart-lab.ru | % | 2019 | 2020 | 2021 | 2022 | 2023 | LTM ? | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Report date | 19.03.2020 | 01.03.2021 | 02.03.2022 | 01.03.2023 | 01.03.2024 | 09.05.2024 | ||||
| Currency | USD | USD | USD | USD | USD | USD | ||||
| Financial report URL | ||||||||||
| Revenue, bln rub | ? | 297.9 | 406.8 | 464.7 | 418.9 | 343.4 | 225.1 | |||
| Operating Income, bln rub | 8.01 | -42.9 | -159.1 | -342.8 | -341.9 | -267.8 | ||||
| EBITDA, bln rub | ? | 16.1 | -30.4 | -138.0 | -293.4 | -282.8 | -193.3 | |||
| Net profit, bln rub | ? | -12.4 | -52.8 | -179.1 | -347.2 | -338.1 | -263.8 | |||
| OCF, bln rub | ? | -47.0 | -40.0 | -301.4 | -320.2 | -107.8 | -211.6 | |||
| CAPEX, bln rub | ? | 25.9 | 60.0 | 136.0 | 73.3 | 10.6 | 4.39 | |||
| FCF, bln rub | ? | -72.9 | -100.0 | -437.3 | -393.5 | -118.4 | -216.0 | |||
| Dividend payout, bln rub | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | ||||
| Ordinary share dividend yield, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||
| Dividend payout ratio, % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0 | ||||
| OPEX, bln rub | 95.4 | 165.2 | 276.4 | 301.8 | 259.9 | 190.3 | ||||
| Cost of production, bln rub | 198.1 | 284.5 | 347.4 | 442.7 | 426.0 | 302.3 | ||||
| R&D, bln rub | 20.7 | 31.5 | 66.9 | 62.3 | 39.5 | 28.4 | ||||
| Interest expenses, bln rub | 3.07 | 2.58 | 3.65 | 3.97 | 3.96 | 4.01 | ||||
| Assets, bln rub | 451.9 | 468.0 | 1 379 | 1 062 | 774.5 | 735.0 | ||||
| Net Assets, bln rub | ? | 384.1 | 367.1 | 132.5 | -203.5 | -513.4 | -561.4 | |||
| Debt, bln rub | 31.2 | 40.1 | 1 157 | 1 194 | 1 217 | 1 222 | ||||
| Cash, bln rub | 276.0 | 159.1 | 733.3 | 309.9 | 190.5 | 160.9 | ||||
| Net debt, bln rub | -244.8 | -119.0 | 424.1 | 883.8 | 1 027 | 1 061 | ||||
| Ordinary share price, rub | 75.6 | 125.0 | 65.2 | 12.3 | 8.90 | 6.93 | ||||
| Number of ordinary shares, mln | 42.3 | 62.3 | 63.2 | 63.6 | 64.3 | 64.7 | ||||
| Market cap, bln rub | 3 196 | 7 786 | 4 116 | 783 | 572 | 448 | ||||
| EV, bln rub | ? | 2 951 | 7 667 | 4 540 | 1 667 | 1 599 | 1 510 | |||
| Book value, bln rub | 384 | 367 | 132 | -204 | -513 | -561 | ||||
| EPS, rub | ? | -0.29 | -0.85 | -2.84 | -5.46 | -5.26 | -4.08 | |||
| FCF/share, rub | -1.72 | -1.61 | -6.92 | -6.19 | -1.84 | -3.34 | ||||
| BV/share, rub | 9.09 | 5.89 | 2.10 | -3.20 | -7.98 | -8.68 | ||||
| EBITDA margin, % | ? | 5.41% | -7.47% | -29.7% | -70.0% | -82.4% | -85.9% | |||
| Net margin, % | ? | -4.18% | -13.0% | -38.5% | -82.9% | -98.5% | -117.2% | |||
| FCF yield, % | ? | -2.28% | -1.28% | -10.6% | -50.2% | -20.7% | -48.2% | |||
| ROE, % | ? | -3.24% | -14.4% | -135.2% | 170.6% | 65.9% | 47.0% | |||
| ROA, % | ? | -2.75% | -11.3% | -13.0% | -32.7% | -43.7% | -35.9% | |||
| P/E | ? | -256.8 | -147.6 | -23.0 | -2.26 | -1.69 | -1.70 | |||
| P/FCF | -43.8 | -77.9 | -9.41 | -1.99 | -4.83 | -2.08 | ||||
| P/S | ? | 10.7 | 19.1 | 8.86 | 1.87 | 1.67 | 1.99 | |||
| P/BV | ? | 8.32 | 21.2 | 31.1 | -3.85 | -1.11 | -0.80 | |||
| EV/EBITDA | ? | 183.1 | -252.4 | -32.9 | -5.68 | -5.65 | -7.81 | |||
| Debt/EBITDA | -15.2 | 3.92 | -3.07 | -3.01 | -3.63 | -5.49 | ||||
| R&D/CAPEX, % | 79.7% | 52.6% | 49.2% | 84.9% | 374.2% | 647.4% | ||||
| CAPEX/Revenue, % | 8.70% | 14.7% | 29.3% | 17.5% | 3.08% | 1.95% | ||||
| Beyond Meat shareholders | ||||||||||
