stockrow
Friday 6 November 2026
Export BRCC’s income statement to Excel — free account
BRC Inc.
BRCC Consumer Defensive Packaged Foods
BRC Inc.’s revenue for fiscal 2025 (year ended December 2025) was $398.3 million, up 1.73% from fiscal 2024.
- Revenue
- +7.27%
- EPS
- 0.00%
- Free cash flow
- −141.4%
- Total debt
- −10.4%
Quarter to September 2026, against a year earlier
9.64
0.10
−1.03%
Follow BRCC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 82 | 164 | 233 | 301 | 396 | 391 | 398 | 437 | +30.1% | 432 | 467 | 545 | +11.0% | |
| Gross margin, % | — | — | — | 43.47 | 42.35 | 38.48 | 32.92 | 31.71 | 41.17 | 34.64 | 34.06 | (8.8) pt | ||||||
| EBT | — | — | — | (1) | 5 | (14) | (338) | (57) | (7) | (32) | (17) | +86.7% | ||||||
| EBT margin, % | — | — | — | (0.92) | 2.75 | (5.86) | (112.07) | (14.29) | (1.91) | (8.06) | (3.97) | (7.1) pt | ||||||
| Net income | — | 0 | — | (1) | 4 | (14) | (338) | (57) | (8) | (32) | (17) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 0.00 | 1.16 | 1.64 | 58.80 | 64.93 | 55.06 | 41.83 | 36.46 | n/m | |||||
| Earnings | — | — | — | — | 0.03 | — | (16.20) | (2.70) | (0.40) | (1.30) | (1.02) | n/m | ||||||
| Cash flow | — | — | — | 0.00 | 0.08 | (0.05) | (22.67) | (4.10) | 1.59 | (1.03) | 0.14 | n/m | ||||||
| Capex | — | — | — | 0.00 | (0.07) | (0.14) | (5.93) | (3.53) | (1.08) | 0.15 | 0.26 | n/m | ||||||
| Free cash flow | — | — | — | 0.00 | 0.01 | (0.19) | (28.61) | (7.63) | 0.51 | (0.88) | 0.40 | n/m | ||||||
| Book value | — | — | — | 0.00 | 0.18 | 0.03 | 18.72 | 7.63 | 6.96 | 7.14 | 5.63 | n/m | ||||||
| Shares, m | — | — | — | — | 142 | 142 | 5 | 6 | 7 | 10 | 11 | (41.7%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 61.78 | 1.08 | 0.65 | 0.58 | 0.27 | 0.26 | 9.2 | ||||||
| P/B | — | — | — | 0.00 | 0.00 | 0.00 | 3.38 | 5.52 | 4.55 | 1.55 | 1.71 | 2.1 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 61.85 | 1.11 | 0.79 | 0.72 | 0.34 | 0.32 | 9.3 | ||||||
| EV/FCF | — | — | — | 0.00 | 0.00 | (534.42) | (2.28) | (6.75) | 78.91 | (16.22) | 28.75 | (68.7) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 4 | 12 | (8) | (116) | (25) | 11 | (10) | 2 | n/m | |||||
| Capex | — | — | — | (1) | (10) | (19) | (30) | (22) | (8) | 1 | 3 | n/m | ||||||
| Free cash flow | — | — | — | 3 | 2 | (27) | (147) | (46) | 4 | (8) | 5 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | 24 | (6) | 83 | 24 | 20 | 24 | 44 | +0.6% | |||||
| Net debt | — | — | — | — | (21) | 17 | 10 | 57 | 58 | 30 | 22 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | 26 | 5 | 96 | 47 | 49 | 68 | 67 | +21.1% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | 11.91 | (17.35) | (53.07) | (7.26) | (1.27) | (5.46) | (3.32) | (5.5) pt | |||||
| ROIC | — | — | — | 0.00 | 77.92 | (33.86) | (39.83) | (30.29) | 2.23 | (15.62) | (8.45) | (15.6) pt | ||||||
| ROE | — | — | — | 0.00 | (3.42) | 10.97 | 309.61 | (23.51) | (6.15) | (20.28) | (9.42) | (20.3) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 836 | 918 | 630 | 551 | 468 | — | (13.5%) | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 0.28 | 0.33 | 0.63 | 0.71 | 0.85 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
BRC Inc. vs peers in Packaged Foods (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| LWAY Lifeway Foods, Inc. | $335.4M | 30.0× | 43.3× | +24.10% (above 0%: growing) | −96.43% (below 0%: shrinking) | −598.84% (below 0%: shrinking) | 19.47% | 0.90% | Compare |
| ENHA Enhanced Group Inc. | $323.3M | 11.0× | — | — | n/m | −483.42% (below 0%: shrinking) | 100.00% | (349.85%) | Compare |
| PRE Prenetics Global Limited | $273.0M | — (loss-making) | — (loss-making) | +288.57% (above 0%: growing) | n/m | −297.16% (below 0%: shrinking) | 64.97% | (45.13%) | Compare |
| USNA USANA Health Sciences, Inc. | $256.1M | — (loss-making) | — (loss-making) | −3.64% (below 0%: shrinking) | n/m | +180.61% (above 0%: growing) | 76.34% | (0.70%) | Compare |
| OTLY Oatly Group AB Sponsored ADR | $245.7M | — (loss-making) | — (loss-making) | +9.09% (above 0%: growing) | n/m | −254.68% (below 0%: shrinking) | 34.14% | (3.78%) | Compare |
| BRCC BRC Inc. | $244.5M | — (loss-making) | 42.0× | +7.27% (above 0%: growing) | n/m | −141.35% (below 0%: shrinking) | 37.14% | (6.93%) | |
| BGS B&G Foods, Inc. | $200.8M | — (loss-making) | — (loss-making) | −9.70% (below 0%: shrinking) | n/m | +19.28% (above 0%: growing) | 20.78% | 9.02% | Compare |
| NATR Nature's Sunshine Products, Inc. | $180.5M | 13.1× | 11.5× | −9.14% (below 0%: shrinking) | −64.03% (below 0%: shrinking) | −45.13% (below 0%: shrinking) | 72.86% | 4.53% | Compare |
| NAGE Niagen Bioscience, Inc. | $166.6M | 16.5× | 20.1× | −19.99% (below 0%: shrinking) | n/m | −28.44% (below 0%: shrinking) | 62.90% | (5.84%) | Compare |
| Median of peers | $250.9M | 14.8× | 20.1× | −3.64% | — | −149.90% | 63.94% | (2.24%) |