0
coffee Support Penke with Coffee
10 XP 0   0   5  
0coffee
Main menu

πŸ“‰ The Great Reset πŸ“ˆ

Data gone? Yes, I pulled the plug. I shut down my paid data feeds and deleted the entire dataset to become fully independent.

No worries! Penke(Bot) will find new copyright-free data.

Curious how? Read it here… πŸ₯Έ Penke

B.f.


Can this company survive a downturn?

How efficiently does it turn assets into profit?

Is the business becoming more valuable over time?

1.1. Financial Health of B.f. (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

πŸ€– Analyze $BFG using your own AI

Download Penke’s AI-structured dataset for B.f..
Ask your own questions, run scenarios, and test assumptions in the AI you already use.

Your edge in this era:
πŸ₯Έ Penke’s data + πŸ€– AI + 🧠 YOUR judgment.

πŸ”’ Become a Member to Unlock

You can use the AI prompts per pain point I prepared to guide your analysis.

Want to see how it works first? Start with a real example:

πŸ“₯ Download example dataset ($NVDA)

* I continuously improve the AI structure.
If something feels unclear or incomplete, email me or message me on Discord.
β€” I’ll fix it. πŸ₯Έ Penke

Key Takeaways

What matters most right now.

βœ… Revenue growth

Revenue grew 24.9% last quarter to $1.3B. Compared to the 5-year average revenue level of $0.6B, the business continues to expand in scale.

⚠️ Profitability

Net profit margin fell to 0.3% this quarter, below its 5-year average of 1.1%. This suggests short-term pressure, but the long-term profitability profile remains the key reference.

βž– Cash generation

Free cash flow of $0.0B equals a -2.6% margin, broadly in line with its 5-year average of 6.5%, indicating stable cash generation.

βž– Financial resilience

The company has a current ratio of 1.31, compared to a 5-year average of 1.08. This shows how well it can cover short-term obligations if conditions worsen.

βž– Debt levels

Debt relative to equity is 0, compared to a 5-year average of 0. This shows whether leverage is increasing or staying disciplined.

βž– Capital efficiency

Return on equity is 0.6%, compared to a 5-year average of 0.6%. This shows how effectively management turns shareholder capital into profit.

Why this matters

The facts behind the takeaways.

βž– How much profit the business keeps

The company keeps 2.3% profit from its sales. Over the past 5 years, this was about 1.6%.

⚠️ How much cash the business generates

About -2.6% of sales turns into real cash. Historically, this was closer to 6.5%.

βž– Ability to pay short-term bills

The company’s short-term financial buffer is 1.31, compared to 1.08 historically.

βž– Debt pressure

Debt levels are 0 today, compared to 0 over the last 5 years.

What to watch next

Focus points for the next quarters.

βž– Next earnings

Watch whether revenue growth translates into sustained margin improvement next quarter.

3rd party ad coffee SUPPORTERis ad-free.

Balance Sheet

Showing financial position from 2020-01-01 to 2024-01-01.

 2024-01-012023-01-012022-01-012021-01-012020-01-01
Assets
   TotalπŸ”’ Member1,834,0531,213,967588,4720
   Current
      TotalπŸ”’ Member863,293125,051122,353107,453
      CashπŸ”’ Member173,731125,05136,804107,453
      Cash EquivalentsπŸ”’ Member0000
      Short Term InvestmentsπŸ”’ Member0000
      Accounts ReceivableπŸ”’ Member0000
      Inventory
         TotalπŸ”’ Member293,355168,08632,0250
         Inventory Finished GoodsπŸ”’ Member0000
         Inventory Raw MaterialsπŸ”’ Member0000
         Inventory PartsπŸ”’ Member0000
         Inventory WIPπŸ”’ Member0000
      Prepaid ExpensesπŸ”’ Member0000
   Noncurrent
      Property Plant And EquipmentπŸ”’ Member550,243380,798251,8150
      Intangible AssetsπŸ”’ Member163,77890,86623,4670
      GoodwillπŸ”’ Member64,57652,29134,6080
      Right Of Use AssetsπŸ”’ Member0000
      Long Term InvestmentsπŸ”’ Member0000
      Deferred Tax AssetsπŸ”’ Member0000
      Other AssetsπŸ”’ Member0000
      TotalπŸ”’ Member778,597523,955309,8900
Liabilities
   TotalπŸ”’ Member0000
   Current
      TotalπŸ”’ Member844,457444,40371,1330
      Accounts PayableπŸ”’ Member0000
      Accrued LiabilitiesπŸ”’ Member0000
      Short Term DebtπŸ”’ Member185,15074,61627,5800
      Deferred RevenueπŸ”’ Member0000
      Lease LiabilitiesπŸ”’ Member0000
      Other Current LiabilitiesπŸ”’ Member0000
   Noncurrent
      Long Term DebtπŸ”’ Member100,73752,42136,4650
      Lease LiabilitiesπŸ”’ Member0000
      Operating Lease LiabilitiesπŸ”’ Member0000
      Deferred RevenueπŸ”’ Member0000
      Deferred Tax LiabilitiesπŸ”’ Member0000
      TotalπŸ”’ Member290,926165,76680,2410
Equity
   TotalπŸ”’ Member492,057603,798423,556410,194
   Common StockπŸ”’ Member187,060187,060174,6560
   Preferred StockπŸ”’ Member0000
   Additional Paid In CapitalπŸ”’ Member0000
   Retained EarningsπŸ”’ Member0000
   Accumulated Other Comprehensive IncomeπŸ”’ Member2,393904-740
   Treasury StockπŸ”’ Member0000
   Minority InterestπŸ”’ Member206,613131,22413,5420
   Temporary EquityπŸ”’ Member0000

Income Statement

Performance overview from 2020-01-01 to 2024-01-01.

 2024-01-012023-01-012022-01-012021-01-012020-01-01
Revenue
   TotalπŸ”’ Member1,061,878283,45880,4200
   Segments
      Segment1πŸ”’ Member0000
      Segment2πŸ”’ Member0000
      Segment3πŸ”’ Member0000
Cost Of Revenue
   TotalπŸ”’ Member903,634194,03353,9810
Gross ProfitπŸ”’ Member1,120,393268,54097,3780
Operating Expenses
   TotalπŸ”’ Member0000
   Research And DevelopmentπŸ”’ Member0000
   Selling General And AdministrativeπŸ”’ Member0000
   Stock Based CompensationπŸ”’ Member0000
   Allocated Stock Based CompensationπŸ”’ Member0000
   Impairment ChargesπŸ”’ Member0000
   Restructuring ChargesπŸ”’ Member0000
   Other Operating ExpensesπŸ”’ Member0000
Operating IncomeπŸ”’ Member20,2522,5451,1800
Non Operating
   Interest IncomeπŸ”’ Member2,529176330
   Interest ExpenseπŸ”’ Member9,1732,3922,1300
   Gain On Asset SalesπŸ”’ Member0000
   Other Non Operating IncomeπŸ”’ Member0000
Income Before TaxπŸ”’ Member13,608328-9170
Income TaxπŸ”’ Member4,272-297-3,3390
Net IncomeπŸ”’ Member9,3366252,4210

Cash Flow Statement

Operational cash dynamics from 2020-01-01 to 2024-01-01.

 2024-01-012023-01-012022-01-012021-01-012020-01-01
Operating Activities
   Net IncomeπŸ”’ Member9,3366252,4210
   Adjustments
      Depreciation And AmortizationπŸ”’ Member0000
      Stock Based CompensationπŸ”’ Member0000
      ImpairmentsπŸ”’ Member0000
      Deferred TaxesπŸ”’ Member0000
      Gain On Asset SalesπŸ”’ Member0000
      Change In Working CapitalπŸ”’ Member0000
   Cash From OperationsπŸ”’ Member91,84554,6886140
Investing Activities
   Cash From InvestingπŸ”’ Member-52,067-6,976-105,3700
   Capital ExpendituresπŸ”’ Member0000
   AcquisitionsπŸ”’ Member0000
   Purchase Of InvestmentsπŸ”’ Member0000
   Sale Of InvestmentsπŸ”’ Member0000
Financing Activities
   Cash From FinancingπŸ”’ Member8,90240,53434,1070
   Debt IssuedπŸ”’ Member0000
   Debt RepaidπŸ”’ Member0000
   Convertible Debt RepaidπŸ”’ Member0000
   Debt Issuance CostsπŸ”’ Member0000
   Dividends PaidπŸ”’ Member8,5662,6195240
   Share RepurchasesπŸ”’ Member0000
   Share IssuanceπŸ”’ Member0000
   Lease Principal PaymentsπŸ”’ Member0000
   Minority Interest DistributionsπŸ”’ Member0000
Other
   Taxes PaidπŸ”’ Member4,1722,1711,6440
   Interest PaidπŸ”’ Member7,6742,21700
   Effect Of Exchange Rate On CashπŸ”’ Member0000
Summary
   Net Change In CashπŸ”’ Member-173,731-125,051-36,804-107,453
   Beginning CashπŸ”’ Member173,731125,05136,804107,453
   Ending Cash--0--
3rd party ad coffee SUPPORTERis ad-free.