Barfresh Food Group, Inc. (BRFH) Cash Flow Statement
Where BRFH’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- −$1.7M
- Capital expenditures
- $123,000 0.9% of revenue
- Free cash flow
- −$1.8M −12.6% margin
- Returned to shareholders
- $161,000
- Change in cash
- $90,000 cash at year-end $325,000
Drawn to scale: where the cash came from and how it was used. Hover for values.
BRFH operating cash flow, capex and free cash flow
BRFH cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$8.0M2016 | −$1.7M2025 | — | |
| Capital expenditures | $1.1M2016 | $123,0002025 | −21.7%/yr | |
| Free cash flow | −$9.1M2016 | −$1.8M2025 | — | |
| Free cash flow margin | −627.3%2016 | −12.6%2025 | +614.7 pts | |
| Stock-based compensation | $1.1M2016 | $536,0002025 | −8.0%/yr | |
| Share buybacks (net) | $02016 | $161,0002025 | — | |
| Capex / revenue | 76.7%2016 | 0.9%2025 | −75.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
BRFH cash flow by activity
BRFH net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
BRFH cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$2.7M | −$2.8M | −$2.8M | −$6.1M | −$1.3M | −$4.2M | −$5.6M | −$7.3M | −$8.9M | −$10.2M |
| Depreciation & amortization | $255,000 | $283,000 | $403,000 | $444,000 | $639,000 | $612,136 | $753,481 | $568,418 | $330,883 | $208,614 |
| Stock-based compensation | $536,000 | $784,000 | $555,000 | $559,000 | $280,000 | $406,641 | $225,026 | $598,768 | $1.6M | $1.1M |
| Change in working capital | $1.2M | −$477,000 | −$1.1M | $1.7M | −$613,407 | $124,456 | $692,042 | $859,642 | −$416,560 | $484,717 |
| Other non-cash items | −$936,000 | $6,000 | $18,000 | $746,000 | −$902,079 | −$259,727 | $569,427 | $1.2M | $112,250 | $339,458 |
| Cash from operating activities | −$1.7M | −$2.2M | −$3.0M | −$2.6M | −$1.9M | −$3.3M | −$3.4M | −$4.1M | −$7.3M | −$8.0M |
| Investing activities | ||||||||||
| Capital expenditures | −$123,000 | −$53,000 | $0 | −$13,000 | −$150,545 | −$59,662 | −$471,540 | −$1.1M | −$564,375 | −$1.1M |
| Investments (net) | — | −$53,000 | $0 | −$13,000 | −$150,545 | −$74,188 | −$471,540 | −$1.1M | −$564,375 | −$1.1M |
| Acquisitions & other investing | −$1.2M | $53,000 | — | $13,000 | $150,545 | $74,188 | $471,540 | $1.1M | $564,375 | $1.1M |
| Cash from investing activities | −$1.3M | −$53,000 | — | −$13,000 | −$150,545 | −$59,662 | −$471,540 | −$1.1M | −$564,375 | −$1.1M |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | −$161,000 | −$20,000 | — | — | — | — | — | — | $35,400 | $17.2M |
| Net borrowing (repayment) | $289,000 | $646,000 | $1.8M | $0 | −$271,869 | $354,073 | −$25,686 | $4.1M | −$12,807 | −$147,222 |
| Shares issued | $3.0M | $0 | $0 | $5,000 | $6.0M | $3.8M | $2.4M | $0 | $0 | $0 |
| Other financing | $0 | $0 | $0 | $0 | $0 | $44,684 | $1.5M | $880,000 | $0 | −$750,020 |
| Cash from financing activities | $3.1M | $626,000 | $1.8M | $5,000 | $5.7M | $4.2M | $3.9M | $4.9M | $22,593 | $16.3M |
| Summary | ||||||||||
| Net change in cash | $90,000 | −$1.7M | −$1.1M | −$2.7M | $3.7M | $867,895 | $49,805 | −$263,347 | −$7.9M | $7.2M |
| Cash at end of period | $325,000 | $235,000 | $1.9M | $3.0M | $5.7M | $2.0M | $1.1M | $1.0M | $1.3M | $9.2M |
| Free cash flow | −$1.8M | −$2.3M | −$3.0M | −$2.7M | −$2.0M | −$3.3M | −$3.8M | −$5.2M | −$7.9M | −$9.1M |
| Free cash flow margin | −12.6% | −21.3% | −36.4% | −29.0% | −30.0% | −129.6% | −88.8% | −123.9% | −395.5% | −627.3% |
| Capex / revenue | 0.9% | 0.5% | 0.0% | 0.1% | 2.2% | 2.3% | 10.9% | 26.5% | 28.3% | 76.7% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$1.9M | −$661,000 | −$763,000 | −$290,000 | −$880,000 | −$761,000 | −$852,000 | −$513,000 | −$1.0M | −$449,000 | −$701,000 | −$476,000 |
| Depreciation & amortization | $75,000 | $72,000 | $70,000 | $36,000 | $75,000 | $74,000 | $66,000 | $73,000 | $70,000 | $74,000 | $95,000 | $120,000 |
| Stock-based compensation | $154,000 | $101,000 | $75,000 | $164,000 | $139,000 | $158,000 | $27,000 | $240,000 | $151,000 | $366,000 | $48,000 | $378,000 |
| Change in working capital | $878,000 | −$1.9M | $2.0M | −$485,000 | −$410,000 | $19,000 | $85,000 | $188,000 | $10,000 | −$760,000 | −$393,000 | $109,000 |
| Other non-cash items | $85,000 | $33,000 | −$924,000 | −$23,000 | $7,000 | $4,000 | −$11,000 | $17,000 | $0 | $0 | $1,000 | −$72,000 |
| Cash from operating activities | −$669,000 | −$2.4M | $507,000 | −$598,000 | −$1.1M | −$506,000 | −$685,000 | $5,000 | −$780,000 | −$769,000 | −$950,000 | $59,000 |
| Investing activities | ||||||||||||
| Capital expenditures | −$317,000 | −$646,000 | −$81,000 | −$52,000 | −$66,000 | −$28,000 | −$8,000 | −$57,000 | −$4,000 | $0 | $0 | $0 |
| Investments (net) | — | — | — | $52,000 | −$66,000 | −$28,000 | $8,000 | −$57,000 | −$4,000 | $0 | $0 | $0 |
| Acquisitions & other investing | $0 | $0 | — | $52,000 | $66,000 | $28,000 | $8,000 | $57,000 | $4,000 | — | — | — |
| Cash from investing activities | −$317,000 | −$646,000 | — | $52,000 | −$66,000 | −$28,000 | $8,000 | −$57,000 | −$4,000 | — | — | — |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$55,000 | $1,000 | — | — | −$1,000 | — | $40,000 | — | −$20,000 | −$20,000 | — | — |
| Net borrowing (repayment) | −$368,000 | $4.6M | −$850,000 | $1.8M | $0 | −$620,000 | $498,000 | $83,000 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $3.0M | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$91,000 | −$71,000 | $81,000 | −$34,000 | −$24,000 | −$183,000 | −$27,000 | −$45.0M | $45.0M | $65,000 | $1.8M | $18,000 |
| Cash from financing activities | −$514,000 | $4.5M | −$769,000 | $1.7M | −$25,000 | $2.2M | $511,000 | −$44.9M | $45.0M | $45,000 | $1.8M | $18,000 |
| Summary | ||||||||||||
| Net change in cash | −$1.5M | $1.5M | −$1.6M | $1.2M | −$1.2M | $1.6M | −$166,000 | $18,000 | −$784,000 | −$724,000 | $880,000 | $59,000 |
| Cash at end of period | $324,000 | $1.8M | $325,000 | $1.9M | $712,000 | $1.9M | $235,000 | $401,000 | $383,000 | $1.2M | $1.9M | $1.0M |
| Free cash flow | −$986,000 | −$3.0M | $426,000 | −$546,000 | −$1.1M | −$534,000 | −$677,000 | −$52,000 | −$784,000 | −$769,000 | −$950,000 | $59,000 |
| Free cash flow margin | −20.9% | −53.8% | 7.9% | −12.9% | −69.8% | −18.2% | −24.3% | −1.4% | −53.6% | −27.2% | −49.4% | 2.3% |
| Capex / revenue | 6.7% | 11.5% | 1.5% | 1.2% | 4.1% | 1.0% | 0.3% | 1.6% | 0.3% | 0.0% | 0.0% | 0.0% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
BRFH cash generation
In fiscal 2025 (ended December 31, 2025), Barfresh Food generated -$1.7 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$1.8 million, −12.6% of revenue. It returned $0.2 million to shareholders through dividends ($0) and net share buybacks ($0.2 million). Cash and equivalents rose by $0.1 million over the year.
Related: BRFH income statement, BRFH balance sheet. See the BRFH stock overview for the latest quote and news.
BRFH cash flow FAQ
What is Barfresh Food's free cash flow?
Barfresh Food's free cash flow was -$1.8 million in fiscal 2025: -$1.7 million of operating cash flow minus $0.1 million of capital expenditures It was -$2.3 million a year earlier..
How much cash does Barfresh Food generate from operations?
Barfresh Food generated -$1.7 million of cash from operating activities in fiscal 2025.
How much does Barfresh Food spend on capital expenditures?
Barfresh Food spent $0.1 million on capital expenditures in fiscal 2025, 0.9% of revenue, compared with $0.1 million the year before.
How much stock does Barfresh Food buy back?
Barfresh Food spent $0.2 million on net share repurchases in fiscal 2025.