Beyond Meat (BYND) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	0	0	0	1.93	7.84	4.12	1.09	0.807		0.7791	3.16	-16.00
Выручка, млрд $	0.016	0.033	0.0879	0.2979	0.4068	0.4647	0.4189	0.3434	0.3265	0.3265	0.3921	-4.30
Чистая прибыль, млрд $	-0.025	-0.03	-0.0299	-0.0124	-0.0528	-0.1791	-0.3472	-0.3381	-0.1603	-0.1603	-0.2155	24.87
EV, млрд $	-0.034	-0.023	-0.0234	2.95	7.72	4.61	1.64	1.6	1.34	1.34	3.38	-29.55
EBIT, млрд $	-0.0248	-0.0259	-0.0288	0.008	-0.0429	-0.1591	-0.3432	-0.3303	-0.1561	-0.1561	-0.2063	29.48
EBITDA, млрд $	-0.0227	-0.0262	-0.0238	0.0161	-0.0304	-0.138	-0.3054	-0.2822	-0.133	-0.133	-0.1778	34.34
OIBDA, млрд $					-0.0246	-0.1304	-0.301	-0.2859	-0.1289	-0.1289	-0.1742	39.27
Баланс стоимость, млрд $	-0.0694	-0.0998	0.0789	0.3841	0.3671	0.1325	-0.2035	-0.5134	-0.6012	-0.6012	-0.1637	-210.37
FCF, млрд $	-0.028	-0.033	-0.061	-0.0729	-0.1	-0.4373	-0.3935	-0.1184	-0.1098	-0.1098	-0.2318	1.89
Операционный денежный поток, млрд $	-0.0253	-0.0377	-0.0377	-0.047	-0.04	-0.3014	-0.3202	-0.1078	-0.0988	-0.0988	-0.1736	19.82
Операционная прибыль, млрд $	-0.025	-0.025	-0.028	0.008	-0.0429	-0.1591	-0.3428	-0.3419	-0.1561	-0.1561	-0.2086	29.48
Операционные расходы, млрд $	0.0185	0.0229	0.044	0.0954	0.1652	0.2764	0.3018	0.2592	0.1978	0.1978	0.2401	3.67
CAPEX, млрд $	0.005	0.008	0.0233	0.0259	0.06	0.136	0.0733	0.0106	0.011	0.011	0.0582	-28.77

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	3.13	1.63	0.903	0.785	1.04	0.834	0.62	0	0	0.435				0.7428	-11.14
Выручка, млрд $				0.0799	0.0922	0.1021	0.0753	0.0737	0.0756	0.0932	0.081	0.0767	0.0687	0.0790	-1.90
Чистая прибыль, млрд $				-0.0588	-0.0581	-0.0535	-0.0705	-0.1551	-0.0544	-0.0345	-0.0266	-0.0449	-0.0529	-0.0427	-0.56
EV, млрд $				1.64	1.93	1.8	1.6	1.6	1.59	1.5	1.54	1.34	1.37	1.47	-2.93
EBIT, млрд $				-0.0657	-0.0581	-0.0541	-0.0694	-0.1541	-0.0534	-0.0335	-0.0255	-0.0438	-0.0519	-0.0416	-0.57
EBITDA, млрд $				-0.055	-0.0492	-0.0463	-0.0636	-0.1237	-0.0464	-0.0282	-0.0202	-0.0382	-0.0445	-0.0355	-0.83
OIBDA, млрд $								-0.1294	-0.0455	-0.0277	-0.0246	-0.0311	-0.0477	-0.0353	0.95
Баланс стоимость, млрд $				-0.2035	-0.2531	-0.2991	-0.3629	-0.5134	-0.5614	-0.59	-0.6119	-0.6012	-0.5736	-0.5876	0.43
FCF, млрд $				-0.0632	-0.0475	-0.048	0.0076	-0.0305	-0.033	-0.0173	-0.0241	-0.0354	-0.0306	-0.0281	-1.50
Операционный денежный поток, млрд $				-0.0499	-0.0422	-0.0462	0.0091	-0.0285	-0.0318	-0.016	-0.022	-0.029	-0.0261	-0.0250	-3.87
Операционная прибыль, млрд $				-0.0657	-0.0581	-0.0538	-0.0696	-0.1608	-0.0535	-0.0339	-0.0309	-0.0378	-0.0562	-0.0425	0.99
Операционные расходы, млрд $				0.0599	0.0643	0.0562	0.0624	0.0769	0.0571	0.0476	0.0452	0.0478	0.0551	0.0506	-0.71
CAPEX, млрд $				0.0133	0.0053	0.0018	0.0014	0.002	0.0012	0.0013	0.002	0.0065	0.0045	0.0031	30.26

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $	0.017	0.039	0.0543	0.276	0.1591	0.7333	0.3099	0.1905	0.1319	0.1319	0.3049	-3.68
Long term investments $						0.008	0.0023	0.0017			0.0040	-40.33
Total Receivables $	0.000879	0.0036	0.0126	0.0401	0.036	0.0438	0.0342	0.0317	0.0269	0.0269	0.0345	-5.66
Total Current Assets $	0.0245	0.052	0.1028	0.4036	0.3322	1.05	0.6065	0.3728	0.2865	0.2865	0.5296	-2.92
Чистые активы, млрд $	-0.0666	-0.0959	0.1028	0.4036	0.3322	1.05	0.3446	0.5471		0.6065	0.5355	6.27
Активы, млрд $	0.0349	0.0665	0.1337	0.4519	0.468	1.38	1.06	0.7745	0.6781	0.6781	0.8721	7.70
Short Term Debt $	0.000683	0.0031	0.0000	0.0111	0.0282	0.0046	0.0038	0.0037	0.0041	0.0041	0.0089	-32.00
Long Term Debt $		0.0019	0.0304	0.0196		1.13	1.13	1.14	1.14	1.14	0.9119	125.39
Задолженность, млрд $	0.1015	0.1624	0.0548	0.0678	0.1009	1.25	1.27	1.29	1.28	1.28	1.04	66.21
Чистый долг, млрд $	-0.0163	-0.034	-0.0234	-0.2448	-0.119	0.4241	0.8838	1.03	1.09	1.09	0.6618	-255.73
Долг, млрд $	0.000683	0.003	0.0308	0.0312	0.0401	1.16	1.19	1.22	1.22	1.22	0.9660	97.99
Расходы на обслуживание долга $	0.00038	0.001	0.0011	0.0031	0.0026	0.0036	0.004	0.004	0.0041	0.0041	0.0037	9.54
Чист. проц. доходы, млрд $		-0.001	-0.0011	-0.0031	-0.0026	-0.0036	-0.004	-0.004			-0.0035	5.23
Амортизация, млрд $	0.0021	0.0032	0.0049	0.0081	0.0125	0.0212	0.0377	0.0481	0.0231	0.0231	0.0285	13.07
Себестоимость, млрд $	0.0348	0.0704	0.0704	0.1981	0.2845	0.3474	0.4427	0.426	0.2848	0.2848	0.3571	0.02
Товарно материальные запасы $	0.0062	0.0081	0.0303	0.0816	0.1217	0.2419	0.2357	0.1303	0.1134	0.1134	0.1686	-1.40

	2018Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $							0.3099	0.2586	0.2108	0.2175	0.1905	0.1609	0.1454	0.1217	0.1319	0.1021	0.1324	-8.70
Short Term Investments $	0.0781																0.0781	0.00
Long term investments $			0.008	0.0074	0.0059	0.0072	0.0023	0.0023	0.0018	0.0017	0.0017						0.0020	-5.87
Total Receivables $							0.0342	0.0424	0.0508	0.0358	0.0317	0.0356	0.0345	0.0347	0.0269	0.0333	0.0330	-1.33
Total Current Assets $							0.6065	0.5471	0.4974	0.4716	0.3728	0.3365	0.3173	0.2974	0.2865	0.2573	0.2990	-5.23
Чистые активы, млрд $				0.9173	0.8195	0.696	0.3446	-0.2531	0.3866	0.378	-0.5134	-0.5614	-0.59				-0.1800	-208.82
Активы, млрд $							1.06	0.9866	0.9686	0.9292	0.7745	0.735	0.7112	0.6929	0.6781	0.6438	0.6922	-2.61
Short Term Debt $							0.0038	0.003	0.0031	0.0031	0.0039	0.0047	0.0051	0.0041	0.0041	0.0039	0.0044	-3.66
Long Term Debt $							1.13	1.13	1.14	1.14	1.14	1.14	1.14	1.14	1.14	1.14	1.14	0.00
Задолженность, млрд $							1.27	1.24	1.27	1.29	1.29	1.3	1.3	1.3	1.28	1.22	1.28	-1.26
Чистый долг, млрд $							0.8838	0.9242	1.01	0.9988	1.03	1.06	1.08	1.1	1.09	1.12	1.09	1.11
Долг, млрд $							1.19	1.18	1.14	1.22	1.22	1.22	1.22	1.22	1.22	1.22	1.22	0.00
Расходы на обслуживание долга $							0.000793	0.000989	0.000989	0.000989	0.000988	0.001	0.001	0.001	0.001	0.001	0.0010	0.00
Чист. проц. доходы, млрд $		-0.001	-0.000992	-0.001	-0.0011	-0.001	-0.000793	-0.000989	-0.000989	-0.000989	-0.000988						-0.0009	4.50
Амортизация, млрд $							0.0107	0.009	0.0077	0.0058	0.0304	0.007	0.0052	0.0053	0.0057	0.0074	0.0061	1.12
Себестоимость, млрд $							0.0829	0.0861	0.0999	0.0826	0.1575	0.0719	0.0795	0.0667	0.0667	0.0698	0.0709	-0.59
Товарно материальные запасы $							0.2357	0.2224	0.2071	0.1946	0.1303	0.1225	0.1195	0.1252	0.1134	0.1001	0.1161	-3.96

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.54	-0.66	-0.6446	-0.2943	-0.8469	-2.84	-5.46	-5.26	-2.43		-2.43	-3.3674	23.47
Цена акции ао				46	75.6	125	17.14	8.9	3.76	3.64	3.64	31.69	-50.70
Число акций ао, млн	46	46	46	42	62	63	63.62	64.3	66		66	63.78	1.26
FCF/акцию	-0.6185	-0.7213	-1.32	-1.72	-1.61	-6.92	-6.19	-1.84	-1.66		-1.66	-3.6440	0.61

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	5 quarters average	CAGR 5
EPS						-0.9218	-0.9079	-0.8328	-1.09	-2.4	-0.8402	-0.5313	-0.4096	-0.6797	-0.6945			-0.6311	-3.74
Цена акции ао				31.95	27.58	13.93	16.47	12.7	13.04	7.86					3.34	3.32	3.64	6.24	-22.52
Число акций ао, млн	63.28	63.36	63.47	63.57	63.69	63.75	64	64.25	64.4	64.56								64.19	0.25
FCF/акцию						-0.992	-0.7418	-0.7471	0.1184	-0.4731	-0.5101	-0.2671	-0.3709	-0.5367	-0.402			-0.4174	-4.65

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	37.78	37.4	352.16	-5.37	-14.04	-71.71	977.27	94.33	28.76		28.76	29.44	202.92	-215.42
ROA, %	-71.99	-59.93	-29.85	-4.25	-11.47	-19.39	-28.44	-36.82	-22.07		-22.07	11.23	-23.6380	13.99
ROIC, %			49.22	-3.89	-12.37	-21.15	-37.13				-19.42	14.35	-5.0640	-194.52
ROS, %		-93.26	-33.99	-3.14	-12.32	-38.39	-82.87	-98.48	-49.1	-49.1	-49.1	12.01	-63.5880	5.04
ROCE, %		26.97	-26.21	1.98	-11.32	-12.38	-34.79	-47.18	-25.32	25.97	25.97	36.71	-18.7400	-215.97
Ebit margin, %				2.69	-11.31	-35.09	-81.92	-96.19	-47.83	-47.83	-47.83	14.89	-61.7720	6.39
Рентаб EBITDA, %		-80.4	-27.11	5.41	-7.47	-29.69	-72.91	-82.18	-40.75	-40.75	-40.75	23.30	-53.2560	6.54
Чистая рентаб, %	-153	-76.9	-33.99	-4.18	-12.97	-38.55	-82.87	-98.48	-49.1		-49.1	12.00	-56.3940	30.51
Operation Margin, %		-87.67	-31.83	1.47	-10.55	-37.64	-81.82	-99.57	-47.82	-47.82	-47.82	15.15	-62.9340	4.90
Чистая процентная маржа, %	-155.41	-93.26	-33.99	-4.18	-12.97	-39.19					-54.79	11.38	-36.7180	-15.92
Доходность FCF, %				-0.9561	-1.27	-5.68	-19.29	-14.67					-8.3732	72.66

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %				26.16	46.52	17.89	27.97	48.71	13.74	7.33	4.94	7.73	8.93			29.44	8.53	-8.26
ROA, %				-5.33	-5.67	-5.52	-7.43	-18.21	-7.2	-4.77	-3.79	-6.54	-8.01			11.23	-6.0620	2.16
ROIC, %			-10.92	-6.29	-6.54	-6.36	-8.26	-21.99								14.35	-9.8880	28.44
ROS, %						-52.38	-93.6	-210.52	-71.9	-37	-32.81	-58.52	-76.99	-49.1	-49.1	12.01	-53.3040	8.40
ROCE, %						18.07	-7.55	-18.18	-6.84	-4.72	-3.94	-6.99	-8.58	25.97	25.97	36.71	6.49	-245.81
Ebit margin, %							-92.12	-209.13	-70.57	-35.9	-31.48	-57.17	-75.48	-47.83	-47.83	14.89	-51.9580	8.73
Рентаб EBITDA, %						-45.36	-84.45	-167.89	-61.35	-30.31	-24.96	-49.79	-64.69	-40.75	-40.75	23.30	-44.1880	10.30
Чистая рентаб, %				-73.52	-63	-52.38	-93.6	-210.52	-71.9	-37	-32.81	-58.52	-76.99			12.00	-55.4440	1.38
Operation Margin, %						-52.62	-92.44	-218.25	-70.73	-36.41	-38.16	-49.32	-81.77	-47.82	-47.82	15.15	-52.9780	4.62
Доходность FCF, %	-18.2	-33.3	-52.3	-50.1	-24.5	-25.3	-25.6	-0.04	-19.4	-16.8							-17.4280	-7.86

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-383.51	600.19	600.19	600.19	-2.39			600.19	30.51	282.93	-63.78
P/BV			8.32	21.36	31.62	-3.7	-1.11	-0.4128		-0.4128	9.57	9.55	-145.42
P/S			10.73	19.28	9.01	1.8	1.67	0.7602		0.7602	3.94	6.50	-47.62
P/FCF			-65.45	-78.92	-9.44	-5.18	-1.98	-6.58	-7.09	-7.09	27.03	-6.0540	-5.56
E/P			-0.0016	-0.0067	-0.0233	-0.1702	-0.419	-0.434	-0.2057	-0.2057	0.16	-0.2504	54.59
EV/EBIT			368.48	-167.84	-28.29	-4.77	-4.84	-8.57	-8.57	-8.57	25.53	-11.0080	-21.25
EV/EBITDA	1.3	0.9832	183.13	-254.27	-33.44	-5.36	-5.67	-10.06		-10.06	18.19	-61.7600	-47.58
EV/S			24.78	18.99	17.43	3.91	4.66	4.1	4.1	4.1	4.08	6.84	-25.13
EV/FCF			-101.23	-77.25	-18.52	-4.16	-13.51	-12.19	-12.19	-12.19	36.67	-12.1140	-8.02
Debt/EBITDA	-0.1931	-1.28	1.94	-0.68	-7.38	-3.91	-4.31	-9.19	-9.19	-9.19	1.39	-6.7960	4.48
Netdebt/Ebitda	1.49	1.05	56.69	3.33	-2.55	-2.89	-3.64	-8.2	-8.2	-8.2	0.58	-5.0960	26.31
Debt/Ratio	0.0761	0.2275	0.15	0.22	0.9	1.12	1.57	1.8	1.8	1.8	0.22	1.44	14.87
Debt/Equity	-0.0527	0.3855	0.18	0.27	9.41	-5.86	-2.37	-2.03	-2.13	-2.13	1.78	-0.5960	-174.29
Debt/Net Income	-0.1665	-1.02	-2.46	-0.7603	-6.33	-3.44	-3.6	-7.62	-7.62	-7.62	2.33	-5.7220	3.78
PEG									1425.38	1425.38	56.53	1425.38	0.00
Бета				0	1.49	2.07	-0.7848	-3.89	2.96	2.96	0.05	0.3690	14.72
Индекс Альтмана			43.3	47.47	3.54	-0.2251	1.16	1.46	1.7	1.7	3.73	1.53	-13.64

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E		-12.3	-4.9	-2.38	-2.16	-3.23	-2.99	-2.57	0	0	-1.38						30.51	-2.4660	-8.57
P/BV					-3.71	-3.96	-2.67	-1.66	-1.12	-0.9473	-0.7161	-0.7199	-0.4128	-0.4437			9.57	-0.6480	-14.07
P/S					1.8	2.49	2.22	1.72	1.67	1.62	1.32	1.36	0.7499	0.7035			3.94	1.15	-15.37
P/FCF		-18.68	-22.35	-33.37	-14.04	-22.2	-17	110.12	-16.61						-7.09	-7.09	27.03	12.47	-16.05
E/P		-0.0286	-0.0471	-0.0619	-0.0662	-0.0551	-0.0656	-0.0839	-0.3058						-0.2057	-0.2057	0.16	-0.1733	25.68
EV/EBIT								-23.09	-10.39	-29.87	-44.84	-60.43	-30.54	-26.48	-8.57	-8.57	25.53	-26.9180	-32.34
EV/EBITDA					-5.28	-7.11	-38.91	-7.94	-5.75	-5.73	-5.73	-7.05	-10.06	-10.48			18.19	-7.8100	12.83
EV/S							17.65	21.27	21.73	21.08	16.1	19.03	17.46	19.99	4.1	4.1	4.08	12.94	-26.44
EV/FCF							-37.56	210.1	-52.43	-48.28	-86.54	-64.04	-37.78	-44.85	-12.19	-12.19	36.67	-34.2100	-28.24
Debt/EBITDA							-24.58	-19.13	-9.84	-26.35	-43.3	-60.45	-32.02	-27.47	-9.19	-9.19	1.39	-27.6640	-31.39
Netdebt/Ebitda							-21.7	-15.7	-8.3	-22.89	-38.15	-54.43	-28.56	-25.17	-8.2	-8.2	0.58	-24.9120	-31.52
Debt/Ratio							1.18	1.31	1.57	1.66	1.72	1.76	1.8	1.9	1.8	1.8	0.22	1.81	0.45
Debt/Equity							-3.81	-3.35	-2.37	-2.18	-2.07	-2	-2.03	-2.13	-2.13	-2.13	1.78	-2.0840	1.27
Debt/Net Income							-21.28	-17.25	-7.85	-22.49	-35.47	-46	-27.24	-23.08	-7.62	-7.62	2.33	-22.3120	-30.20
PEG															1425.38	1425.38	56.53	1425.38	0.00
Бета														2.79	1.24	2.96	0.05	2.33	1.99
Индекс Альтмана	4.88	3.25	2.01	1.83	1.06		1.11	1.06						1.39	1.7	1.7	3.73	1.39	8.90

Dividends

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0837	0.0837	0.0067	0.0051	0.000486	0.000486				0.0193	-64.29
Дивиденд								0
Див доход, ао, %			0	0	0	0	0	0	1.48
Дивиденды / прибыль, %		-280.11	-54.1	0	0	0		0	44.85	-167.1050	-56.05
Dividend Coverage Ratio				-10.44	-368.58				2.51	-189.5100	494.18

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд			0	5.1E-5	0.000252	6.9E-5	3.5E-5	0.000356				0.0002	47.49
Дивиденды / прибыль, %	0	0	0	0	0	-0.129	-0.0497	-0.2295	0	0	44.85	-0.1361	21.17

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
НИОКР, млрд	0.0057	0.0096	0.0096	0.0207	0.0315	0.0669	0.0623	0.0395		0.0592	13.80
Всего задолженность			0.024	0.0477	0.089						54.78
CAPEX/Выручка, %					14.75	29.26	17.5	3.08	3.37	3.37	-25.57
Персонал, чел						700	1 108	787	686		-0.50

	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	CAGR 5
НИОКР, млрд	0.0197	0.0162	0.0134	0.013	0.0124	0.0088	0.0091	0	0.0099	0.005				-16.61
CAPEX/Выручка, %								2.71	1.58	1.42	2.49	8.45	6.53	32.82

	CAGR 5

Investing Port

Beyond Meat

Reporting Beyond Meat

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other