NASDAQ: FRPT - Freshpet, Inc.

Yield per half year: +0.7889%
Dividend yield: 0.00%
Sector: Consumer Staples

Reporting Freshpet, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд $		0.58	0.2887	0.3451	0.6633	1.13	2.3	4.06	3	3.21	3.82
Выручка, млрд $		0.116	0.133	0.156	0.1932	0.2459	0.3188	0.4255	0.5953	0.7669	0.7669
Чистая прибыль, млрд $		-0.004	-0.003	-0.004	-0.0054	-0.0014	-0.0032	-0.0277	-0.0558	-0.0336	-0.0336
EV, млрд $	0.2485	0.579	0.2918		1.1	2.23	5.52	3.96	2.25	4.24	4.24
EBIT, млрд $		-0.0032	0.0075	0.0094	-0.005	-0.000248	-0.0019	-0.0247	-0.0503	-0.0174	-0.0297
EBITDA, млрд $		0.0044	0.007	0.009	0.0091	0.0157	0.0192	0.0058	-0.0143	0.0411	0.0288
Баланс стоимость, млрд $		-0.1886	-0.1917	-0.196	0.1215	0.1313	0.3942	0.7198	1.03	0.9535	0.9535
FCF, млрд $		-0.025	-0.017	-0.003	0.0023	-0.0543	-0.1134	-0.3215	-0.2733	-0.1632	-0.1632
Операционный денежный поток, млрд $		0.0067	0.0128	0.0103	0.0186	0.0163	0.0212	0.000647	-0.0432	0.0759	0.0759
Операционная прибыль, млрд $		-0.004	-0.002	-0.003	-0.0049	-0.000248	-0.0019	-0.0247	-0.052	-0.0304	-0.0297
Операционные расходы, млрд $		0.0583	0.0626	0.0752	0.0949	0.1145	0.1349	0.1868	0.238	0.2813	0.2648
CAPEX, млрд $		0.032	0.03	0.013	0.0163	0.0706	0.1346	0.3221	0.2301	0.2391	0.2391

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд $	6.2	5.33	4.09	3.52	2.26	2.74	2.95	3.15	3.46	3.29
Выручка, млрд $				0.146	0.1513	0.1658	0.1675	0.1833	0.2006	0.2154	0.2238	0.2353	0.2534
Чистая прибыль, млрд $				-0.0199	-0.0175	-0.0022	-0.0238	-0.017	-0.0072	0.0153	0.0186	-0.0017	0.0119
EV, млрд $				2.25	2.04	2.32	3.24	3.15	3.14	4.38	5.9	6.4	7.03
EBIT, млрд $				-0.0181	-0.0159	-0.000848	-0.0215	0.0017	-0.0028	0.0283	0.0086	-0.0016	0.0148
EBITDA, млрд $				-0.0182	-0.0071	0.0093	-0.0061	0.0018	0.0136	0.0284	0.0245	0.0158	0.0337
Баланс стоимость, млрд $				1.03	1.03	1.03	0.9489	0.9378	0.9386	0.9535	0.9778	0.9958	1.02
FCF, млрд $				-0.0666	-0.0638	-0.0522	-0.0718	-0.031	-0.0199	-0.0405	-0.0411	-0.0059	0.0221
Операционный денежный поток, млрд $				-0.0276	0.0087	0.0105	-0.0137	0.0135	0.0392	0.037	0.0054	0.0424	0.0561
Операционная прибыль, млрд $				-0.0181	-0.0159	-0.000848	-0.0215	-0.0168	-0.0071	0.015	0.0086	-0.0016	0.0119
Операционные расходы, млрд $				0.0704	0.0604	0.0478	0.0723	0.076	0.0734	0.055	0.0781	0.0907	0.0903
CAPEX, млрд $				0.039	0.0726	0.0626	0.058	0.0445	0.0591	0.0775	0.0465	0.0483	0.034

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд $				0.008	0.0039	0.0022	0.0076	0.0095	0.0672	0.0728	0.1327	0.2969	0.2969
Short Term Investments $				0.0033					0.0279			0.1144
Long term investments $									0.0279	0.0259	0.0254	0.0235
Total Receivables $				0.007	0.0089	0.0127	0.0123	0.0186	0.0184	0.0348	0.0576	0.0568	0.0568
Total Current Assets $				0.0254	0.0192	0.027	0.031	0.0543	0.1091	0.1503	0.262	0.4273	0.4273
Чистые активы, млрд $				0.104	0.1078	0.1169	0.031	0.0543	0.1091	0.1503	0.8058	0.5131	0.262
Активы, млрд $				0.1131	0.1265	0.1339	0.14	0.2361	0.4344	0.7844	1.13	1.46	1.46
Short Term Debt $			0.007	0.007	0.007			0.0012	0.0013	0.0014	0.003	0.0033	0.0033
Long Term Debt $	0.0441	0.0761						0.0545				0.3931	0.3931
Задолженность, млрд $				0.0091	0.0187	0.017	0.0185	0.1049	0.0402	0.0647	0.0938	0.511	0.511
Чистый долг, млрд $				-0.001	0.0031	-0.0022	-0.0076	0.0546	-0.0589	-0.0657	-0.127	0.1282	0.1282
Долг, млрд $		0.0761	0.007	0.007	0.007			0.0641	0.0084	0.0071	0.0057	0.4251	0.3964
Interest income $				0.000455	0.000698	0.00091	0.000296	0.000991		0.0000	0.0017	0.013
Расходы на обслуживание долга $				0.000455	0.000698	0.00091	0.000296	0.000991	0.0012	0.0029	0.0052	0.0141	0.0141
Чист. проц. доходы, млрд $					-0.000698	0.00091	0.000296	0.000991	-0.0012	0.0000	0.0017	0.013	0.013
Амортизация, млрд $				0.0076	0.0000	0.0001	0.0141	0.0159	0.0211	0.0305	0.0359	0.0585	0.0585
Себестоимость, млрд $				0.0615	0.0727	0.084	0.1032	0.1317	0.1859	0.2633	0.4093	0.516	0.5319
Товарно материальные запасы $				0.0069	0.0054	0.0101	0.0093	0.0125	0.0191	0.0356	0.0583	0.0632	0.0632

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд $														0.3073	0.2403	0.1327	0.3371	0.244	0.3381	0.2969	0.2579	0.2517	0.2746
Short Term Investments $						0.02	0.01	0.0279	0.0277	0.0273				0.0198	0.0199		0.0493	0.1144					0
Long term investments $											0.0267	0.0259	0.0278	0.0271	0.0262	0.0254	0.0244	0.0235	0.0235	0.0235
Total Receivables $														0.0621	0.0482	0.0576	0.0495	0.0519	0.0544	0.0568	0.0685	0.0682	0.065
Total Current Assets $														0.4547	0.3835	0.262	0.5131	0.4871	0.4624	0.4273	0.407	0.4052	0.4213
Чистые активы, млрд $									0.7214	0.7198	0.7235	0.7198	0.143	0.4547	0.3835	0.262	0.8262	0.8652
Активы, млрд $														1.17	1.17	1.13	1.4	1.41	1.44	1.46	1.48	1.51	1.53
Short Term Debt $														0.0119	0.0744	0.0015	0.0015	0.0016	0.0035	0.0033	0.0063	0.0061	0.0067
Long Term Debt $				0.0545									0.0435	0.065			0.3916	0.392	0.3926	0.3931	0.3936	0.3941	0.3946
Задолженность, млрд $														0.1408	0.1356	0.0938	0.4511	0.4726	0.5058	0.511	0.5027	0.5105	0.5103
Чистый долг, млрд $														-0.2254	-0.1614	-0.127	0.0598	0.1527	0.0874	0.1282	0.1661	0.1719	0.1498
Долг, млрд $														0.0819	0.0789	0.0057	0.3969	0.3936	0.4255	0.4251	0.424	0.4236	0.4244
Interest income $	0.000103	0.000276	0.00031	0.000302	0.000704												0.000946	0.0041	0.0041	0.0038
Расходы на обслуживание долга $														0.0017	0.0018	0.0011	0.0032	0.0033	0.0041	0.0034	0.0031	0.0028	0.0029
Чист. проц. доходы, млрд $												-0.00065	-0.000571	-0.0017	-0.0018	-0.0011	0.000946	0.0041	0.0041	0.0038	0.0033
Амортизация, млрд $														0.0001	0.0088	0.0101	0.0154	0.000122	0.0164	0.0000	0.0159	0.0174	0.0189
Себестоимость, млрд $														0.0938	0.1068	0.1201	0.1168	0.1241	0.1343	0.1454	0.1372	0.1462	0.1511
Товарно материальные запасы $														0.0607	0.0643	0.0583	0.0663	0.0653	0.0591	0.0632	0.0719	0.0733	0.0728

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-0.11	-0.09	-0.12	-0.1518	-0.0385	-0.0802	-0.6451	-1.21	-0.6979			-0.6979
Цена акции ао			10.15	18.95	32.16	59.09	141.99	61.06	86.76	148.11	131.59	131.59
Число акций ао, млн	34	34	34	35	35	39	42	46.19	48.16			48.16
FCF/акцию	-0.7442	-0.5045	-0.0804	0.0651	-1.51	-2.85	-7.49	-5.92	-3.39			-3.39

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				-0.4354	-0.3658	-0.0449	-0.4955	-0.3522	-0.1487	0.3065	0.3717	-0.035	0.2366
Цена акции ао	143.01	124.03	94.12	77.15	47.16	59.5	61.41	65.49	71.73	68.5
Число акций ао, млн	43.37	43	43.44	45.64	47.86	46	48.05	48.13	48.19	48
FCF/акцию				-1.46	-1.33	-1.09	-1.49	-0.6432	-0.4137	-0.8114	-0.8205	-0.1219	0.4389

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			-3.58	-2.99	-3.79	-4.5	-1.09	-1.21	-4.97	-6.37	-3.39			-3.53	26.12
ROA, %			-3.29	-2.64	-3.27	-3.92	-0.7353	-0.9509	-4.54	-5.84	-2.6			-2.3	9.82
ROIC, %			-3.32	-2.43	-3.31	-4.32	-0.35	-0.77	-4.89	69.89	55.35			-4.67	14.35
ROS, %					-2.1	-2.58	-0.1	-0.6	-6.26	-9.37	-4.38	-4.38	-4.38	-4.38	11.37
ROCE, %			-3.08	6.93	8.01	-4.1	-0.1277	-0.4762	-3.4	-4.85	-1.27			-3.12	31.71
Рентаб EBITDA, %			3.77	5.63	6.02	4.7	6.38	6.03	1.37	-2.41	5.36			3.75	21.42
Ebit margin, %							6.31	-0.5995	-5.79	-8.44	-2.27
Чистая рентаб, %			-3.1	-1.7	-1.8	-2.77	-0.56	-1	-6.51	-9.37	-4.38			-4.38	11.37
Operation Margin, %					-1.76	-2.53	-0.1	-0.63	-5.8	-8.73	-3.97	-3.88	-3.88	-3.88	13.93
Чистая процентная маржа, %	-32.71	-151.31	-3.19	-2.38	-2.73	-2.77	-0.56	-1	-6.98					-7.83	11.38
Доходность FCF, %		-9.06	-4.36	-5.94	-0.7921	0.2441	-3.3	-3.05	-5.09	-8.58	-5.09

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %				-2.63	-2.1	-0.2364	-2.43	-1.81	-0.7345	1.6	1.96	-0.1766	1.22	26.12
ROA, %				-1.96	-1.5	-0.1881	-1.89	-1.2	-0.502	1.05	1.26	-0.1134	0.7831	9.82
ROIC, %							22.46		-0.4847	24.75	24.57			14.35
ROS, %				-13.61	-11.57	-1.3	-14.21	-9.25	-3.57	7.1	8.31	-0.7201	4.69	11.37
ROCE, %				-2.19	-1.76	-0.0863	-1.9	0.1784	-0.224	2.09	0.6286	-0.1186	1.05	31.71
Рентаб EBITDA, %				-12.44	-4.7	5.6	-3.63	0.9791	6.76	13.16	10.94	6.71	13.3	21.42
Ebit margin, %									-1.42	13.14	3.84	-0.6997	5.83
Чистая рентаб, %				-13.61	-11.57	-1.3	-14.21	-9.25	-3.57	7.1	8.31	-0.7201	4.69	11.37
Operation Margin, %				-12.42	-10.51	-0.5114	-12.84	-9.14	-3.53	6.95	3.84	-0.6861	4.7	13.93
Доходность FCF, %	-1.77	-1.82	-2.22	-1.89	-2.83	-1.91	-2.43	-0.9821	-0.5767	-1.23

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	-155.09	-94.33	-84.58	-260.18	-1853.51	1111.1	1210	1210	-95.4			1210	30.85
P/BV	2.8	3.3	6	9.13	16.61	14.15	5.59	2.31	4.31			4.31	8.44
P/S	2.6	2.6	4.3	5.74	8.87	17.49	9.46	4	5.36			5.36	3.60
P/FCF			-300.68	606.16	-47.18	-54.32	-12.86	-11.66	-13.98	-23.41	-23.41	-23.41	27.56
E/P			-0.0086	-0.0057	-0.000839	-0.000858	-0.0044	-0.0175	-0.0105	-0.0088	-0.0088	-0.0088	0.11
EV/EBITDA	132.35	38.95	69.18	121.34	142.55	287.15	680.78	-156.96	103.05			147.18	20.13
EV/EBIT					144.13	-2923.25	-163.26	-44.79	-243.18	-142.42	-142.42	-142.42
EV/S					6.89	17.52	9.46	3.78	5.52	5.52	5.52	5.52	3.74
EV/FCF					-31.19	-49.27	-12.52	-8.24	-25.96	-25.96	-25.96	-25.96	34.14
Debt/EBITDA	1.6	0.93			4.09	0.437	1.22	-0.398	10.34	13.77	13.77	13.77	1.66
Netdebt/Ebitda			-0.26	-0.86	3.15	-3.66	-24.32	8.85	3.12	4.45	4.45	4.45	0.81
Debt/Ratio			0.13	0.13	0.44	0.09	0.08	0.0051	0.2903	0.2707	0.2707	0.2707	0.21
Debt/Equity			0.15	0.15	0.8	0.1	0.09	0.0055	0.4458	1.51	1.51	1.51	2.61
Debt/Net Income					-40.25	-2.63	-0.2562	-0.1024	-12.65	-11.79	-11.79	-11.79	2.45
Бета						0.69	0.64	0.96	1.42	0.6423	-0.6071	-0.6071	0.39
Индекс Альтмана			28.14	44.62	14.56	92.14	13.44	24.42	3.32	4.88	4.88	4.88	3.14

	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E						-251.87	-177.19	-128.91	-1270.15	-123.95	-185.95	-482.4	-123.62	646.48		155.46	30.85
P/BV							2.4	2.14	2.37	3.35	3.2	3.25	4.46	5.87	6.26	6.73	8.44
P/S							4.77	3.81	3.96	4.98	4.48	4.25	5.41	6.84	7.22	7.32	3.60
P/FCF				-56.64	-54.82	-45.09	-52.86	-35.35	-52.46	-41.11	-101.82	-173.4	-81.23				27.56
E/P				-0.000334	-0.0017	-0.004	-0.0056	-0.0078	-0.000787	-0.0081	-0.0054	-0.0021	0.0047				0.11
EV/EBITDA							-113.12	-61.01	-98.22	-146.89	1756.13	169.21	116.44	86.53	77.93	68.68	20.13
EV/EBIT												-1105.75	154.79	686.88	-3891.22	475.85
EV/S	29.86					31.08	22.54			17.95	17.19	15.66	20.34	26.36	27.23	27.73	3.74
EV/FCF	-115.06					-45.31	-49.4			-41.89	-101.82	-157.58	-108.27	-143.71	-1083.93	318.43	34.14
Debt/EBITDA							-4.51	102.92	0.615	-64.73	219.29	31.38	14.99	17.31	26.85	12.6	1.66
Netdebt/Ebitda							12.42	22.68	-13.68	-9.84	85.05	6.45	4.52	6.78	10.9	4.45	0.81
Debt/Ratio	0.2357					0.0582	0.0656			0.2808	0.2791	0.2946	0.2903	0.2863	0.2812	0.2771	0.21
Debt/Equity	0.424					0.0702	0.0745			0.4143	0.4197	0.4533	0.4458	0.4336	0.4254	0.4155	2.61
Debt/Net Income	12.01					-3.06	-3.87			-16.51	-23.22	-59.38	27.8	22.79	-250.05	35.68	2.45
Индекс Альтмана		9.23	10.56	8.25	2.87	21.54	1.87	-0.2833	-0.7154	10.9	6.2						3.14

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0181				0.0013	0.0026	0.0026	0.0014	0.7808	0.7808
Дивиденд											0
Див доход, ао, %		0	0	0	0	0	0	0	0	0	0	1.45
Дивиденды / прибыль, %	-48.34					-93.65	0	0	-1400.15	-2322.74	0	44.94

	2022Q3	2022Q4	2023Q1	2023Q3	2023Q4	2024Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.000407	0.000162	0.3253	0.000554	0.3258	0.3258
Дивиденды / прибыль, %	-2.32	-7.52	-1366.38	-7.73	2131.03	1751.61	44.94

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	0.0182	0.042	0.0331
Персонал, чел				591	789	1011	1083

	CAGR 5

	CAGR 5