Free Trial

Utz Brands (UTZ) Financials

Utz Brands logo
$13.73 +0.53 (+4.02%)
As of 04/14/2025 03:59 PM Eastern
Annual Income Statements for Utz Brands

Annual Income Statements for Utz Brands

This table shows Utz Brands' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-31 -16 21 -0.39 -25 16
Consolidated Net Income / (Loss)
-28 -13 8.00 -14 -40 31
Net Income / (Loss) Continuing Operations
-28 -13 8.00 -14 -40 31
Total Pre-Tax Income
-26 -10 16 -38 -39 69
Total Operating Income
19 39 11 5.34 16 59
Total Gross Profit
267 254 384 449 456 495
Total Revenue
772 768 1,181 1,408 1,438 1,409
Operating Revenue
772 768 1,181 1,408 1,438 1,409
Total Cost of Revenue
505 514 797 959 982 915
Operating Cost of Revenue
505 514 797 959 982 915
Total Operating Expenses
247 215 373 444 440 436
Selling, General & Admin Expense
251 228 375 444 433 436
Other Special Charges / (Income)
-4.07 -13 -1.86 -0.69 7.35 0.08
Total Other Income / (Expense), net
-45 -49 5.52 -43 -55 11
Interest Expense
46 48 35 44 61 46
Other Income / (Expense), net
0.61 -0.58 40 1.12 5.30 57
Income Tax Expense
1.92 3.15 8.09 -24 0.76 39
Net Income / (Loss) Attributable to Noncontrolling Interest
2.86 2.81 -13 -14 -15 15
Basic Earnings per Share
$0.00 $0.00 $0.26 $0.00 ($0.31) $0.19
Weighted Average Basic Shares Outstanding
0.00 0.00 76.68M 80.09M 81.08M 82.10M
Diluted Earnings per Share
$0.00 $0.00 $0.25 $0.00 ($0.31) $0.19
Weighted Average Diluted Shares Outstanding
0.00 0.00 81.09M 80.09M 81.08M 85.43M
Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 137.95M 140.36M 140.76M 141.41M

Quarterly Income Statements for Utz Brands

This table shows Utz Brands' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-0.89 15 -9.13 -4.12 16 -28 -3.99 20 -2.20 2.31
Consolidated Net Income / (Loss)
1.49 14 -14 -8.55 16 -33 2.40 25 0.77 2.12
Net Income / (Loss) Continuing Operations
1.49 14 -14 -8.55 16 -33 2.40 25 0.77 2.12
Total Pre-Tax Income
-0.11 -8.40 -17 -9.28 6.12 -19 29 24 0.93 15
Total Operating Income
15 7.53 -2.10 2.66 5.28 10 9.66 23 19 7.24
Total Gross Profit
118 115 104 117 119 115 120 125 131 119
Total Revenue
363 355 351 363 372 352 347 356 366 341
Operating Revenue
363 355 351 363 372 352 347 356 366 341
Total Cost of Revenue
245 239 247 245 253 237 227 231 235 222
Operating Cost of Revenue
245 239 247 245 253 237 227 231 235 222
Total Operating Expenses
103 108 107 115 114 105 110 102 112 112
Selling, General & Admin Expense
102 108 106 114 106 107 109 105 110 112
Other Special Charges / (Income)
0.82 0.23 0.51 0.28 8.49 -1.93 0.47 -2.37 1.50 0.48
Total Other Income / (Expense), net
-15 -16 -15 -12 0.84 -29 19 1.60 -19 8.22
Interest Expense
12 13 14 15 16 16 14 11 13 8.23
Other Income / (Expense), net
-3.47 -2.99 -0.62 3.08 16 -14 33 13 -5.96 16
Income Tax Expense
-1.60 -22 -2.61 -0.73 -10 14 27 -1.31 0.16 13
Net Income / (Loss) Attributable to Noncontrolling Interest
2.37 -1.06 -5.36 -4.43 0.22 -5.53 6.39 5.60 2.97 -0.19
Basic Earnings per Share
($0.01) $0.19 ($0.11) ($0.05) $0.20 ($0.35) ($0.05) $0.24 ($0.03) $0.03
Weighted Average Basic Shares Outstanding
80.81M 80.09M 80.98M 81.06M 81.14M 81.08M 81.39M 81.46M 82.45M 82.10M
Diluted Earnings per Share
($0.01) $0.19 ($0.11) ($0.05) $0.19 ($0.34) ($0.05) $0.23 ($0.03) $0.04
Weighted Average Diluted Shares Outstanding
80.81M 80.09M 80.98M 81.06M 83.44M 81.08M 81.39M 84.95M 82.45M 85.43M
Weighted Average Basic & Diluted Shares Outstanding
140.16M 140.36M 140.44M 140.49M 140.49M 140.76M 140.82M 140.88M 140.89M 141.41M

Annual Cash Flow Statements for Utz Brands

This table details how cash moves in and out of Utz Brands' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2021 2022 2023 2024
Net Change in Cash & Equivalents
-2.79 8.14 -4.93 31 -21 4.12
Net Cash From Operating Activities
16 28 48 48 77 106
Net Cash From Continuing Operating Activities
16 28 48 48 77 106
Net Income / (Loss) Continuing Operations
-28 -13 8.00 -14 -40 31
Consolidated Net Income / (Loss)
-28 -13 8.00 -14 -40 31
Depreciation Expense
30 29 81 87 79 71
Amortization Expense
2.36 0.96 3.92 1.93 1.56 3.15
Non-Cash Adjustments To Reconcile Net Income
-1.17 -5.04 -26 14 35 -35
Changes in Operating Assets and Liabilities, net
12 16 -19 -40 0.87 36
Net Cash From Investing Activities
-2.17 -116 -136 -76 -48 75
Net Cash From Continuing Investing Activities
-2.17 -116 -136 -76 -48 75
Purchase of Property, Plant & Equipment
-13 -20 -32 -88 -56 -99
Acquisitions
0.00 -138 -119 -0.08 0.00 -9.22
Sale of Property, Plant & Equipment
6.54 45 15 9.35 15 32
Divestitures
- 3.01 14 23 29 194
Other Investing Activities, net
- -6.31 -14 -21 -36 -43
Net Cash From Financing Activities
-16 96 83 59 -49 -177
Net Cash From Continuing Financing Activities
-16 96 83 59 -49 -177
Repayment of Debt
-5.61 -135 -890 -140 -100 -289
Payment of Dividends
-12 -14 -31 -27 -32 -40
Issuance of Debt
1.36 121 946 204 84 154
Issuance of Common Equity
- - 0.00 28 0.00 0.00
Other Financing Activities, net
0.00 124 57 -6.22 -0.59 -1.40

Quarterly Cash Flow Statements for Utz Brands

This table details how cash moves in and out of Utz Brands' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
32 21 -15 16 -14 -8.07 -5.02 20 -1.68 -8.75
Net Cash From Operating Activities
34 40 -8.44 4.13 53 28 -9.07 8.90 52 54
Net Cash From Continuing Operating Activities
34 40 -8.44 4.13 53 28 -9.07 8.90 52 54
Net Income / (Loss) Continuing Operations
1.49 14 -14 -8.55 16 -33 2.40 25 0.77 2.12
Consolidated Net Income / (Loss)
1.49 14 -14 -8.55 16 -33 2.40 25 0.77 2.12
Depreciation Expense
22 20 20 20 20 19 18 18 18 18
Amortization Expense
0.34 0.89 0.01 0.45 0.63 0.47 1.76 0.75 0.29 0.35
Non-Cash Adjustments To Reconcile Net Income
7.65 6.59 9.32 9.38 -4.63 21 -28 -8.73 13 -11
Changes in Operating Assets and Liabilities, net
3.08 -1.64 -23 -17 22 20 -3.70 -26 21 45
Net Cash From Investing Activities
-5.69 -23 -14 -17 -6.72 -11 158 -17 -25 -41
Net Cash From Continuing Investing Activities
-5.69 -23 -14 -17 -6.72 -11 158 -17 -25 -41
Purchase of Property, Plant & Equipment
-8.43 -19 -14 -16 -16 -10 -14 -24 -23 -38
Sale of Property, Plant & Equipment
1.55 0.23 1.32 1.80 9.77 2.06 6.86 19 4.09 1.86
Divestitures
4.44 6.58 6.13 6.32 9.24 6.98 175 6.47 5.88 7.11
Other Investing Activities, net
-3.24 -11 -7.56 -8.63 -10 -10 -9.92 -8.92 -12 -12
Net Cash From Financing Activities
3.02 4.13 7.45 28 -60 -25 -154 28 -29 -22
Net Cash From Continuing Financing Activities
3.02 4.13 7.45 28 -60 -25 -154 28 -29 -22
Repayment of Debt
-8.28 -118 -6.24 -5.54 -53 -35 -191 -23 -26 -49
Payment of Dividends
-4.36 -7.57 -8.05 -8.00 -8.02 -8.01 -8.01 -11 -12 -9.25
Issuance of Debt
16 129 22 42 1.03 19 47 62 8.64 36

Annual Balance Sheets for Utz Brands

This table presents Utz Brands' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2018 2020 2021 2022 2023 2024
Total Assets
443 2,584 2,716 2,840 2,747 2,728
Total Current Assets
1.27 244 278 372 328 317
Cash & Equivalents
0.94 47 42 73 52 56
Note & Lease Receivable
- 7.67 6.71 9.27 5.24 4.62
Accounts Receivable
- 118 131 137 135 120
Inventories, net
- 60 80 118 105 101
Prepaid Expenses
0.32 12 18 35 31 35
Plant, Property, & Equipment, net
0.00 270 0.00 0.00 0.00 0.00
Total Noncurrent Assets
442 2,070 2,438 2,468 2,419 2,411
Noncurrent Note & Lease Receivables
- 20 21 13 12 9.19
Goodwill
- 862 915 915 915 871
Intangible Assets
- 1,172 1,143 1,100 1,063 997
Other Noncurrent Operating Assets
- 16 360 441 420 535
Other Noncurrent Nonoperating Assets
- - - 0.00 7.56 0.00
Total Liabilities & Shareholders' Equity
443 2,584 2,716 2,840 2,747 2,728
Total Liabilities
16 1,199 1,282 1,389 1,363 1,341
Total Current Liabilities
0.15 200 188 237 231 285
Short-Term Debt
- 0.47 21 31 29 23
Accounts Payable
0.12 57 95 114 124 151
Accrued Expenses
0.03 81 71 92 78 78
Other Current Liabilities
- 62 - - 0.00 33
Total Noncurrent Liabilities
15 999 1,094 1,151 1,132 1,055
Long-Term Debt
- 778 831 893 879 752
Noncurrent Deferred & Payable Income Tax Liabilities
- 74 136 125 115 124
Other Noncurrent Operating Liabilities
15 147 127 133 139 179
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
5.00 1,385 1,435 1,452 1,384 1,388
Total Preferred & Common Equity
5.00 553 680 703 669 702
Total Common Equity
5.00 553 680 703 669 702
Common Stock
3.09 793 913 927 945 989
Retained Earnings
1.91 -241 -237 -255 -298 -305
Accumulated Other Comprehensive Income / (Loss)
- 0.92 3.72 31 23 19
Noncontrolling Interest
- 832 755 749 714 685

Quarterly Balance Sheets for Utz Brands

This table presents Utz Brands' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
2,819 2,816 2,841 2,797 2,625 2,650 2,644
Total Current Assets
347 361 383 359 329 354 344
Cash & Equivalents
52 58 74 60 47 67 65
Note & Lease Receivable
9.47 9.08 5.75 5.55 4.99 4.58 4.60
Accounts Receivable
144 137 141 132 135 138 133
Inventories, net
107 123 122 117 105 101 102
Prepaid Expenses
34 34 40 44 37 45 40
Plant, Property, & Equipment, net
334 347 346 330 0.00 0.00 0.00
Total Noncurrent Assets
2,138 2,108 2,113 2,108 2,296 2,296 2,300
Noncurrent Note & Lease Receivables
14 11 14 13 11 9.97 9.91
Goodwill
915 915 915 915 871 871 871
Intangible Assets
1,110 1,090 1,081 1,071 1,011 1,012 1,004
Other Noncurrent Operating Assets
99 91 102 109 400 403 415
Other Noncurrent Nonoperating Assets
- - - - 3.25 0.00 0.00
Total Liabilities & Shareholders' Equity
2,819 2,816 2,841 2,797 2,625 2,650 2,644
Total Liabilities
1,356 1,385 1,421 1,361 1,235 1,244 1,259
Total Current Liabilities
207 213 211 228 235 209 285
Short-Term Debt
15 31 28 29 21 12 23
Accounts Payable
102 111 120 136 116 122 139
Accrued Expenses
76 71 63 63 91 68 75
Other Current Liabilities
14 - - - 7.70 7.37 49
Total Noncurrent Liabilities
1,149 1,172 1,210 1,133 1,000 1,035 974
Long-Term Debt
887 910 948 895 736 786 765
Noncurrent Deferred & Payable Income Tax Liabilities
135 125 123 114 116 116 114
Other Noncurrent Operating Liabilities
127 136 140 124 148 133 96
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,463 1,431 1,420 1,436 1,390 1,406 1,385
Total Preferred & Common Equity
709 692 689 706 671 686 686
Total Common Equity
709 692 689 706 671 686 686
Common Stock
941 931 935 939 952 955 972
Retained Earnings
-265 -264 -277 -266 -307 -294 -302
Accumulated Other Comprehensive Income / (Loss)
33 25 30 33 26 24 15
Noncontrolling Interest
754 739 732 730 719 720 699

Annual Metrics and Ratios for Utz Brands

This table displays calculated financial ratios and metrics derived from Utz Brands' official financial filings.

Metric 2018 2019 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% -0.49% 0.00% 19.28% 2.12% -2.01%
EBITDA Growth
0.00% 29.81% 0.00% -29.71% 7.52% 85.32%
EBIT Growth
0.00% 90.95% 0.00% -87.27% 229.75% 442.35%
NOPAT Growth
0.00% 99.90% 0.00% -28.80% 199.72% 132.47%
Net Income Growth
0.00% 51.66% 0.00% -275.56% -185.11% 176.78%
EPS Growth
0.00% 0.00% 0.00% -100.00% 0.00% 161.29%
Operating Cash Flow Growth
0.00% 77.76% 0.00% -0.40% 59.03% 38.53%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 251.72% 81.06%
Invested Capital Growth
0.00% 3,057.24% 0.00% 2.60% -3.12% -5.57%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 3.97% -0.18% -0.78%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 6.91% -8.41% 15.25%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 3,332.00% -27.06% 30.55%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 165.43% 19.76% 420.85%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 68.12% -671.31% 768.78%
EPS Q/Q Growth
0.00% 0.00% 0.00% 100.00% -240.91% 200.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% -7.63% -14.13% 33.60%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 256.24% -18.50%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -0.47% -2.99% -0.02%
Profitability Metrics
- - - - - -
Gross Margin
34.55% 33.04% 32.52% 31.88% 31.74% 35.11%
EBITDA Margin
6.83% 8.91% 11.47% 6.76% 7.12% 13.46%
Operating Margin
2.51% 5.04% 0.89% 0.38% 1.11% 4.18%
EBIT Margin
2.59% 4.97% 4.30% 0.46% 1.48% 8.20%
Profit (Net Income) Margin
-3.58% -1.74% 0.68% -1.00% -2.78% 2.18%
Tax Burden Percent
107.46% 130.79% 49.73% 36.99% 101.93% 44.25%
Interest Burden Percent
-128.69% -26.77% 31.67% -587.25% -184.26% 60.09%
Effective Tax Rate
0.00% 0.00% 50.27% 0.00% 0.00% 55.75%
Return on Invested Capital (ROIC)
0.00% 12.43% 0.23% 0.16% 0.49% 1.20%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -906.69% 0.57% -1.98% -5.54% 1.80%
Return on Net Nonoperating Assets (RNNOA)
0.00% -18.68% 0.32% -1.14% -3.32% 1.02%
Return on Equity (ROE)
-6.46% -6.25% 0.56% -0.97% -2.82% 2.22%
Cash Return on Invested Capital (CROIC)
0.00% -97.38% 0.00% -2.41% 3.66% 6.93%
Operating Return on Assets (OROA)
4.51% 6.25% 1.92% 0.23% 0.76% 4.22%
Return on Assets (ROA)
-6.24% -2.19% 0.30% -0.51% -1.43% 1.12%
Return on Common Equity (ROCE)
-0.08% -0.07% 0.24% -0.47% -1.37% 1.10%
Return on Equity Simple (ROE_SIMPLE)
-552.88% 0.00% 1.18% -2.00% -5.98% 4.38%
Net Operating Profit after Tax (NOPAT)
14 27 5.25 3.74 11 26
NOPAT Margin
1.76% 3.53% 0.45% 0.27% 0.78% 1.85%
Net Nonoperating Expense Percent (NNEP)
-9.30% 919.12% -0.34% 2.14% 6.03% -0.60%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.16% 0.49% 1.20%
Cost of Revenue to Revenue
65.45% 66.96% 67.49% 68.12% 68.26% 64.89%
SG&A Expenses to Revenue
32.56% 29.72% 31.78% 31.55% 30.11% 30.92%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
32.04% 27.99% 31.62% 31.50% 30.63% 30.93%
Earnings before Interest and Taxes (EBIT)
20 38 51 6.46 21 116
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
53 68 135 95 102 190
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
80.56 0.00 1.75 1.77 1.94 1.83
Price to Tangible Book Value (P/TBV)
80.56 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.52 0.56 1.01 0.88 0.90 0.91
Price to Earnings (P/E)
0.00 0.00 57.99 0.00 0.00 80.45
Dividend Yield
0.00% 0.00% 1.33% 1.42% 1.43% 1.73%
Earnings Yield
0.00% 0.00% 1.72% 0.00% 0.00% 1.24%
Enterprise Value to Invested Capital (EV/IC)
0.00 2.32 1.23 1.23 1.28 1.28
Enterprise Value to Revenue (EV/Rev)
0.50 1.36 2.34 2.02 1.99 1.91
Enterprise Value to EBITDA (EV/EBITDA)
7.26 15.30 20.36 29.87 28.01 14.18
Enterprise Value to EBIT (EV/EBIT)
19.13 27.43 54.28 439.97 134.51 23.27
Enterprise Value to NOPAT (EV/NOPAT)
28.19 38.60 524.74 760.25 255.72 103.20
Enterprise Value to Operating Cash Flow (EV/OCF)
24.29 37.40 56.98 59.01 37.41 25.34
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 34.54 17.90
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.00 0.59 0.64 0.66 0.56
Long-Term Debt to Equity
0.00 0.00 0.58 0.62 0.63 0.54
Financial Leverage
-1.04 0.02 0.56 0.58 0.60 0.57
Leverage Ratio
1.04 2.86 1.88 1.93 1.97 1.98
Compound Leverage Factor
-1.33 -0.76 0.60 -11.31 -3.63 1.19
Debt to Total Capital
0.00% 100.00% 37.26% 38.90% 39.60% 35.85%
Short-Term Debt to Total Capital
0.00% 0.98% 0.93% 1.31% 1.25% 1.06%
Long-Term Debt to Total Capital
0.00% 99.02% 36.32% 37.60% 38.35% 34.79%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
98.83% -1.14% 33.02% 31.50% 31.17% 31.68%
Common Equity to Total Capital
1.17% 0.00% 29.73% 29.59% 29.22% 32.47%
Debt to EBITDA
0.00 9.36 6.29 9.71 8.86 4.09
Net Debt to EBITDA
0.00 9.14 5.98 8.94 8.36 3.79
Long-Term Debt to EBITDA
0.00 9.26 6.13 9.38 8.58 3.97
Debt to NOPAT
0.00 23.60 162.14 247.11 80.92 29.75
Net Debt to NOPAT
0.00 23.05 154.17 227.62 76.28 27.60
Long-Term Debt to NOPAT
0.00 23.37 158.08 238.81 78.36 28.87
Altman Z-Score
17.39 1.58 0.97 0.97 1.01 1.09
Noncontrolling Interest Sharing Ratio
98.83% 98.83% 56.28% 52.09% 51.59% 50.50%
Liquidity Ratios
- - - - - -
Current Ratio
8.48 1.71 1.48 1.57 1.42 1.11
Quick Ratio
6.33 1.20 0.96 0.92 0.83 0.63
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -440 0.00 -55 83 150
Operating Cash Flow to CapEx
242.45% 0.00% 285.57% 61.30% 187.94% 158.25%
Free Cash Flow to Firm to Interest Expense
0.00 -9.09 0.00 -1.23 1.37 3.26
Operating Cash Flow to Interest Expense
0.34 0.58 1.39 1.08 1.26 2.30
Operating Cash Flow Less CapEx to Interest Expense
0.20 1.10 0.91 -0.68 0.59 0.85
Efficiency Ratios
- - - - - -
Asset Turnover
1.74 1.26 0.45 0.51 0.51 0.51
Accounts Receivable Turnover
0.00 0.00 9.46 10.50 10.57 11.05
Inventory Turnover
0.00 0.00 11.44 9.71 8.82 8.88
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
4,389.90 20.94 10.44 9.15 8.23 6.64
Days Sales Outstanding (DSO)
0.00 0.00 38.59 34.78 34.53 33.02
Days Inventory Outstanding (DIO)
0.00 0.00 31.91 37.58 41.39 41.12
Days Payable Outstanding (DPO)
0.08 17.43 34.96 39.90 44.38 54.94
Cash Conversion Cycle (CCC)
-0.08 -17.43 35.55 32.45 31.55 19.20
Capital & Investment Metrics
- - - - - -
Invested Capital
-15 452 2,245 2,303 2,231 2,107
Invested Capital Turnover
-50.53 3.52 0.53 0.62 0.63 0.65
Increase / (Decrease) in Invested Capital
0.00 467 0.00 58 -72 -124
Enterprise Value (EV)
383 1,047 2,757 2,844 2,867 2,690
Market Capitalization
403 429 1,192 1,244 1,298 1,285
Book Value per Share
$0.09 $0.00 $4.96 $5.02 $4.77 $4.99
Tangible Book Value per Share
$0.09 $0.00 ($10.07) ($9.36) ($9.32) ($8.27)
Total Capital
428 640 2,287 2,376 2,291 2,163
Total Debt
0.00 640 852 924 907 775
Total Long-Term Debt
0.00 634 831 893 879 752
Net Debt
-443 625 810 851 855 719
Capital Expenditures (CapEx)
6.50 -25 17 79 41 67
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.17 68 69 93 74 -1.14
Debt-free Net Working Capital (DFNWC)
1.12 83 111 166 126 55
Net Working Capital (NWC)
1.12 77 90 135 97 32
Net Nonoperating Expense (NNE)
41 40 -2.74 18 51 -4.67
Net Nonoperating Obligations (NNO)
-443 452 810 851 848 719
Total Depreciation and Amortization (D&A)
33 30 85 89 81 74
Debt-free, Cash-free Net Working Capital to Revenue
0.02% 8.83% 5.87% 6.60% 5.15% -0.08%
Debt-free Net Working Capital to Revenue
0.14% 10.79% 9.42% 11.77% 8.77% 3.90%
Net Working Capital to Revenue
0.14% 9.97% 7.61% 9.57% 6.77% 2.27%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.12 $0.26 $0.00 ($0.31) $0.19
Adjusted Weighted Average Basic Shares Outstanding
0.00 55.88M 76.68M 80.09M 81.08M 82.10M
Adjusted Diluted Earnings per Share
$0.00 $0.12 $0.25 $0.00 ($0.31) $0.19
Adjusted Weighted Average Diluted Shares Outstanding
0.00 55.88M 81.09M 80.09M 81.08M 85.43M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.12 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 55.88M 137.95M 140.36M 140.76M 141.41M
Normalized Net Operating Profit after Tax (NOPAT)
11 18 6.09 3.26 16 41
Normalized NOPAT Margin
1.39% 2.32% 0.52% 0.23% 1.14% 2.93%
Pre Tax Income Margin
-3.33% -1.33% 1.36% -2.70% -2.73% 4.93%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.44 0.79 1.46 0.15 0.35 2.51
NOPAT to Interest Expense
0.30 0.56 0.15 0.08 0.19 0.57
EBIT Less CapEx to Interest Expense
0.30 1.31 0.98 -1.62 -0.32 1.05
NOPAT Less CapEx to Interest Expense
0.15 1.08 -0.34 -1.69 -0.49 -0.89
Payout Ratios
- - - - - -
Dividend Payout Ratio
-43.81% -104.67% 386.28% -190.67% -80.14% 130.31%
Augmented Payout Ratio
-43.81% -104.67% 386.28% -190.67% -80.14% 130.31%

Quarterly Metrics and Ratios for Utz Brands

This table displays calculated financial ratios and metrics derived from Utz Brands' official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
16.03% 17.86% 3.13% 3.63% 2.49% -0.72% -1.40% -1.84% -1.70% -3.14%
EBITDA Growth
-44.79% 31.20% 612.75% -20.22% 24.75% -36.32% 261.45% 103.60% -25.41% 152.32%
EBIT Growth
-71.08% 314.04% 86.44% -44.84% 87.67% -174.06% 1,675.40% 520.45% -37.55% 804.13%
NOPAT Growth
274.98% 226.05% 90.67% -49.72% 33.20% 35.08% 154.45% 1,175.35% 15.34% -86.06%
Net Income Growth
-95.26% 185.45% 54.60% -436.07% 991.92% -340.20% 116.55% 397.52% -95.24% 106.39%
EPS Growth
-102.50% 416.67% 50.00% -225.00% 2,000.00% -278.95% 54.55% 560.00% -115.79% 111.76%
Operating Cash Flow Growth
693.78% -9.03% 76.55% -57.60% 55.64% -31.43% -7.37% 115.50% -2.48% 97.07%
Free Cash Flow Firm Growth
0.00% 0.00% 53.80% 98.40% 397.00% 248.41% 656.55% 22,750.28% 647.16% 58.67%
Invested Capital Growth
0.87% 2.60% 1.66% 0.12% -0.60% -3.12% -9.39% -7.98% -8.37% -5.57%
Revenue Q/Q Growth
3.62% -2.25% -0.91% 3.25% 2.48% -5.31% -1.58% 2.79% 2.62% -6.70%
EBITDA Q/Q Growth
1.36% -23.11% -32.84% 52.43% 58.48% -60.75% 281.23% -14.14% -41.94% 32.77%
EBIT Q/Q Growth
10.87% -60.63% -159.78% 311.45% 277.16% -115.54% 1,371.46% -16.72% -62.04% 75.16%
NOPAT Q/Q Growth
183.54% -49.79% -127.85% 226.84% 651.09% -49.08% -88.77% 2,870.75% -32.07% -93.85%
Net Income Q/Q Growth
-41.65% 831.11% -204.74% 40.94% 289.58% -304.82% 107.22% 961.62% -96.97% 174.74%
EPS Q/Q Growth
-125.00% 2,000.00% -157.89% 54.55% 480.00% -278.95% 85.29% 560.00% -113.04% 233.33%
Operating Cash Flow Q/Q Growth
252.70% 16.84% -121.04% 148.89% 1,194.69% -48.53% -132.95% 198.14% 485.90% 4.01%
Free Cash Flow Firm Q/Q Growth
83.73% -465.50% 26.28% 97.65% 3,125.19% 182.57% 152.03% -4.16% -0.21% -39.99%
Invested Capital Q/Q Growth
-0.23% -0.47% 0.48% 0.34% -0.95% -2.99% -5.71% 1.91% -1.37% -0.02%
Profitability Metrics
- - - - - - - - - -
Gross Margin
32.60% 32.55% 29.73% 32.35% 32.07% 32.75% 34.51% 35.02% 35.85% 35.02%
EBITDA Margin
9.28% 7.30% 4.95% 7.30% 11.29% 4.68% 18.13% 15.15% 8.57% 12.19%
Operating Margin
4.14% 2.12% -0.60% 0.73% 1.42% 2.89% 2.79% 6.33% 5.33% 2.12%
EBIT Margin
3.18% 1.28% -0.77% 1.58% 5.82% -0.96% 12.34% 10.00% 3.70% 6.95%
Profit (Net Income) Margin
0.41% 3.90% -4.12% -2.36% 4.36% -9.43% 0.69% 7.14% 0.21% 0.62%
Tax Burden Percent
-1,350.00% -164.53% 84.72% 92.19% 265.12% 174.62% 8.28% 105.42% 82.83% 13.72%
Interest Burden Percent
-0.95% -185.03% 629.58% -161.61% 28.25% 565.40% 67.66% 67.77% 6.89% 65.25%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% -165.12% 0.00% 91.72% -5.42% 17.17% 86.28%
Return on Invested Capital (ROIC)
1.70% 0.92% -0.26% 0.32% 2.35% 1.28% 0.15% 4.27% 2.85% 0.19%
ROIC Less NNEP Spread (ROIC-NNEP)
0.60% 1.95% -1.76% -0.86% 2.61% -3.46% 0.35% 4.48% 0.91% 0.33%
Return on Net Nonoperating Assets (RNNOA)
0.33% 1.12% -1.07% -0.53% 1.54% -2.08% 0.20% 2.59% 0.51% 0.19%
Return on Equity (ROE)
2.03% 2.04% -1.33% -0.21% 3.89% -0.79% 0.35% 6.85% 3.36% 0.38%
Cash Return on Invested Capital (CROIC)
0.00% -2.41% -0.86% 0.58% 1.01% 3.66% 5.54% 8.89% 8.37% 6.93%
Operating Return on Assets (OROA)
1.58% 0.65% -0.40% 0.81% 2.99% -0.49% 6.50% 5.20% 1.93% 3.58%
Return on Assets (ROA)
0.20% 1.98% -2.11% -1.20% 2.24% -4.86% 0.36% 3.71% 0.11% 0.32%
Return on Common Equity (ROCE)
0.99% 0.98% -0.63% -0.10% 1.90% -0.38% 0.17% 3.33% 1.66% 0.19%
Return on Equity Simple (ROE_SIMPLE)
-6.21% 0.00% 0.49% -1.12% 0.99% 0.00% -3.45% 1.58% -0.67% 0.00%
Net Operating Profit after Tax (NOPAT)
11 5.27 -1.47 1.86 14 7.12 0.80 24 16 0.99
NOPAT Margin
2.90% 1.49% -0.42% 0.51% 3.76% 2.02% 0.23% 6.67% 4.41% 0.29%
Net Nonoperating Expense Percent (NNEP)
1.10% -1.03% 1.50% 1.17% -0.26% 4.75% -0.20% -0.21% 1.94% -0.14%
Return On Investment Capital (ROIC_SIMPLE)
- 0.22% - - - 0.31% - - - 0.05%
Cost of Revenue to Revenue
67.40% 67.45% 70.27% 67.65% 67.93% 67.25% 65.49% 64.98% 64.15% 64.98%
SG&A Expenses to Revenue
28.24% 30.36% 30.19% 31.54% 28.37% 30.41% 31.58% 29.36% 30.11% 32.76%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
28.46% 30.43% 30.33% 31.62% 30.66% 29.86% 31.72% 28.70% 30.52% 32.90%
Earnings before Interest and Taxes (EBIT)
12 4.54 -2.72 5.74 22 -3.36 43 36 14 24
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
34 26 17 26 42 16 63 54 31 42
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.68 1.77 1.89 1.90 1.52 1.94 2.22 1.98 2.15 1.83
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.88 0.88 0.92 0.91 0.74 0.90 1.04 0.95 1.04 0.91
Price to Earnings (P/E)
0.00 0.00 162.04 1,745.77 60.84 0.00 0.00 324.96 0.00 80.45
Dividend Yield
1.47% 1.42% 1.36% 1.40% 1.72% 1.43% 1.25% 1.52% 1.49% 1.73%
Earnings Yield
0.00% 0.00% 0.62% 0.06% 1.64% 0.00% 0.00% 0.31% 0.00% 1.24%
Enterprise Value to Invested Capital (EV/IC)
1.21 1.23 1.26 1.27 1.16 1.28 1.39 1.31 1.38 1.28
Enterprise Value to Revenue (EV/Rev)
2.06 2.02 2.06 2.05 1.85 1.99 2.04 1.97 2.04 1.91
Enterprise Value to EBITDA (EV/EBITDA)
31.38 29.87 26.57 28.42 23.86 28.01 19.74 16.01 17.61 14.18
Enterprise Value to EBIT (EV/EBIT)
0.00 439.97 123.11 153.85 91.27 134.51 43.68 29.03 32.73 23.27
Enterprise Value to NOPAT (EV/NOPAT)
0.00 760.25 162.47 181.77 284.87 255.72 0.00 218.18 0.00 103.20
Enterprise Value to Operating Cash Flow (EV/OCF)
53.55 59.01 38.63 41.90 29.88 37.41 38.39 34.74 36.47 25.34
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 219.60 114.45 34.54 23.87 14.16 15.71 17.90
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.62 0.64 0.66 0.69 0.64 0.66 0.54 0.57 0.57 0.56
Long-Term Debt to Equity
0.61 0.62 0.64 0.67 0.62 0.63 0.53 0.56 0.55 0.54
Financial Leverage
0.55 0.58 0.61 0.62 0.59 0.60 0.56 0.58 0.56 0.57
Leverage Ratio
1.84 1.93 1.94 1.96 1.94 1.97 1.93 1.94 1.93 1.98
Compound Leverage Factor
-0.02 -3.56 12.20 -3.16 0.55 11.14 1.31 1.32 0.13 1.29
Debt to Total Capital
38.14% 38.90% 39.68% 40.72% 39.16% 39.60% 35.25% 36.20% 36.27% 35.85%
Short-Term Debt to Total Capital
0.64% 1.31% 1.31% 1.16% 1.23% 1.25% 0.96% 0.55% 1.06% 1.06%
Long-Term Debt to Total Capital
37.50% 37.60% 38.37% 39.56% 37.93% 38.35% 34.29% 35.65% 35.20% 34.79%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
31.88% 31.50% 31.15% 30.54% 30.94% 31.17% 33.49% 32.67% 32.17% 31.68%
Common Equity to Total Capital
29.97% 29.59% 29.18% 28.74% 29.91% 29.22% 31.26% 31.13% 31.56% 32.47%
Debt to EBITDA
10.13 9.71 8.55 9.43 8.27 8.86 5.12 4.55 4.79 4.09
Net Debt to EBITDA
9.55 8.94 8.02 8.72 7.73 8.36 4.80 4.17 4.39 3.79
Long-Term Debt to EBITDA
9.96 9.38 8.26 9.16 8.01 8.58 4.98 4.48 4.65 3.97
Debt to NOPAT
-157.84 247.11 52.25 60.33 98.71 80.92 -7.96 62.00 -96.99 29.75
Net Debt to NOPAT
-148.78 227.62 49.03 55.77 92.29 76.28 -7.46 56.83 -89.01 27.60
Long-Term Debt to NOPAT
-155.20 238.81 50.52 58.60 95.62 78.36 -7.74 61.07 -94.15 28.87
Altman Z-Score
0.95 0.97 1.00 1.00 0.94 0.98 1.20 1.15 1.12 0.98
Noncontrolling Interest Sharing Ratio
51.27% 52.09% 52.18% 51.55% 51.20% 51.59% 51.68% 51.36% 50.67% 50.50%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.68 1.57 1.69 1.82 1.58 1.42 1.40 1.69 1.21 1.11
Quick Ratio
0.99 0.92 0.96 1.05 0.87 0.83 0.80 1.00 0.71 0.63
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-9.40 -53 -39 -0.92 28 79 218 209 209 125
Operating Cash Flow to CapEx
499.04% 210.90% -67.07% 28.57% 924.49% 345.56% -133.92% 164.56% 274.27% 150.98%
Free Cash Flow to Firm to Interest Expense
-0.81 -4.11 -2.73 -0.06 1.80 5.04 15.78 18.21 16.57 15.22
Operating Cash Flow to Interest Expense
2.95 3.10 -0.59 0.27 3.44 1.76 -0.66 0.77 4.14 6.59
Operating Cash Flow Less CapEx to Interest Expense
2.36 1.63 -1.46 -0.69 3.07 1.25 -1.14 0.30 2.63 2.22
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.50 0.51 0.51 0.51 0.51 0.51 0.53 0.52 0.52 0.51
Accounts Receivable Turnover
9.13 10.50 9.94 9.77 10.44 10.57 10.53 10.23 10.72 11.05
Inventory Turnover
10.44 9.71 8.92 8.80 8.79 8.82 8.44 8.50 8.52 8.88
Fixed Asset Turnover
4.41 0.00 4.40 4.19 4.34 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
10.39 9.15 8.98 9.06 8.29 8.23 8.49 7.85 6.77 6.64
Days Sales Outstanding (DSO)
39.98 34.78 36.72 37.35 34.97 34.53 34.67 35.68 34.04 33.02
Days Inventory Outstanding (DIO)
34.95 37.58 40.90 41.49 41.55 41.39 43.27 42.96 42.84 41.12
Days Payable Outstanding (DPO)
35.15 39.90 40.66 40.29 44.06 44.38 43.01 46.48 53.93 54.94
Cash Conversion Cycle (CCC)
39.78 32.45 36.95 38.55 32.46 31.55 34.93 32.16 22.96 19.20
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
2,314 2,303 2,314 2,322 2,300 2,231 2,097 2,137 2,108 2,107
Invested Capital Turnover
0.59 0.62 0.62 0.62 0.62 0.63 0.65 0.64 0.64 0.65
Increase / (Decrease) in Invested Capital
20 58 38 2.79 -14 -72 -217 -185 -193 -124
Enterprise Value (EV)
2,794 2,844 2,927 2,939 2,667 2,867 2,918 2,806 2,898 2,690
Market Capitalization
1,189 1,244 1,305 1,306 1,073 1,298 1,489 1,356 1,476 1,285
Book Value per Share
$5.06 $5.02 $4.93 $4.90 $5.02 $4.77 $4.77 $4.87 $4.87 $4.99
Tangible Book Value per Share
($9.39) ($9.36) ($9.36) ($9.31) ($9.11) ($9.32) ($8.60) ($8.50) ($8.44) ($8.27)
Total Capital
2,366 2,376 2,372 2,396 2,360 2,291 2,147 2,203 2,172 2,163
Total Debt
902 924 941 976 924 907 757 798 788 775
Total Long-Term Debt
887 893 910 948 895 879 736 786 765 752
Net Debt
851 851 883 902 864 855 710 731 723 719
Capital Expenditures (CapEx)
6.88 19 13 14 5.78 7.96 6.77 5.41 19 36
Debt-free, Cash-free Net Working Capital (DFCFNWC)
104 93 121 126 100 74 67 90 17 -1.14
Debt-free Net Working Capital (DFNWC)
155 166 179 200 160 126 114 157 82 55
Net Working Capital (NWC)
140 135 148 172 131 97 94 145 59 32
Net Nonoperating Expense (NNE)
9.02 -8.55 13 10 -2.22 40 -1.60 -1.69 15 -1.13
Net Nonoperating Obligations (NNO)
851 851 883 902 864 848 707 731 723 719
Total Depreciation and Amortization (D&A)
22 21 20 21 20 20 20 18 18 18
Debt-free, Cash-free Net Working Capital to Revenue
7.65% 6.60% 8.52% 8.81% 6.93% 5.15% 4.69% 6.33% 1.21% -0.08%
Debt-free Net Working Capital to Revenue
11.47% 11.77% 12.60% 13.96% 11.10% 8.77% 7.96% 11.00% 5.78% 3.90%
Net Working Capital to Revenue
10.36% 9.57% 10.41% 12.01% 9.09% 6.77% 6.52% 10.16% 4.15% 2.27%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.01) $0.19 ($0.11) ($0.05) $0.20 ($0.35) ($0.05) $0.24 ($0.03) $0.03
Adjusted Weighted Average Basic Shares Outstanding
80.81M 80.09M 80.98M 81.06M 81.14M 81.08M 81.39M 81.46M 82.45M 82.10M
Adjusted Diluted Earnings per Share
($0.01) $0.19 ($0.11) ($0.05) $0.19 ($0.34) ($0.05) $0.23 ($0.03) $0.04
Adjusted Weighted Average Diluted Shares Outstanding
80.81M 80.09M 80.98M 81.06M 83.44M 81.08M 81.39M 84.95M 82.45M 85.43M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
140.16M 140.36M 140.44M 140.49M 140.49M 140.76M 140.82M 140.88M 140.89M 141.41M
Normalized Net Operating Profit after Tax (NOPAT)
11 5.43 -1.11 2.06 9.64 5.78 7.09 14 17 5.40
Normalized NOPAT Margin
3.05% 1.53% -0.32% 0.57% 2.59% 1.64% 2.05% 3.96% 4.75% 1.58%
Pre Tax Income Margin
-0.03% -2.37% -4.86% -2.56% 1.64% -5.40% 8.35% 6.78% 0.26% 4.53%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
0.99 0.35 -0.19 0.38 1.39 -0.21 3.09 3.10 1.07 2.88
NOPAT to Interest Expense
0.90 0.41 -0.10 0.12 0.90 0.46 0.06 2.07 1.28 0.12
EBIT Less CapEx to Interest Expense
0.40 -1.12 -1.06 -0.58 1.02 -0.72 2.60 2.63 -0.44 -1.48
NOPAT Less CapEx to Interest Expense
0.31 -1.06 -0.98 -0.84 0.53 -0.05 -0.43 1.60 -0.23 -4.24
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
-54.60% -190.67% 907.53% -362.24% 451.53% -80.14% -138.39% 322.14% -844.60% 130.31%
Augmented Payout Ratio
-54.60% -190.67% 907.53% -362.24% 451.53% -80.14% -138.39% 322.14% -844.60% 130.31%

Frequently Asked Questions About Utz Brands' Financials

When does Utz Brands's fiscal year end?

According to the most recent income statement we have on file, Utz Brands' financial year ends in December. Their financial year 2024 ended on December 29, 2024.

How has Utz Brands' net income changed over the last 5 years?

Utz Brands' net income appears to be on a downward trend, with a most recent value of $30.74 million in 2024, falling from -$27.64 million in 2018. The previous period was -$40.03 million in 2023.

What is Utz Brands's operating income?
Utz Brands's total operating income in 2024 was $58.91 million, based on the following breakdown:
  • Total Gross Profit: $494.78 million
  • Total Operating Expenses: $435.87 million
How has Utz Brands revenue changed over the last 5 years?

Over the last 5 years, Utz Brands' total revenue changed from $772.04 million in 2018 to $1.41 billion in 2024, a change of 82.5%.

How much debt does Utz Brands have?

Utz Brands' total liabilities were at $1.34 billion at the end of 2024, a 1.6% decrease from 2023, and a 8,494.4% increase since 2018.

How much cash does Utz Brands have?

In the past 5 years, Utz Brands' cash and equivalents has ranged from $944.89 thousand in 2018 to $72.93 million in 2022, and is currently $56.14 million as of their latest financial filing in 2024.

How has Utz Brands' book value per share changed over the last 5 years?

Over the last 5 years, Utz Brands' book value per share changed from 0.09 in 2018 to 4.99 in 2024, a change of 5,470.8%.

Remove Ads


This page (NYSE:UTZ) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners