Detailed financial statements for Primo Brands Corporation (PRMB): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Primo Brands Corp. is a branded beverage company, which focuses on healthy hydration. It delivers sustainably and domestically sourced diversified offerings across products, formats, channels, price points and consumer occasions, distributed in the United States and Canada. The company provides water filtration units for home and business consumers across North America.
Analysis Summary
Primo Brands Corporation reported revenue of $6.66B in the most recent fiscal year, growing at a 5-year CAGR of 27.8%.
Trailing-twelve-month margins: gross margin 29.4%, operating margin 8.1%, net margin 1.5%. Free cash flow grew at 37.9% CAGR over 5 years.
At $19.69 (closing price, October 29, 2026), PRMB trades at a P/E of 71.81 and an ROE of 3.32%. Market capitalisation stands at $7.1B.
Balance sheet quality for PRMB: current ratio of 0.9, net debt of $5.35B. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $310.0M represents 516% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.62B | $2.27B | $2.37B | $1.80B | $1.95B | $2.07B | $1.69B | $4.70B | $5.15B | $6.66B |
| Cost of Revenue | $779.5M | $1.14B | $1.19B | $726.2M | $839.7M | $915.9M | $674.0M | $3.35B | $3.53B | $4.54B |
| Gross Profit | $843.7M | $1.13B | $1.18B | $1.07B | $1.11B | $1.16B | $1.02B | $1.35B | $1.62B | $2.14B |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General & Admin | $806.2M | $1.04B | $1.09B | $962.2M | $985.8M | $1.03B | $883.8M | $924.2M | $1.05B | $1.39B |
| Operating Expenses | $806.2M | $1.04B | $1.09B | $962.2M | $985.8M | $1.03B | $883.8M | $929.1M | $1.06B | $1.39B |
| Operating Income | $37.5M | $83.2M | $89.7M | $107.0M | $128.0M | $125.5M | $135.4M | $422.9M | $564.4M | $751.5M |
| EBITDA | $155.0M | $240.5M | $296.3M | $239.9M | $131.2M | $294.2M | $328.0M | $711.7M | $693.6M | $1.08B |
| Interest Expense | $43.0M | $85.5M | $77.6M | $77.6M | $81.6M | $68.8M | $67.8M | $288.1M | $339.6M | $326.5M |
| Pre-tax Income | -$39.1M | -$33.6M | $24.1M | -$6.3M | -$152.5M | $6.3M | $78.2M | $117.9M | $20.7M | $145.0M |
| Income Tax | $21.2M | -$30.0M | -$4.8M | $4.5M | $4.3M | $9.5M | $19.5M | $25.1M | $33.3M | $64.6M |
| Net Income | -$77.8M | -$1.4M | -$45.0M | $2.9M | -$185.4M | -$3.2M | $29.6M | $92.8M | -$16.4M | $60.1M |
| EPS | $-0.61 | $-0.01 | $-0.32 | $0.02 | $-1.19 | $-0.02 | $0.18 | $0.40 | $-0.07 | $0.16 |
| EPS (Diluted) | $-0.61 | $-0.01 | $-0.32 | $0.02 | $-1.19 | $-0.02 | $0.18 | $0.40 | $-0.07 | $0.16 |
| Shares Outstanding (Diluted) | 128.3 M | 139.1 M | 139.1 M | 135.2 M | 155.4 M | 160.8 M | 161.9 M | 160.6 M | 242.3 M | 374.9 M |
Income Statement (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Revenue | $1.77B | $1.55B | $1.63B | $1.80B |
| Gross Profit | $528.2M | $417.8M | $485.3M | $548.7M |
| Operating Income | $146.4M | $68.8M | $148.1M | $180.3M |
| EBITDA | $313.1M | $231.5M | $260.1M | $405.7M |
| Net Income | $16.8M | -$13.0M | $27.3M | $69.2M |
| EPS | $0.05 | $-0.03 | $0.08 | $0.19 |
| EPS (Diluted) | $0.04 | $-0.04 | $0.07 | $0.19 |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $78.1M | $91.9M | $170.8M | $156.9M | $115.1M | $128.4M | $78.8M | $47.0M | $614.4M | $376.9M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivables | $276.7M | $285.0M | $308.3M | $216.7M | $222.3M | $261.6M | $170.7M | $397.5M | $444.0M | $431.8M |
| Inventory | $124.6M | $127.6M | $129.6M | $62.9M | $83.8M | $94.6M | $65.3M | $180.4M | $208.4M | $223.5M |
| Total Current Assets | $853.2M | $933.9M | $635.9M | $642.3M | $442.5M | $509.8M | $538.0M | $698.0M | $1.53B | $1.22B |
| Property, Plant & Equipment | $581.8M | $584.2M | $624.7M | $743.8M | $866.2M | $895.5M | $692.7M | $2.16B | $2.71B | $2.72B |
| Goodwill | $1.05B | $1.10B | $1.14B | $1.05B | $1.28B | $1.32B | $997.2M | $817.4M | $3.57B | $3.58B |
| Intangible Assets | $759.0M | $751.1M | $739.2M | $597.0M | $987.6M | $969.8M | $723.8M | $1.42B | $3.19B | $2.99B |
| Total Assets | $3.94B | $4.09B | $3.18B | $3.39B | $3.60B | $3.72B | $3.67B | $5.15B | $11.19B | $10.60B |
| Accounts Payable | $185.9M | $197.2M | $206.1M | $126.5M | $135.2M | $181.4M | $108.0M | $356.5M | $471.6M | $518.9M |
| Short-term Debt | $212.2M | $225.4M | $92.0M | $135.8M | $161.1M | $272.1M | $243.3M | $105.7M | $160.0M | $166.2M |
| Total Current Liabilities | $810.1M | $933.4M | $561.0M | $607.6M | $548.8M | $709.8M | $690.6M | $782.8M | $1.41B | $1.28B |
| Long-term Debt | $1.98B | $2.06B | $1.25B | $1.24B | $1.29B | $1.25B | $1.21B | $3.44B | $4.89B | $4.95B |
| Total Liabilities | $3.07B | $3.21B | $2.01B | $2.22B | $2.26B | $2.40B | $2.38B | $5.15B | $7.75B | $7.61B |
| Retained Earnings | $22.9M | -$12.2M | $298.8M | $265.0M | $81.1M | $16.4M | -$9.4M | -$1.01B | -$1.51B | -$2.01B |
| Total Equity | $868.5M | $879.6M | $1.17B | $1.17B | $1.35B | $1.32B | $1.28B | $2.7M | $3.44B | $2.99B |
| Total Debt | $2.20B | $2.29B | $1.34B | $1.55B | $1.65B | $1.74B | $1.62B | $4.05B | $5.68B | $5.73B |
| Net Debt | $2.12B | $2.20B | $1.17B | $1.39B | $1.54B | $1.61B | $1.54B | $4.01B | $5.06B | $5.35B |
| Working Capital | $43.1M | $500,000 | $74.9M | $34.7M | -$106.3M | -$200.0M | -$152.6M | -$84.8M | $117.5M | -$64.9M |
Balance Sheet (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Cash & Equivalents | $422.7M | $376.9M | $288.2M | $366.8M |
| Total Assets | $10.96B | $10.60B | $10.59B | $10.64B |
| Total Liabilities | $7.80B | $7.61B | $7.63B | $7.66B |
| Total Equity | $3.16B | $2.99B | $2.96B | $2.98B |
| Total Debt | $5.70B | $5.73B | $5.71B | $5.70B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -$60.3M | -$3.6M | $28.9M | -$10.8M | -$156.8M | -$3.2M | $58.7M | $92.8M | -$12.6M | $60.1M |
| Depreciation & Amortization | $151.1M | $188.6M | $194.6M | $168.6M | $202.1M | $219.1M | $182.0M | $305.7M | $333.3M | $610.2M |
| Stock-based Compensation | 0 | 0 | 0 | 0 | $22.1M | 0 | 0 | $1.3M | 0 | $49.9M |
| Change in Working Capital | $7.2M | $300,000 | $13.4M | $22.1M | -$21.2M | -$21.6M | -$25.2M | -$107.8M | $126.5M | -$114.2M |
| Operating Cash Flow | $145.5M | $176.0M | $244.3M | $246.8M | $176.2M | $247.1M | $281.6M | $320.9M | $467.2M | $687.4M |
| Capital Expenditure | -$95.1M | -$121.3M | -$130.8M | -$101.3M | -$114.0M | -$152.0M | -$162.1M | -$203.6M | -$150.2M | -$377.4M |
| Acquisitions | -$953.7M | -$27.7M | -$147.1M | -$1.9M | -$444.3M | -$81.5M | $42.7M | 0 | 0 | -$29.0M |
| Stock Repurchased | -$5.7M | -$3.8M | -$74.9M | -$31.8M | -$33.2M | -$48.1M | -$27.7M | -$183.6M | -$10.4M | -$421.5M |
| Dividends Paid | -$31.4M | -$33.4M | -$33.4M | -$32.5M | -$39.6M | -$38.9M | -$45.4M | -$49.9M | -$615.8M | -$151.3M |
| Free Cash Flow | $50.4M | $54.7M | $113.5M | $145.5M | $62.2M | $95.1M | $119.5M | $117.3M | $317.0M | $310.0M |
Cash Flow (Quarterly)
| Year | 2025-Q3 | 2025-Q4 | 2026-Q1 | 2026-Q2 |
|---|---|---|---|---|
| Operating Cash Flow | $293.7M | $203.3M | $103.8M | $227.9M |
| Capital Expenditure | -$117.1M | -$143.1M | -$104.5M | -$85.5M |
| Free Cash Flow | $176.6M | $60.2M | -$700,000 | $142.4M |
| Dividends Paid | -$37.5M | -$36.7M | -$44.2M | -$43.5M |
| Stock-based Compensation | 0 | $13.1M | $9.9M | $11.1M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +39.8% | +4.5% | -24.3% | +8.8% | +6.1% | -18.3% | +177.5% | +9.7% | +29.3% | |
| Net Income Growth (YoY) | +98.2% | -3,114.3% | +106.4% | -6,493.1% | +98.3% | +1,025.0% | +213.5% | -117.7% | +466.5% | |
| EPS Growth (YoY) | +98.3% | -3,103.0% | +106.6% | -5,673.4% | +98.3% | +1,004.5% | +122.6% | -116.9% | +336.3% | |
| Shares Change (YoY) | +8.4% | +0.0% | -2.8% | +15.0% | +3.4% | +0.7% | -0.8% | +50.9% | +54.7% | |
| FCF Growth (YoY) | +8.5% | +107.5% | +28.2% | -57.3% | +52.9% | +25.7% | -1.8% | +170.2% | -2.2% | |
| Gross Margin | 52.0% | 49.6% | 49.8% | 59.6% | 57.0% | 55.8% | 60.2% | 28.8% | 31.5% | 32.2% |
| Operating Margin | 2.3% | 3.7% | 3.8% | 6.0% | 6.6% | 6.1% | 8.0% | 9.0% | 11.0% | 11.3% |
| EBITDA Margin | 9.5% | 10.6% | 12.5% | 13.4% | 6.7% | 14.2% | 19.4% | 15.1% | 13.5% | 16.2% |
| Net Margin | -4.8% | -0.1% | -1.9% | 0.2% | -9.5% | -0.2% | 1.7% | 2.0% | -0.3% | 0.9% |
| FCF Margin | 3.1% | 2.4% | 4.8% | 8.1% | 3.2% | 4.6% | 7.1% | 2.5% | 6.2% | 4.7% |
| Effective Tax Rate | -54.2% | 89.3% | -19.9% | -71.4% | -2.8% | 150.8% | 24.9% | 21.3% | 160.9% | 44.6% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.39 | $0.39 | $0.82 | $1.08 | $0.40 | $0.59 | $0.74 | $0.73 | $1.31 | $0.83 |
| Dividends Per Share | $0.24 | $0.24 | $0.24 | $0.24 | $0.25 | $0.24 | $0.28 | $0.31 | $2.54 | $0.40 |
| Shares Outstanding (Basic) | 128.3 M | 139.1 M | 139.1 M | 135.2 M | 155.4 M | 160.8 M | 160.8 M | 159.5 M | 242.3 M | 373.5 M |
What to look at in Consumer Defensive companies
- Gross margin (stable 5y) (Stable >=35%) — Brand pricing power — Coca-Cola does not drop margins.
- ROE / ROIC stable (ROE >=15% stable) — Defensive businesses have high consistent ROEs — Lynch's stalwarts.
- FCF / Net Income (>=90%) — Earnings to cash conversion — best names exceed 95%.
- Dividend growth 10y (>=6%/year) — Dividend Aristocrats raise 25+ years — moat signal.
- Payout Ratio (<75%) — >80% = dividend at risk. <60% comfortable.
- Net Debt / EBITDA (<2.5x) — Defensive with high debt loses its essence.
Profitability
| Return on Equity | 3.32% |
| Return on Invested Capital | 3.50% |
| Return on Assets | 0.94% |
| Gross Margin | 29.37% |
| Operating Margin | 8.06% |
| Net Margin | 1.49% |
Financial Health
| Debt / Equity | 1.91 |
| Current Ratio | 1.05 |
| Piotroski F-Score | 6 |
| Altman Z-Score | 1.07 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | -20.25 | -1,235.64 | -43.31 | 524.77 | -13.15 | -885.93 | 86.33 | 38.33 | -454.51 | 102.19 |
| P/B | 1.81 | 1.97 | 1.67 | 1.30 | 1.81 | 2.15 | 1.95 | 907.10 | 2.16 | 2.04 |
| P/S | 0.97 | 0.76 | 0.82 | 0.85 | 1.25 | 1.37 | 1.48 | 0.52 | 1.45 | 0.92 |
| Gross Margin | 52.0% | 49.6% | 49.8% | 59.6% | 57.0% | 55.8% | 60.2% | 28.8% | 31.5% | 32.2% |
| Operating Margin | 2.3% | 3.7% | 3.8% | 6.0% | 6.6% | 6.1% | 8.0% | 9.0% | 11.0% | 11.3% |
| Net Margin | -4.8% | -0.1% | -1.9% | 0.2% | -9.5% | -0.2% | 1.7% | 2.0% | -0.3% | 0.9% |
Related companies: PEP · MNST · KDP · FIZZ · COCO · KO
Explore sector: Consumer Defensive · Beverages - Non-Alcoholic
More sections of PRMB: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Companies that pass the Buffett method today · Companies that pass the Lynch method today · Stocks that pass Graham's defensive investor test today · Investment Academy — learn to analyze stocks