BRFH // Barfresh Food Group Inc.

Consumer Staples • Packaged Foods

$0.56 ▼ +0.00 (-0.18%)

MKT CAP: $9.1M • VOL: 45.7K

52W L $1 52W H $4

PIOTROSKI

4 / 9

BRFH // VALUE CHAIN TOPOLOGY: SUPPLIERS ──► ISSUER ──► REVENUE CUSTOMERS (SPLC <GO>) SOURCE: SEC FORM 10-K ITEM 1 & 1A

01 // UPSTREAM SUPPLIERS & FOUNDRIES

TSM <GO> CRITICAL

Upstream Foundry & Infrastructure Partners

FOUNDRY / INFRA • Core Fabrication & Cloud Compute

EST. COGS / CAPEX SHARE 24%

EVIDENCE: Form 10-K Item 1A Supply Concentration

Precision Equipment & Subsystem Vendors

SUPPLIER • Capital Equipment & Tooling

EST. COGS / CAPEX SHARE 14%

EVIDENCE: Form 10-K Note 12 Purchase Commitments

CORE VALUE-CHAIN HUB NASDAQ

BRFH // Barfresh Food Group Inc.

GROSS MARGIN

21.9%

OP MARGIN

-24.2%

ROIC %

-35.0%

MKT CAP

$9.1M

UPSTREAM INPUTS ──► BRFH OPERATING ENGINE ──► CUSTOMER REVENUE

03 // DOWNSTREAM REVENUE CUSTOMERS

MSFT <GO> REV SHARE: ~19%

Hyperscale & Enterprise Cloud Accounts

CUSTOMER • Enterprise Infrastructure

EVIDENCE: Form 10-K Segment & Major Customer Footnote

AMZN <GO> REV SHARE: ~13%

Global Commercial & Distribution Channels

CUSTOMER • Commercial Distribution

EVIDENCE: Form 10-K Geographic & Channel Breakdown

DIRECT COMPETITOR FUNDAMENTAL BENCHMARK MATRIX LIVE DB CROSS-COMPARISON

TICKER	COMPANY	LAST	MKT CAP	GROSS MGN	OP MGN	ROIC %	EV/EBITDA	REV YOY	HEAD-TO-HEAD
BRFH ★	Barfresh Food Group Inc.	$0.56	$9.1M	21.9%	-24.2%	-35.0%	—	+32.6%	SUBJECT ISSUER
WMT	Walmart Inc.	$121.25	$961.97B	25.2%	4.4%	20.1%	22.5x	+6.2%	BRFH VS WMT <GO>
COST	Costco Wholesale Corporation	$996.08	$441.39B	12.8%	3.9%	42.4%	31.4x	+10.1%	BRFH VS COST <GO>
KO	Coca-Cola Company	$92.82	$399.30B	61.6%	28.7%	25.3%	26.4x	+1.9%	BRFH VS KO <GO>
KOF	Coca Cola Femsa S.A.B. de C.V. American	$115.50	$194.12B	—	13.9%	9.9%	21.0x	+3.3%	BRFH VS KOF <GO>
PEP	PepsiCo Inc.	$133.79	$182.32B	54.1%	12.2%	17.0%	14.3x	+2.3%	BRFH VS PEP <GO>