gross profit bridgeinconsistent2025-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$13.04B
Fiscal year ended 2025-12-31Operating income
-$2.34B
Fiscal year ended 2025-12-31Free cash flow
Unavailable
Fiscal year ended 2025-12-31Valuation, from the filing
| Public float | $8.00B | Market value of stock held by non-affiliates, as stated on the cover page for 2025-06-30 |
|---|---|---|
| Float / revenue | 0.6× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 0.8× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-06-30, not today, and each multiple below it uses the figures for the fiscal year ending 2025-12-31 — the year that filing covered.
Valuation over time
7.9× earnings today, against a median of 11.1× across 7 years on record. Below its own history.
| Float measured | Public float | Float / net income | |
|---|---|---|---|
| 2024-06-30 | $8.90B | 7.9× | |
| 2023-06-30 | $12.00B | 12.6× | |
| 2021-06-30 | $9.80B | 9.7× | |
| 2019-06-28 | $10.20B | 42.2× | |
| 2018-06-30 | $12.38B | 11.1× | |
| 2017-06-30 | $15.55B | 9.9× | |
| 2016-06-30 | $18.17B | 11.4× |
Each float is paired with the fiscal year the filing that stated it covers. Only years where the company reported positive net income appear, because a multiple against a loss is not a multiple.
MOLSON COORS BEVERAGE CO (TAP) reported revenue of $13.04B and net income of -$2.14B for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from MOLSON COORS BEVERAGE CO’s SEC filings, each linked to the filing it came from.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $13.04B | $13.73B | $13.88B | $12.81B | $12.45B | $11.72B | $13.01B | $13.34B | $13.47B | $6.60B |
| Cost of revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross profit | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Operating income | -$2.34B | $1.75B | $1.44B | $157.50M | $1.45B | -$408.90M | $764.40M | $1.63B | $1.68B | $3.32B |
| Net income | -$2.14B | $1.12B | $948.90M | -$175.30M | $1.01B | -$949.00M | $241.70M | $1.12B | $1.57B | $1.59B |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | shares 199.10M | shares 209.90M | shares 217.30M | shares 216.90M | shares 217.60M | shares 216.80M | shares 216.90M | shares 216.60M | shares 216.50M | shares 213.40M |
| Pretax income | -$2.52B | $1.50B | $1.25B | -$62.50M | $1.24B | -$643.90M | $479.90M | $1.36B | $1.38B | $3.05B |
| Income tax expense | -$337.80M | $345.30M | $296.10M | $124.00M | $230.50M | $301.80M | $233.70M | $225.20M | -$204.60M | $1.45B |
| Diluted EPS | $-10.75 | $5.35 | $4.37 | $-0.81 | Unavailable | Unavailable | Unavailable | Unavailable | $6.53 | $9.34 |
| Selling, general & administrative | $2.64B | $2.72B | $2.78B | $2.62B | $2.55B | $2.44B | $2.73B | $2.80B | $3.05B | $1.60B |
| General & administrative | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | $1.33B | $1.36B | $1.37B | $1.27B | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $896.50M | $969.30M | $868.90M | $600.00M | $637.40M | $770.10M | $523.40M | $1.06B | $418.60M | $560.90M |
| Total assets | $22.74B | $26.06B | $26.38B | $25.87B | $27.62B | $27.33B | $28.86B | $30.11B | $30.25B | $29.34B |
| Current assets | $2.94B | $2.85B | $2.85B | $2.64B | $2.78B | $2.42B | $2.18B | $2.77B | $2.19B | $2.17B |
| Total liabilities | $12.20B | $12.61B | $12.94B | $12.95B | $13.95B | $14.71B | $15.19B | $16.37B | $17.06B | $17.72B |
| Current liabilities | $5.31B | $3.05B | $4.09B | $3.38B | $3.62B | $3.91B | $3.70B | $4.30B | $3.40B | $3.16B |
| Total equity incl. NCI | $10.43B | $13.28B | $13.41B | $12.92B | $13.66B | $12.62B | $13.67B | $13.74B | $13.19B | $11.22B |
| Temporary (mezzanine) equity | $115.60M | $168.50M | $27.90M | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $715.90M | $727.80M | $802.30M | $792.90M | $804.70M | $664.30M | $615.90M | $591.80M | $591.50M | $592.70M |
| Accounts receivable | $703.00M | $693.10M | $757.80M | $739.80M | $678.90M | $549.60M | $705.90M | $736.00M | $728.30M | $654.40M |
| Goodwill | $1.94B | $5.58B | $5.33B | $5.29B | $6.15B | $6.15B | $7.63B | $8.26B | $8.41B | $8.25B |
| Long-term debt | $3.87B | $6.11B | $5.31B | $6.17B | $6.65B | $7.21B | $8.11B | $8.89B | $10.60B | $11.39B |
| Accounts payable | $1.82B | $1.88B | $1.98B | $2.07B | $2.10B | $1.73B | $1.69B | $1.62B | $1.57B | $1.30B |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $1.78B | $1.91B | $2.08B | $1.50B | $1.57B | $1.70B | $1.90B | $2.33B | $1.87B | $1.13B |
| Capital expenditures | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | -$822.10M | -$648.00M | -$841.70M | -$625.10M | -$509.90M | -$413.60M | -$433.30M | -$669.10M | -$538.20M | -$12.29B |
| Financing cash flow | -$1.06B | -$1.14B | -$981.40M | -$889.50M | -$1.17B | -$1.07B | -$2.01B | -$1.01B | -$1.50B | $11.32B |
| Net change in cash | -$72.80M | $100.40M | $268.90M | -$37.40M | -$132.70M | $246.70M | Unavailable | Unavailable | Unavailable | Unavailable |
| Stock-based compensation | $35.00M | $43.10M | $44.90M | $33.60M | $32.10M | $24.20M | $8.50M | $42.60M | $58.30M | $29.90M |
| Common dividends paid | $376.30M | $369.20M | $354.70M | $329.30M | $147.80M | $125.30M | $424.40M | $354.20M | $353.40M | $352.90M |
| Common share repurchases | $647.90M | $643.40M | $205.80M | $51.50M | $0 | $0 | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $711.30M | $759.40M | $682.80M | $684.80M | $786.10M | $922.00M | $859.00M | $857.50M | $812.80M | $388.40M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 32.8% | 33.0% | 31.5% | 28.5% | 32.6% | 32.1% | 32.3% | 31.4% | 35.4% | 28.6% |
| Operating margin | -17.9% | 12.8% | 10.4% | 1.2% | 11.7% | -3.5% | 5.9% | 12.2% | 12.5% | 50.4% |
| FCF margin | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 0.3% | 0.3% | 0.3% | 0.3% | 0.3% | 0.2% | 0.1% | 0.3% | 0.4% | 0.5% |
| Current ratio | 0.55x | 0.94x | 0.70x | 0.78x | 0.77x | 0.62x | 0.59x | 0.64x | 0.64x | 0.69x |
| Revenue YoY growth | -5.1% | -1.1% | 8.4% | 2.9% | 6.2% | -9.9% | -2.5% | -1.0% | 104.2% | Unavailable |
| Net margin | -16.4% | 8.2% | 6.8% | -1.4% | 8.1% | -8.1% | 1.9% | 8.4% | 11.6% | 24.2% |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | 0.37x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | 23.0% | 23.6% | Unavailable | 18.6% | Unavailable | 48.7% | 16.6% | -14.8% | 47.6% |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open TAP in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-06View SEC filing
10-K · Filed 2026-02-18View SEC filing
10-Q · Filed 2025-11-04View SEC filing
10-Q · Filed 2025-08-05View SEC filing
10-Q · Filed 2025-05-08View SEC filing
10-K · Filed 2025-02-18View SEC filing
Companies in the same industry
Reconciliation checks needing review
11 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
gross profit bridgeinconsistent2024-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2023-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2022-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2021-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2020-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2019-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2018-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2017-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
gross profit bridgeinconsistent2016-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
balance equationreview2016-12-31
Difference 399100000 exceeds tolerance 29341500.000. Presentation or filing-vintage differences need review.