0
Signin
countryflagUS

18889881171

AAPL 167.04 -0.5714% MSFT 404.33 -1.8235% GOOG 157.46 0.3697% GOOGL 155.9725 0.3232% AMZN 179.17 -1.1639% NVDA 846.71 0.7568% META 501.8 1.544% TSLA 149.9 -3.5703% TSM 132.27 -4.8623% LLY 745.95 -0.642% V 271.36 -0.4877% AVGO 1258.99 -1.8431% JPM 181.25 0.6497% UNH 493.18 2.9625% NVO 122.75 -1.4294% WMT 59.27 -0.637% LVMUY 170.18 -0.3338% XOM 118.47 -0.1349% LVMHF 854.0 -0.4662% MA 454.7 -1.1865%

Vital Farms Inc

Consumer Defensive US VITL

25.2USD
0.09(0.36%)

Last update at 2024-04-18T20:00:00Z

Day Range

24.8625.75
LowHigh

52 Week Range

10.0018.18
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 2.83M 0.35M 11.65M 4.42M 6.35M
Minority interest -0.02100M -0.04700M 0.34M 0.25M -0.67300M
Net income 1.25M 2.43M 8.80M 3.31M 5.80M
Selling general administrative 77.24M 57.87M 47.40M 29.53M 19.44M
Selling and marketing expenses 30.10M 24.98M 14.90M 10.00M 8.62M
Gross profit 109.44M 82.90M 74.53M 42.88M 34.82M
Reconciled depreciation 7.28M 3.54M 2.55M 1.92M 1.44M
Ebit 2.94M 0.41M 12.23M 4.77M 6.78M
Ebitda 10.23M 3.95M 14.69M 6.69M 8.21M
Depreciation and amortization 7.28M 3.54M 2.46M 1.92M 1.44M
Non operating income net other 0.84M 0.35M -0.08600M - -
Operating income 2.94M 0.41M 12.23M 4.77M 6.77M
Other operating expenses 359.95M 260.85M 202.05M 137.38M 99.95M
Interest expense 0.11M 0.05M 0.49M 0.35M 0.42M
Tax provision 1.60M -2.02800M 2.77M 1.11M 0.72M
Interest income 0.99M - - - -
Net interest income 0.88M -0.05200M -0.48800M -0.34900M -0.42400M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 1.60M -2.02800M 2.77M 1.11M 0.72M
Total revenue 362.05M 260.90M 214.28M 140.73M 106.71M
Total operating expenses 107.34M 82.85M 62.30M 39.53M 28.05M
Cost of revenue 252.61M 178.00M 139.75M 97.86M 71.89M
Total other income expense net -0.11400M -0.05200M -0.57400M -0.34900M 0.00900M
Discontinued operations - - - - -
Net income from continuing ops 1.23M 2.38M 8.88M 3.31M 5.63M
Net income applicable to common shares 1.25M 2.43M 8.80M 2.38M 5.80M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 214.67M 189.94M 171.37M 61.95M 49.85M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 3.81M 3.54M 3.96M 2.71M 1.12M
Total liab 56.33M 38.18M 28.99M 30.10M 22.38M
Total stockholder equity 158.33M 151.47M 142.05M 31.59M 5.12M
Deferred long term liab - - 2.54M - -
Other current liab 18.90M 0.02M 0.11M 0.27M 0.39M
Common stock 0.00400M 0.00500M 0.00500M 0.00300M 0.00300M
Capital stock 0.00400M 0.00500M 0.00500M 0.00300M 0.00300M
Retained earnings 4.16M 2.75M 14.04M 5.24M 2.85M
Other liab 0.77M 0.19M 2.75M 1.41M 1.30M
Good will 3.86M 3.86M 3.86M 3.86M 3.86M
Other assets 0.14M 0.27M 0.14M 0.98M 0.25M
Cash 12.91M 30.97M 29.54M 1.27M 11.81M
Cash and equivalents - - - - -
Total current liabilities 47.65M 37.99M 25.91M 25.00M 16.80M
Current deferred revenue - 15.12M 9.85M 8.61M 5.84M
Net debt -2.22100M -30.63900M -28.74600M 5.03M -6.33400M
Short term debt 2.78M 0.33M 0.47M 2.61M 1.21M
Short long term debt - - - 2.16M 0.67M
Short long term debt total 10.69M 0.33M 0.80M 6.30M 5.48M
Other stockholder equity 155.72M 149.00M -43.33900M 26.35M 4.59M
Property plant equipment 59.16M 44.61M 30.12M 22.46M 18.66M
Total current assets 149.61M 141.21M 137.26M 34.65M 27.09M
Long term investments - - - - -
Net tangible assets 154.47M 147.61M 138.19M 4.70M 1.26M
Short term investments 65.81M 68.62M 68.36M - -
Net receivables 40.23M 27.14M 22.49M 17.72M 10.29M
Long term debt - - - 2.90M 3.14M
Inventory 26.85M 10.95M 12.90M 12.95M 3.87M
Accounts payable 25.97M 22.52M 15.49M 13.51M 9.36M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - 0.12M 0.16M - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -1.54700M -0.28100M -0.03100M -3.36000M -2.33600M
Additional paid in capital - - - - -
Common stock total equity 0.00400M 0.00500M 0.00500M 0.00300M 0.00300M
Preferred stock total equity - - - - -
Retained earnings total equity 4.16M 2.75M 14.04M - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.14M 0.19M 0.14M 0.98M 0.25M
Deferred long term asset charges - - - - -
Non current assets total 65.05M 48.73M 34.12M 27.30M 22.76M
Capital lease obligations 10.69M 0.33M 0.80M 1.25M 1.67M
Long term debt total - - 0.33M - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments 0.53M -0.37200M -77.84200M -5.62300M -1.91100M
Change to liabilities 6.20M 6.80M 1.81M 3.19M 4.95M
Total cashflows from investing activities -10.03700M -17.08300M -77.84200M -5.62300M -1.91100M
Net borrowings -0.55400M -0.47100M -5.57300M 0.81M -1.08000M
Total cash from financing activities 0.08M 2.18M 94.41M 0.43M -1.50900M
Change to operating activities 2.14M 4.41M -1.07100M 1.58M 2.37M
Net income 1.23M 2.38M 8.88M 3.31M 5.63M
Change in cash -18.05200M 1.42M 28.27M -10.54100M 8.00M
Begin period cash flow 30.97M 29.54M 1.27M 11.81M 3.81M
End period cash flow 12.91M 30.97M 29.54M 1.27M 11.81M
Total cash from operating activities -8.09800M 16.32M 11.70M -5.35200M 11.42M
Issuance of capital stock 0.00000M 0.00000M 99.67M 15.00M 0.03M
Depreciation 7.28M 3.54M 2.55M 1.92M 1.44M
Other cashflows from investing activities -0.09700M 51.65M 0.85M -0.83100M -0.83100M
Dividends paid - - - 2.13M -
Change to inventory -15.57400M 1.73M 0.03M -9.27000M -1.04200M
Change to account receivables -13.71800M -6.07800M -4.71800M -6.18200M -3.57800M
Sale purchase of stock 0.68M 2.80M 100.17M -14.28900M 0.00000M
Other cashflows from financing activities -0.03800M 2.65M 9.37M 2.96M -0.42900M
Change to netincome 6.43M 2.14M 4.18M 2.57M 1.43M
Capital expenditures 10.56M 16.71M 10.30M 4.80M 1.94M
Change receivables -13.71800M -6.07800M -4.71800M - -
Cash flows other operating 1.90M 1.75M -2.06500M - -
Exchange rate changes - - - - -
Cash and cash equivalents changes -18.05200M 1.42M 28.27M - -
Change in working capital -24.17600M 8.21M -3.89200M -12.23800M 2.69M
Stock based compensation 6.04M 4.44M 2.51M 1.03M 0.60M
Other non cash items 0.90M 0.28M -0.13100M 0.57M 0.36M
Free cash flow -18.65500M -0.38600M 1.40M -10.15100M 9.48M

Fundamentals

  • Previous Close 25.11
  • Market Cap630.69M
  • Volume454045
  • P/E Ratio32.26
  • Dividend Yield-%
  • EBITDA34.87M
  • Revenue TTM446.13M
  • Revenue Per Share TTM10.89
  • Gross Profit TTM 110.45M
  • Diluted EPS TTM0.47

Peer Comparison

Sector: Consumer Defensive Industry: Farm Products

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
VITL
Vital Farms Inc		 0.09 0.36% 25.20 32.26 29.50 1.38 3.36 1.20 14.20
ADM
Archer-Daniels-Midland Company		 1.30 2.15% 61.72 10.07 10.54 0.39 1.49 0.47 7.11
TSN
Tyson Foods Inc		 0.29 0.49% 58.87 - 24.94 0.34 1.00 0.51 26.68
BG
Bunge Limited		 1.09 1.03% 106.51 7.87 8.47 0.24 1.44 0.30 5.17
MNHVF
Mowi ASA		 -0.37 2.12% 17.10 19.37 9.03 1.64 2.33 2.08 8.19

Reports Covered

Stock Research & News

View All

Profile

Vital Farms, Inc., a food company, provides pasture-raised products in the United States. It offers shell eggs, butter, hard-boiled eggs, ghee, and liquid whole eggs. The company was founded in 2007 and is headquartered in Austin, Texas.

Vital Farms Inc

3601 South Congress Avenue, Austin, TX, United States, 78704

Key Executives

Name Title Year Born
Mr. Matthew O'Hayer Founder & Exec. Chairman 1955
Mr. Russell Diez-Canseco Pres, CEO & Director 1973
Ms. Joanne Bal Esq. Head of Environmental, Social & Governance, Gen. Counsel and Corp. Sec. 1968
Mr. Peter Nicholas Pappas Chief Sales Officer 1964
Mr. Bo Erick Meissner Chief Financial Officer 1962
Mr. Jason Dale Chief Operating Officer 1972
Mr. Matthew D. Siler VP of Investor Relations NA
Ms. Kathryn McKeon Chief Marketing Officer 1982
Ms. Stephanie Coon Sr. VP of People & Strategy 1981
Mr. Daniel Jones VP of Fin. NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).