Financhill
Buy
91

VITL Quote, Financials, Valuation and Earnings

Last price:
$38.60
Seasonality move :
7.93%
Day range:
$38.08 - $40.50
52-week range:
$14.16 - $48.41
Dividend yield:
0%
P/E ratio:
35.45x
P/S ratio:
3.06x
P/B ratio:
6.86x
Volume:
1.9M
Avg. volume:
1.2M
1-year change:
169.15%
Market cap:
$1.7B
Revenue:
$471.9M
EPS (TTM):
$1.12
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $140.7M $214.3M $260.9M $362.1M $471.9M
Revenue Growth (YoY) 31.88% 52.26% 21.76% 38.77% 30.33%
 
Cost of Revenues $97.9M $139.8M $178M $252.6M $309.5M
Gross Profit $42.9M $74.5M $82.9M $109.4M $162.3M
Gross Profit Margin 30.47% 34.78% 31.77% 30.23% 34.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.5M $62.3M $82.8M $107.3M $129.1M
Other Inc / (Exp) $1.4M -$183K -$27K -$151K -$2.8M
Operating Expenses $39.5M $62.3M $82.8M $107.3M $129.1M
Operating Income $3.4M $12.2M $52K $2.1M $33.3M
 
Net Interest Expenses $349K $391K -- -- --
EBT. Incl. Unusual Items $4.4M $11.7M $354K $2.8M $32.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M $2.8M -$2M $1.6M $6.6M
Net Income to Company $3.3M $8.9M $2.4M $1.2M $25.6M
 
Minority Interest in Earnings -$927K -$84K $47K $21K --
Net Income to Common Excl Extra Items $2.4M $8.8M $2.4M $1.3M $25.6M
 
Basic EPS (Cont. Ops) $0.07 $0.31 $0.06 $0.03 $0.62
Diluted EPS (Cont. Ops) $0.06 $0.27 $0.06 $0.03 $0.59
Weighted Average Basic Share $34.1M $28.7M $40M $40.6M $41.2M
Weighted Average Diluted Share $37.1M $32.9M $43.3M $43.5M $43.3M
 
EBITDA $6.7M $14.7M $3.9M $8.4M $40.9M
EBIT $4.8M $12.1M $406K $2.9M $33M
 
Revenue (Reported) $140.7M $214.3M $260.9M $362.1M $471.9M
Operating Income (Reported) $3.4M $12.2M $52K $2.1M $33.3M
Operating Income (Adjusted) $4.8M $12.1M $406K $2.9M $33M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $53.4M $64.6M $92M $110.4M $145M
Revenue Growth (YoY) 56.58% 21.1% 42.42% 19.98% 31.31%
 
Cost of Revenues $35M $44.8M $62.5M $73.8M $91.5M
Gross Profit $18.4M $19.8M $29.5M $36.7M $53.5M
Gross Profit Margin 34.39% 30.7% 32.04% 33.2% 36.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15.9M $21.6M $27.5M $31.4M $44.2M
Other Inc / (Exp) -$21K $3K -$148K -$642K -$6K
Operating Expenses $15.9M $21.6M $27.5M $31.4M $44.2M
Operating Income $2.4M -$1.8M $2M $5.2M $9.2M
 
Net Interest Expenses $110K $11K -- -- --
EBT. Incl. Unusual Items $2.3M -$1.8M $2.2M $5.1M $10.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $620K -$486K $1.5M $533K $2.9M
Net Income to Company $1.7M -$1.3M $711K $4.5M $7.4M
 
Minority Interest in Earnings $15K $6K $12K -- --
Net Income to Common Excl Extra Items $1.7M -$1.3M $723K $4.5M $7.4M
 
Basic EPS (Cont. Ops) $0.05 -$0.03 $0.02 $0.11 $0.17
Diluted EPS (Cont. Ops) $0.04 -$0.03 $0.02 $0.10 $0.16
Weighted Average Basic Share $34M $40.2M $40.7M $41.4M $43.2M
Weighted Average Diluted Share $39.1M $40.2M $42.9M $43.1M $45.5M
 
EBITDA $3M -$896K $4.1M $5.8M $10.6M
EBIT $2.4M -$1.8M $2.2M $5.3M $10.6M
 
Revenue (Reported) $53.4M $64.6M $92M $110.4M $145M
Operating Income (Reported) $2.4M -$1.8M $2M $5.2M $9.2M
Operating Income (Adjusted) $2.4M -$1.8M $2.2M $5.3M $10.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $201.7M $237.5M $329.4M $446.1M $576.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $135M $156.8M $233.4M $295.7M $360.9M
Gross Profit $66.7M $80.7M $95.9M $150.4M $215.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.3M $78.6M $101.5M $122.8M $155.6M
Other Inc / (Exp) -$134K $298K -$478K -$2.5M -$675K
Operating Expenses $58.3M $78.6M $101.5M $122.8M $155.6M
Operating Income $8.4M $2.1M -$5.6M $27.6M $59.6M
 
Net Interest Expenses $464K $68K -- -- --
EBT. Incl. Unusual Items $7.8M $2.4M -$5.1M $26.3M $62.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M -$3M -$775K $6.1M $12.8M
Net Income to Company $5.2M $5.4M -$4.3M $20.2M $50M
 
Minority Interest in Earnings $77K -$97K $27K -- --
Net Income to Common Excl Extra Items $5.3M $5.3M -$4.3M $20.2M $50M
 
Basic EPS (Cont. Ops) $0.13 $0.14 -$0.11 $0.50 $1.18
Diluted EPS (Cont. Ops) $0.12 $0.12 -$0.11 $0.45 $1.12
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $10.6M $6M $1M $33M $74.3M
EBIT $8.2M $2.5M -$5M $26.9M $63.8M
 
Revenue (Reported) $201.7M $237.5M $329.4M $446.1M $576.1M
Operating Income (Reported) $8.4M $2.1M -$5.6M $27.6M $59.6M
Operating Income (Adjusted) $8.2M $2.5M -$5M $26.9M $63.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $160.3M $183.5M $252M $336M $440.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.4M $120.4M $175.8M $218.9M $270.3M
Gross Profit $56.9M $63.1M $76.1M $117.1M $170.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.5M $58.8M $77.5M $93M $119.5M
Other Inc / (Exp) -$182K $299K -$151K -$2.5M -$370K
Operating Expenses $42.5M $58.8M $77.5M $93M $119.5M
Operating Income $14.4M $4.3M -$1.3M $24.2M $50.5M
 
Net Interest Expenses $365K $42K -- -- --
EBT. Incl. Unusual Items $13.8M $4.6M -$867K $22.6M $53.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M -$1.5M -$232K $4.3M $10.4M
Net Income to Company $9.5M $6M -$635K $18.4M $42.8M
 
Minority Interest in Earnings $54K $41K $21K -- --
Net Income to Common Excl Extra Items $9.6M $6.1M -$614K $18.4M $42.8M
 
Basic EPS (Cont. Ops) $0.26 $0.16 -$0.02 $0.45 $1.01
Diluted EPS (Cont. Ops) $0.24 $0.14 -$0.02 $0.41 $0.95
Weighted Average Basic Share $107.4M $119.7M $121.9M $123.1M $127.5M
Weighted Average Diluted Share $115.4M $127.1M $126.1M $129.8M $134.6M
 
EBITDA $15.8M $7.1M $4.2M $28.7M $62.1M
EBIT $14.2M $4.6M -$840K $23.2M $54M
 
Revenue (Reported) $160.3M $183.5M $252M $336M $440.3M
Operating Income (Reported) $14.4M $4.3M -$1.3M $24.2M $50.5M
Operating Income (Adjusted) $14.2M $4.6M -$840K $23.2M $54M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3M $29.5M $31M $12.9M $84.1M
Short Term Investments -- $68.4M $68.6M $65.8M $32.7M
Accounts Receivable, Net $16.1M $20.9M $26.9M $38.9M $39.7M
Inventory $12.9M $12.9M $10.9M $26.8M $32.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.7M $4M $3.8M $5.1M $6.1M
Total Current Assets $34.7M $137.3M $141.3M $149.6M $195.5M
 
Property Plant And Equipment $22.5M $30.1M $44.6M $61.1M $75.8M
Long-Term Investments -- -- -- -- --
Goodwill $3.9M $3.9M $3.9M $4M $3.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $189K -- --
Total Assets $61.9M $171.4M $189.9M $214.7M $275.2M
 
Accounts Payable $13.5M $15.5M $22.5M $26M $33.5M
Accrued Expenses $7.5M $6.1M $12.1M $11M $15.1M
Current Portion Of Long-Term Debt $2.2M -- -- -- --
Current Portion Of Capital Lease Obligations $449K $471K $327K $2.8M $6.3M
Other Current Liabilities $270K $109K -- -- --
Total Current Liabilities $25M $25.9M $38M $47.7M $65.2M
 
Long-Term Debt $2.9M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $30.1M $29M $38.2M $56.3M $82.5M
 
Common Stock $3K $5K $5K $4K $4K
Other Common Equity Adj -- -$31K -$281K -$1.5M -$377K
Common Equity $8.6M $142M $151.5M $158.3M $192.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.3M $338K $290K -- --
Total Equity $31.8M $142.4M $151.8M $158.3M $192.7M
 
Total Liabilities and Equity $61.9M $171.4M $189.9M $214.7M $275.2M
Cash and Short Terms $1.3M $97.9M $99.6M $78.7M $116.8M
Total Debt $5.1M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $112.6M $27.8M $18.8M $56.8M $149.5M
Short Term Investments -- $69.8M $68.1M $39.3M $13.5M
Accounts Receivable, Net $17.6M $22.3M $33.1M $37.4M $47.8M
Inventory $11.7M $14.6M $25.5M $38.3M $33.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.7M $4.8M $5.6M $5M $6.4M
Total Current Assets $145.9M $140.7M $151.1M $176.8M $251.6M
 
Property Plant And Equipment $27.7M $42.2M $50.5M $69.4M $86.6M
Long-Term Investments -- -- -- -- --
Goodwill $3.9M $3.9M $3.9M $3.9M $3.9M
Other Intangibles -- -- -- -- $2.6M
Other Long-Term Assets -- -- -- -- $46K
Total Assets $177.6M $186.9M $206.6M $250M $344.7M
 
Accounts Payable $16.1M $17.4M $25.6M $22M $35.9M
Accrued Expenses $4.8M $11.6M $18.5M $18.2M $18M
Current Portion Of Long-Term Debt $1.1M -- -- -- --
Current Portion Of Capital Lease Obligations $465K $447K $1.4M $3.8M $8.5M
Other Current Liabilities $138K $35K -- $1.1M --
Total Current Liabilities $26.1M $32.3M $50.8M $53M $77.7M
 
Long-Term Debt $6.5M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $35.6M $33.4M $52M $67.2M $91.3M
 
Common Stock $5K $5K $4K $4K $4K
Other Common Equity Adj -- -$100K -$1.8M -$725K -$64K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $200K $297K -- -- --
Total Equity $142M $153.6M $154.6M $182.9M $253.4M
 
Total Liabilities and Equity $177.6M $186.9M $206.6M $250M $344.7M
Cash and Short Terms $112.6M $97.6M $86.9M $96.1M $163M
Total Debt $7.6M -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.3M $8.9M $2.4M $1.2M $25.6M
Depreciation & Amoritzation $1.9M $2.6M $3.5M $5.4M $7.9M
Stock-Based Compensation $1M $2.5M $4.4M $6M $7.4M
Change in Accounts Receivable -$7.7M -$4.7M -$4.7M -$13.7M -$862K
Change in Inventories -$9.3M $29K $1.7M -$15.6M -$6.4M
Cash From Operations -$5.4M $11.5M $17.7M -$8.1M $50.9M
 
Capital Expenditures $4.8M $10.3M $16.7M $10.6M $11.5M
Cash Acquisitions -- -- -- -$108K --
Cash From Investing -$5.6M -$77.7M -$18.4M -$10M $22.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.9M $9.1M -- -- $7.5M
Long-Term Debt Repaid -$1.1M -$14.6M -$471K -$554K -$9.7M
Repurchase of Common Stock -$14.3M -- -- -- --
Other Financing Activities -$409K -$192K -$152K -$38K -$796K
Cash From Financing $434K $94.4M $2.2M $83K -$2.1M
 
Beginning Cash (CF) $11.8M $1.3M $29.5M $31M $12.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.5M $28.3M $1.4M -$18.1M $71.2M
Ending Cash (CF) $1.3M $29.5M $31M $12.9M $84.1M
 
Levered Free Cash Flow -$10.2M $1.2M $971K -$18.7M $39.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.7M -$1.3M $711K $4.5M $7.4M
Depreciation & Amoritzation $614K $906K $1.9M $464K -$1.2M
Stock-Based Compensation $737K $1.2M $1.6M $1.8M $2.7M
Change in Accounts Receivable -$328K -$4.3M -- -- --
Change in Inventories -$1.8M -$810K -- -- --
Cash From Operations -$2.7M -$2.4M -$363K $8.3M $10M
 
Capital Expenditures $1.3M $6.4M $2.5M $4.8M $3.6M
Cash Acquisitions -- -- -$108K -- --
Cash From Investing -$494K -$7.5M -$3M $1.3M $2.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.3M -$118K -$84K -$718K -$917K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M -$51K $9K -$32K -$142K
Cash From Financing $98.7M $363K $87K -$464K $3.8M
 
Beginning Cash (CF) $17.1M $37.3M $22.1M $47.7M $133.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95.5M -$9.5M -$3.2M $9.1M $16.4M
Ending Cash (CF) $112.6M $27.8M $18.8M $56.8M $149.5M
 
Levered Free Cash Flow -$4M -$8.7M -$2.8M $3.4M $6.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $5.2M $5.4M -$4.3M $20.2M $50M
Depreciation & Amoritzation $2.4M $3.5M $6M $6M $9.3M
Stock-Based Compensation $1.9M $4.2M $5.7M $7M $9.5M
Change in Accounts Receivable -$4.5M -$6M -- -- --
Change in Inventories $1.3M -$2.9M -- -- --
Cash From Operations $9.6M $9.8M $1M $22.4M $73.8M
 
Capital Expenditures $8.4M $17.8M $9.4M $12.8M $12.9M
Cash Acquisitions -- -- -$108K -- --
Cash From Investing -$4.4M -$88.3M -$10.8M $17.3M $12.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $11M -- -- $7.5M --
Long-Term Debt Repaid -$7.2M -$8.1M -$456K -$9.2M -$3.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$227K -$178K -$64K -$668K -$2M
Cash From Financing $103.7M -$6.2M $807K -$1.7M $6.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.9M -$84.8M -$9M $38M $92.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2M -$8M -$8.4M $9.7M $60.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $9.5M $6M -$635K $18.4M $42.8M
Depreciation & Amoritzation $1.6M $2.5M $5M $5.6M $7M
Stock-Based Compensation $1.5M $3.2M $4.5M $5.5M $7.6M
Change in Accounts Receivable -$87K -$1.4M -- -- --
Change in Inventories $1.1M -$1.9M -- -- --
Cash From Operations $15M $13.3M -$3.4M $27.2M $50M
 
Capital Expenditures $6.7M $14.2M $6.9M $9.1M $10.5M
Cash Acquisitions -- -- -$108K -- --
Cash From Investing -$5.9M -$16.6M -$8.9M $18.3M $8.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.1M -- -- $7.5M --
Long-Term Debt Repaid -$6.9M -$351K -$336K -$9M -$2.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$140K -$126K -$38K -$668K -$1.9M
Cash From Financing $102.2M $1.6M $185K -$1.6M $7M
 
Beginning Cash (CF) $20.1M $102M $77.8M $86.4M $331.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $111.3M -$1.7M -$12.1M $43.9M $65.4M
Ending Cash (CF) $131.4M $100.3M $65.7M $130.3M $396.5M
 
Levered Free Cash Flow $8.3M -$888K -$10.3M $18M $39.6M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 2.13% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 2.88% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.16% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock