Financhill
Buy
65

VITL Quote, Financials, Valuation and Earnings

Last price:
$37.40
Seasonality move :
6.78%
Day range:
$37.03 - $37.93
52-week range:
$27.91 - $45.72
Dividend yield:
0%
P/E ratio:
33.39x
P/S ratio:
2.75x
P/B ratio:
5.77x
Volume:
350.2K
Avg. volume:
751.1K
1-year change:
-7.52%
Market cap:
$1.7B
Revenue:
$606.3M
EPS (TTM):
$1.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $214.3M $260.9M $362.1M $471.9M $606.3M
Revenue Growth (YoY) 52.26% 21.76% 38.77% 30.33% 28.49%
 
Cost of Revenues $139.8M $178M $252.6M $309.5M $376.4M
Gross Profit $74.5M $82.9M $109.4M $162.3M $229.9M
Gross Profit Margin 34.78% 31.77% 30.23% 34.4% 37.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $62.3M $82.8M $107.3M $129.1M $166.4M
Other Inc / (Exp) -$183K -$27K -$151K -$2.8M -$250K
Operating Expenses $62.3M $82.8M $107.3M $129.1M $166.4M
Operating Income $12.2M $52K $2.1M $33.3M $63.6M
 
Net Interest Expenses $391K -- -- -- --
EBT. Incl. Unusual Items $11.7M $354K $2.8M $32.2M $67.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.8M -$2M $1.6M $6.6M $14.2M
Net Income to Company $8.9M $2.4M $1.2M $25.6M $53.4M
 
Minority Interest in Earnings -$84K $47K $21K -- --
Net Income to Common Excl Extra Items $8.8M $2.4M $1.3M $25.6M $53.4M
 
Basic EPS (Cont. Ops) $0.31 $0.06 $0.03 $0.62 $1.25
Diluted EPS (Cont. Ops) $0.27 $0.06 $0.03 $0.59 $1.18
Weighted Average Basic Share $28.7M $40M $40.6M $41.2M $42.8M
Weighted Average Diluted Share $32.9M $43.3M $43.5M $43.3M $45.1M
 
EBITDA $14.7M $3.9M $8.4M $40.9M $81.6M
EBIT $12.1M $406K $2.9M $33M $68.5M
 
Revenue (Reported) $214.3M $260.9M $362.1M $471.9M $606.3M
Operating Income (Reported) $12.2M $52K $2.1M $33.3M $63.6M
Operating Income (Adjusted) $12.1M $406K $2.9M $33M $68.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $58.5M $77.1M $119.2M $147.9M $162.2M
Revenue Growth (YoY) 23.05% 31.62% 54.65% 24.13% 9.64%
 
Cost of Revenues $37.2M $55.4M $76.5M $89M $99.7M
Gross Profit $21.3M $21.7M $42.7M $58.9M $62.5M
Gross Profit Margin 36.43% 28.16% 35.8% 39.81% 38.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $25.8M $31.8M $34.7M $40.7M
Other Inc / (Exp) $110K $49K -$1.4M -$277K -$404K
Operating Expenses $18.2M $25.8M $31.8M $34.7M $40.7M
Operating Income $3.1M -$4.1M $10.9M $24.2M $21.8M
 
Net Interest Expenses $18K -- -- -- --
EBT. Incl. Unusual Items $3.2M -$3.9M $9.7M $24.7M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$304K -$2.4M $2.5M $5.7M $5.4M
Net Income to Company $3.5M -$1.5M $7.2M $19M $16.9M
 
Minority Interest in Earnings $11K $2K -- -- --
Net Income to Common Excl Extra Items $3.5M -$1.5M $7.2M $19M $16.9M
 
Basic EPS (Cont. Ops) $0.09 -$0.04 $0.18 $0.46 $0.38
Diluted EPS (Cont. Ops) $0.08 -$0.04 $0.16 $0.43 $0.37
Weighted Average Basic Share $39.5M $40.5M $40.8M $41.8M $44.3M
Weighted Average Diluted Share $43.5M $40.5M $43.4M $43.8M $45.8M
 
EBITDA $4M -$2.5M $12.3M $29M $27.5M
EBIT $3.2M -$3.9M $9.8M $25M $22.6M
 
Revenue (Reported) $58.5M $77.1M $119.2M $147.9M $162.2M
Operating Income (Reported) $3.1M -$4.1M $10.9M $24.2M $21.8M
Operating Income (Adjusted) $3.2M -$3.9M $9.8M $25M $22.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $225.2M $279.4M $404.2M $500.6M $620.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $145.2M $196.1M $273.8M $322.1M $387M
Gross Profit $80M $83.3M $130.4M $178.6M $233.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $67.6M $90.4M $113.3M $132M $172.4M
Other Inc / (Exp) -$93K -$89K -$1.6M -$1.7M -$377K
Operating Expenses $67.6M $90.4M $113.3M $132M $172.4M
Operating Income $12.4M -$7.1M $17.1M $46.5M $61.2M
 
Net Interest Expenses $251K -- -- -- --
EBT. Incl. Unusual Items $12.1M -$6.7M $16.4M $47.3M $65.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M -$4.1M $6.5M $9.8M $13.9M
Net Income to Company $10.4M -$2.6M $9.9M $37.4M $51.3M
 
Minority Interest in Earnings -$84K $38K $19K -- --
Net Income to Common Excl Extra Items $10.3M -$2.6M $9.9M $37.4M $51.3M
 
Basic EPS (Cont. Ops) $0.27 -$0.06 $0.25 $0.90 $1.17
Diluted EPS (Cont. Ops) $0.25 -$0.07 $0.22 $0.85 $1.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $15.3M -$2.6M $23.2M $57.6M $81.4M
EBIT $12.4M -$6.7M $16.7M $48.2M $66.1M
 
Revenue (Reported) $225.2M $279.4M $404.2M $500.6M $620.6M
Operating Income (Reported) $12.4M -$7.1M $17.1M $46.5M $61.2M
Operating Income (Adjusted) $12.4M -$6.7M $16.7M $48.2M $66.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $58.5M $77.1M $119.2M $147.9M $162.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $37.2M $55.4M $76.5M $89M $99.7M
Gross Profit $21.3M $21.7M $42.7M $58.9M $62.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $18.2M $25.8M $31.8M $34.7M $40.7M
Other Inc / (Exp) $110K $49K -$1.4M -$277K -$404K
Operating Expenses $18.2M $25.8M $31.8M $34.7M $40.7M
Operating Income $3.1M -$4.1M $10.9M $24.2M $21.8M
 
Net Interest Expenses $18K -- -- -- --
EBT. Incl. Unusual Items $3.2M -$3.9M $9.7M $24.7M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$304K -$2.4M $2.5M $5.7M $5.4M
Net Income to Company $3.5M -$1.5M $7.2M $19M $16.9M
 
Minority Interest in Earnings $11K $2K -- -- --
Net Income to Common Excl Extra Items $3.5M -$1.5M $7.2M $19M $16.9M
 
Basic EPS (Cont. Ops) $0.09 -$0.04 $0.18 $0.46 $0.38
Diluted EPS (Cont. Ops) $0.08 -$0.04 $0.16 $0.43 $0.37
Weighted Average Basic Share $39.5M $40.5M $40.8M $41.8M $44.3M
Weighted Average Diluted Share $43.5M $40.5M $43.4M $43.8M $45.8M
 
EBITDA $4M -$2.5M $12.3M $29M $27.5M
EBIT $3.2M -$3.9M $9.8M $25M $22.6M
 
Revenue (Reported) $58.5M $77.1M $119.2M $147.9M $162.2M
Operating Income (Reported) $3.1M -$4.1M $10.9M $24.2M $21.8M
Operating Income (Adjusted) $3.2M -$3.9M $9.8M $25M $22.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $29.5M $31M $12.9M $84.1M $150.6M
Short Term Investments $68.4M $68.6M $65.8M $32.7M $9.7M
Accounts Receivable, Net $20.9M $26.9M $38.9M $39.7M $54.3M
Inventory $12.9M $10.9M $26.8M $32.9M $23.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $4M $3.8M $5.1M $6.1M $7.7M
Total Current Assets $137.3M $141.3M $149.6M $195.5M $246M
 
Property Plant And Equipment $30.1M $44.6M $61.1M $75.8M $104.1M
Long-Term Investments -- -- -- -- --
Goodwill $3.9M $3.9M $4M $3.9M $3.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $189K -- $46K $62K
Total Assets $171.4M $189.9M $214.7M $275.2M $359.3M
 
Accounts Payable $15.5M $22.5M $26M $33.5M $38.6M
Accrued Expenses $6.1M $12.1M $11M $15.1M $16.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $471K $327K $2.8M $6.3M $7.8M
Other Current Liabilities $109K -- -- -- --
Total Current Liabilities $25.9M $38M $47.7M $65.2M $78.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $29M $38.2M $56.3M $82.5M $90M
 
Common Stock $5K $5K $4K $4K $4K
Other Common Equity Adj -$31K -$281K -$1.5M -$377K $3K
Common Equity $142M $151.5M $158.3M $192.7M $269.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $338K $290K -- -- --
Total Equity $142.4M $151.8M $158.3M $192.7M $269.3M
 
Total Liabilities and Equity $171.4M $189.9M $214.7M $275.2M $359.3M
Cash and Short Terms $97.9M $99.6M $78.7M $116.8M $160.3M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $35.1M $24.8M $25.8M $113.8M $156.3M
Short Term Investments $67.8M $67.1M $57.2M $23.7M $5M
Accounts Receivable, Net $18.3M $25.8M $40.2M $43.6M $51.9M
Inventory $11.3M $13.3M $33.9M $30.8M $34.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5M $3.1M $5.3M $6.2M $8.9M
Total Current Assets $136.9M $134.1M $162.6M $218.2M $259.8M
 
Property Plant And Equipment $32.9M $50.2M $60.3M $77.1M $106M
Long-Term Investments -- -- -- -- --
Goodwill $3.9M $3.9M $3.9M $4.9M $3.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $3.1M -- -- $62K
Total Assets $173.8M $191.3M $226.8M $300.2M $376.9M
 
Accounts Payable $14.2M $20.6M $26.6M $33.1M $38.8M
Accrued Expenses $7.2M $14.1M $13.3M $17.5M $17M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $476K $1.6M $2.6M $8.1M $9.6M
Other Current Liabilities $87K -- $2.2M -- --
Total Current Liabilities $23.5M $38.3M $50.5M $70.4M $77.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $26.6M $40.3M $59.2M $86.9M $88M
 
Common Stock $5K $5K $4K $4K $4K
Other Common Equity Adj -$53K -$1.1M -$1.1M -$269K $19K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $327K $126K -- -- --
Total Equity $147.2M $151M $167.5M $213.3M $288.9M
 
Total Liabilities and Equity $173.8M $191.3M $226.8M $300.2M $376.9M
Cash and Short Terms $102.9M $91.8M $83.1M $137.5M $161.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $8.9M $2.4M $1.2M $25.6M $53.4M
Depreciation & Amoritzation $2.6M $3.5M $5.4M $7.9M $13.1M
Stock-Based Compensation $2.5M $4.4M $6M $7.4M $10.3M
Change in Accounts Receivable -$4.7M -$4.7M -$13.7M -$862K -$14.8M
Change in Inventories $29K $1.7M -$15.6M -$6.4M $8.9M
Cash From Operations $11.5M $17.7M -$8.1M $50.9M $64.8M
 
Capital Expenditures $10.3M $16.7M $10.6M $11.5M $28.6M
Cash Acquisitions -- -- -$108K -- --
Cash From Investing -$77.7M -$18.4M -$10M $22.4M -$7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.1M -- -- $7.5M --
Long-Term Debt Repaid -$14.6M -$471K -$554K -$9.7M -$3.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$192K -$152K -$38K -$796K -$1.9M
Cash From Financing $94.4M $2.2M $83K -$2.1M $8.7M
 
Beginning Cash (CF) $1.3M $29.5M $31M $12.9M $84.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.3M $1.4M -$18.1M $71.2M $66.5M
Ending Cash (CF) $29.5M $31M $12.9M $84.1M $150.6M
 
Levered Free Cash Flow $1.2M $971K -$18.7M $39.4M $36.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.5M -$1.5M $7.2M $19M $16.9M
Depreciation & Amoritzation $785K $1.4M $2.5M $4M $4.9M
Stock-Based Compensation $853K $1.3M $2.2M $2M $2.9M
Change in Accounts Receivable $2.7M -- -- -- --
Change in Inventories $1.6M -- -- -- --
Cash From Operations $8M -$4.9M $5.4M $23.9M $5.3M
 
Capital Expenditures $3.5M $1.7M $1.8M $1.3M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$1.4M $8.5M $7M $1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.5M -- --
Long-Term Debt Repaid -$116K -$126K -$7.9M -$819K -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42K -$26K -$614K -$1.3M -$2.9M
Cash From Financing $367K $102K -$998K -$1.3M -$1.2M
 
Beginning Cash (CF) $29.5M $31M $12.9M $84.1M $150.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$6.2M $12.9M $29.7M $5.7M
Ending Cash (CF) $35.1M $24.8M $25.8M $113.8M $156.3M
 
Levered Free Cash Flow $4.6M -$6.6M $3.6M $22.6M $2.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $10.4M -$2.6M $9.9M $37.4M $51.3M
Depreciation & Amoritzation $2.9M $4.1M $6.6M $9.4M $14.1M
Stock-Based Compensation $2.9M $4.9M $7M $7.2M $11.1M
Change in Accounts Receivable $1M -- -- -- --
Change in Inventories $939K -- -- -- --
Cash From Operations $18.7M $4.7M $2.2M $69.5M $46.1M
 
Capital Expenditures $9.5M $14.9M $10.7M $11.1M $30.4M
Cash Acquisitions -- -- -$108K -- --
Cash From Investing -$76.2M -$16.9M -$163K $20.9M -$12.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $7.5M -- --
Long-Term Debt Repaid -$14.4M -$481K -$8.3M -$2.7M -$3.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $958K -$136K -$626K -$1.5M -$3.5M
Cash From Financing $90.9M $1.9M -$1M -$2.4M $8.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $33.4M -$10.3M $1.1M $88M $42.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.2M -$10.2M -$8.4M $58.4M $15.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.5M -$1.5M $7.2M $19M $16.9M
Depreciation & Amoritzation $785K $1.4M $2.5M $4M $4.9M
Stock-Based Compensation $853K $1.3M $2.2M $2M $2.9M
Change in Accounts Receivable $2.7M -- -- -- --
Change in Inventories $1.6M -- -- -- --
Cash From Operations $8M -$4.9M $5.4M $23.9M $5.3M
 
Capital Expenditures $3.5M $1.7M $1.8M $1.3M $3.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9M -$1.4M $8.5M $7M $1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $7.5M -- --
Long-Term Debt Repaid -$116K -$126K -$7.9M -$819K -$1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$42K -$26K -$614K -$1.3M -$2.9M
Cash From Financing $367K $102K -$998K -$1.3M -$1.2M
 
Beginning Cash (CF) $29.5M $31M $12.9M $84.1M $150.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M -$6.2M $12.9M $29.7M $5.7M
Ending Cash (CF) $35.1M $24.8M $25.8M $113.8M $156.3M
 
Levered Free Cash Flow $4.6M -$6.6M $3.6M $22.6M $2.1M

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

GET BETTER TRADE IDEAS

Popular

Why Is Archer Aviation Stock Going Up?
Why Is Archer Aviation Stock Going Up?

Archer Aviation (NYSE:ACHR) is an aviation startup that is working…

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock