Vital Farms, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
Rok finansowy 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-28 2020-09-27 2020-12-27 2021-03-28 2021-06-27 2021-09-26 2021-12-26 2022-03-27 2022-06-26 2022-09-25 2022-12-25 2023-03-26 2023-06-25 2023-09-24 2023-12-31 2024-03-31 2024-06-30 2024-09-29 2024-12-29 2025-03-30
Przychód (mln) 33 32 34 41 48 59 53 54 59 60 65 77 77 83 92 110 119 106 110 136 148 147 145 166 162
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 44.4% 83.8% 56.6% 30.4% 23.0% 1.7% 21.1% 43.4% 31.6% 37.4% 42.4% 42.2% 54.7% 28.4% 20.0% 23.4% 24.1% 38.5% 31.3% 22.2% 9.6%
Marża brutto 34.9% 34.1% 31.1% 23.6% 33.3% 38.3% 34.4% 32.6% 36.4% 36.4% 30.7% 25.6% 28.2% 30.1% 32.0% 30.3% 35.8% 35.5% 33.2% 33.3% 39.8% 39.1% 36.9% 36.1% 38.5%
Koszty i Wydatki (mln) 29 28 33 47 45 50 51 56 55 57 66 82 81 82 90 107 108 98 105 127 124 130 136 153 140
EBIT (mln) 4 4 1 -6 3 9 2 -2 3 3 -2 -4 -4 1 2 2 11 8 5 9 24 17 9 13 22
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -31.90% 131.8% 103.8% -64.20% 6.2% -66.73% -174.80% 97.3% -232.49% -76.09% 212.1% 136.0% 366.7% 1015.0% 158.3% 495.4% 121.8% 113.2% 76.7% 43.0% -9.93%
EBIT (%) 12.9% 12.1% 3.5% -14.50% 6.1% 15.3% 4.5% -3.98% 5.3% 5.0% -2.79% -5.48% -5.30% 0.9% 2.2% 1.4% 9.1% 7.6% 4.7% 6.7% 16.3% 11.6% 6.4% 7.8% 13.4%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Amortyzacja (mln) 0 0 0 1 0 0 1 1 1 1 1 1 2 2 2 2 1 3 3 4 4 4 0 6 5
EBITDA (mln) 6 4 2 -5 3 9 2 -1 4 4 -1 -4 -3 3 4 4 12 11 9 13 28 23 9 21 28
EBITDA(%) 17.9% 13.4% 4.8% -12.45% 7.1% 15.8% 4.5% -1.99% 6.8% 6.7% -1.39% -5.41% -3.30% 3.2% 4.4% 3.4% 10.3% 10.0% 7.7% 9.4% 19.0% 15.3% 6.4% 12.5% 17.0%
NOPLAT (mln) 5 4 1 -6 3 9 2 -2 3 3 -2 -4 -4 1 2 4 10 8 5 10 25 18 10 14 22
Podatek (mln) 1 1 0 -2 1 3 1 -2 -0 -1 -0 -1 -2 1 1 2 3 1 1 2 6 2 3 4 5
Zysk Netto (mln) 3 3 1 -4 2 6 2 -1 3 4 -1 -4 -2 0 1 2 7 7 5 7 19 16 7 11 17
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -36.40% 113.1% 102.3% -81.73% 79.5% -34.49% -178.77% 364.1% -144.06% -94.91% 154.7% 151.1% 564.9% 3258.3% 525.6% 286.6% 166.1% 144.5% 64.6% 46.7% -11.15%
Zysk netto (%) 9.3% 8.7% 2.4% -10.38% 4.1% 10.1% 3.1% -1.46% 6.0% 6.5% -2.04% -4.71% -2.00% 0.2% 0.8% 1.7% 6.0% 6.3% 4.1% 5.3% 12.9% 11.1% 5.1% 6.4% 10.4%
EPS 0.0896 0.082 0.0243 -0.13 0.057 0.15 0.05 -0.0199 0.09 0.1 -0.0329 -0.0911 -0.0379 0.0049 0.0178 0.05 0.18 0.16 0.11 0.17 0.46 0.38 0.17 0.24 0.38
EPS (rozwodnione) 0.0824 0.0754 0.0223 -0.12 0.0524 0.15 0.04 -0.0199 0.08 0.09 -0.0329 -0.0911 -0.0379 0.0047 0.0169 0.04 0.16 0.15 0.1 0.17 0.43 0.36 0.16 0.23 0.37
Ilośc akcji (mln) 34 34 34 34 34 37 34 39 40 40 40 40 41 41 41 41 41 41 41 42 42 43 43 44 44
Ważona ilośc akcji (mln) 37 37 37 37 37 39 39 39 44 43 40 40 41 43 43 43 43 43 43 43 44 45 45 46 46
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD