The Vita Coco Company Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	109.46	71.32	55.95	46.63	7.81	18.99
Depreciation & Amortization	1.63	1.07	0.75	0.66	1.9	2.07
Stock-Based Compensation	13.91	10.84	8.92	9.13	7.38	3.38
Other Adjustments	-1.3	-1.52	11.46	0.41	1.35	-3.42
Change in Receivables	-31.4	-18.57	-14.17	-7.09	0.32	-16.92
Changes in Inventories	0.86	-27.32	-32.98	33.69	-9.33	-43.5
Changes in Other Operating Activities	38.72	11.35	12.98	23.72	-20.37	23.23
Operating Cash Flow	135.59	47.17	42.9	107.16	-10.94	-16.17
Operating Cash Flow Growth	535.52%	9.96%	-59.97%	-	-	-
Capital Expenditures	-7.25	-8.15	-0.97	-0.6	-0.98	-0.56
Sale of Property, Plant & Equipment	-	-	-	0.01	-	-
Other Investing Activities	-	-0.1	-	-	-	-
Investing Cash Flow	-7.36	-8.25	-0.97	-0.59	-0.98	-0.56
Short-Term Debt Issued	-	-	-	-	22	-
Short-Term Debt Repaid	-	-	-	-	-22	-25
Net Short-Term Debt Issued (Repaid)	-	-	-	-	0	-25
Long-Term Debt Issued	-	-	-	-	-	30
Long-Term Debt Repaid	-0.01	-0.01	-0.01	-0.02	-0.03	-29.98
Net Long-Term Debt Issued (Repaid)	-0.01	-0.01	-0.01	-0.02	-0.03	0.02
Issuance of Common Stock	8.88	3.75	3.75	7.09	3.06	30.53
Repurchase of Common Stock	-21.22	-11.27	-12.03	-0.77	-	-50
Net Common Stock Issued (Repurchased)	-12.34	-7.52	-8.28	6.31	3.06	-19.47
Other Financing Activities	-	-	-	-	-	17.65
Financing Cash Flow	-12.35	-7.53	-8.3	6.29	3.03	-26.8
Foreign Exchange Rate Adjustments	-0.37	0.83	-0.56	0.39	-0.18	0.04
Net Cash Flow	111.61	32.22	33.07	113.24	-9.06	-43.49
Free Cash Flow	128.34	39.03	41.93	106.56	-11.92	-16.72
Free Cash Flow Growth	566.09%	-6.92%	-60.65%	-	-	-
FCF Margin	18.18%	6.40%	8.12%	21.59%	-2.79%	-4.41%
Free Cash Flow Per Share	2.13	0.65	0.71	1.81	-0.21	-0.31
Levered Free Cash Flow	143.4	48.26	35.7	104.07	-21	-24.73
Unlevered Free Cash Flow	137.71	40.26	38.11	102.95	-26.58	11.14

SEC Filings: 10-K · 10-Q