Vital Farms 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	Mar '26 Mar 29, 2026	Dec '25 Dec 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 25, 2022	Dec '21 Dec 26, 2021
Net Income	47.86	66.28	53.39	25.57	1.23	2.38
Depreciation & Amortization	25.91	23.44	17.28	12.05	7.28	3.54
Stock-Based Compensation	12.29	12.39	10.27	7.42	6.04	4.44
Other Adjustments	3.65	7.91	0.1	3.38	1.53	-0.89
Change in Receivables	-	-13.5	-14.79	-0.86	-13.86	-6.08
Changes in Inventories	-	-47.79	8.93	-6.44	-15.57	1.73
Changes in Accounts Payable	-	16.93	5.81	6.67	2.35	6.8
Changes in Accrued Expenses	-	14.33	6.75	5.16	3.84	4.03
Changes in Income Taxes Payable	-	0.43	-0.37	0.78	0.43	-
Changes in Other Operating Activities	-62.18	-46.71	-22.55	-2.81	-1.36	1.73
Operating Cash Flow	9.89	33.72	64.82	50.91	-8.1	17.68
Operating Cash Flow Growth	-78.58%	-47.99%	27.34%	-	-	53.60%
Capital Expenditures	-99.58	-81.95	-28.65	-11.54	-10.56	-16.71
Sale of Property, Plant & Equipment	1.7	1.74	0	1.06	0.1	-
Purchases of Investments	-72.6	-95.14	-	-0.98	-33.82	-51.69
Proceeds from Sale of Investments	87.12	41.64	23.32	35.16	34.35	49.96
Other Investing Activities	-0.95	-0.55	-1.7	-1.31	-0.11	-
Investing Cash Flow	-106.58	-134.25	-7.03	22.38	-10.04	-18.44
Short-Term Debt Issued	-	-	-	7.5	-	-
Short-Term Debt Repaid	-	-	-	-7.5	-	-
Issuance of Common Stock	3.51	6.41	14.1	0.99	0.68	2.8
Repurchase of Common Stock	-21.83	-3.16	-1.51	-0.8	-	-
Net Common Stock Issued (Repurchased)	-18.32	3.25	12.59	0.19	0.68	2.8
Other Financing Activities	-4.86	-4.48	-3.94	-2.25	-0.59	-0.62
Financing Cash Flow	-22.84	-1.23	8.65	-2.05	0.08	2.18
Net Cash Flow	-119.68	-101.77	66.45	71.24	-18.05	1.42
Free Cash Flow	-89.69	-48.24	36.18	39.37	-18.66	0.97
Free Cash Flow Growth	-	-	-8.10%	-	-	-19.88%
FCF Margin	-11.43%	-6.35%	5.97%	8.34%	-5.15%	0.37%
Free Cash Flow Per Share	-1.96	-1.05	0.80	0.91	-0.43	0.02
Levered Free Cash Flow	-87.98	-55.04	40.59	29.44	-12.34	3.55
Unlevered Free Cash Flow	-89.97	-57.14	37.44	30.27	-12.68	1.47

SEC Filings: 10-K · 10-Q