Every figure this model derived for VITL, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-28.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 109,416,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-28 |
| cash | 21,239,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-28 |
| current assets | 162,893,000 | AssetsCurrent |
2026-06-28 |
| current liabilities | 147,579,000 | LiabilitiesCurrent |
2026-06-28 |
| equity | 283,653,000 | StockholdersEquity |
2026-06-28 |
| interest expense | 1,032,000 | InterestExpenseNonoperating |
2026-06-28 |
| ocf | -16,710,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-28 |
| revenue | 765,672,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-28 |
| sbc | 7,880,000 | ShareBasedCompensation |
2026-06-28 |
The figures themselves rather than their scores — what somebody looking up VITL on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 2.31 |
| current ratio | 1.1 |
| current ratio reported | 1.1 |
| dilution pct | 1.98 |
| ebit cagr | -40.98 |
| ebit yoy | -99.51 |
| fcf margin | -16.47 |
| growth cv | 0.2 |
| interest cover | 0.32 |
| net debt ebitda | 1.7 |
| operating margin | 0.04 |
| owner earnings margin | -17.5 |
| revenue growth | 16.37 |
| revenue growth per share | 14.11 |
| roic | 0.09 |
| rule of 40 | 16.42 |
| sbc pct revenue | 1.03 |
What this model itself distrusts about VITL's figures. Written by the derivation as it ran, not added afterwards.