Vitanova Life Sciences Corporation (VNOV)
Every figure this model derived for VNOV, 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 2026-04-30.
The figures, and where each came from
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 |
|---|---|---|---|
| cash | 1,597,217 | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents |
2026-04-30 |
| current assets | 2,430,523 | AssetsCurrent |
2026-04-30 |
| current liabilities | 395,781 | LiabilitiesCurrent |
2026-04-30 |
| equity | 2,050,780 | StockholdersEquity |
2026-04-30 |
| interest expense | 0 | InterestExpenseNonoperating |
2026-04-30 |
| ocf | 814,407 | NetCashProvidedByUsedInOperatingActivities |
2026-04-30 |
| revenue | 3,025,538 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-04-30 |
| sbc | 179,400 | ShareBasedCompensation |
2026-04-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up VNOV on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 6.05 |
| current ratio | 6.21 |
| current ratio reported | 6.14 |
| ebit yoy | -99.7 |
| ev ebit | 5344.74 |
| ev owner earnings | 30.31 |
| ev sales | 6.36 |
| fcf margin | 26.92 |
| growth cv | 1.37 |
| operating margin | 0.12 |
| owner earnings margin | 20.99 |
| revenue growth | 13.65 |
| revenue growth per share | 13.65 |
| roic | 0.63 |
| rule of 40 | 13.77 |
| sbc pct revenue | 5.93 |
Everything else this filing tags
207 more elements from VNOV's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 200,000,000 | 2026-04-30 | 73 | shares |
PreferredStockSharesAuthorized | 10,000,000 | 2026-04-30 | 2 | shares |
CommonStockSharesIssued | 8,337,454 | 2026-04-30 | 72 | shares |
CommonStockSharesOutstanding | 8,337,454 | 2026-04-30 | 70 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 8,337,454 | 2026-01-31 | 70 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 8,337,454 | 2026-04-30 | 49 | shares |
CommonStocksIncludingAdditionalPaidInCapital | 5,871,250 | 2019-01-31 | 3 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 5,871,250 | 2022-01-31 | 36 | shares |
CommonUnitIssued | 5,066,250 | 2021-07-28 | 1 | shares |
CommonUnitOutstanding | 5,066,250 | 2021-07-28 | 1 | shares |
Assets | 2,446,561 | 2026-04-30 | 71 | USD |
LiabilitiesAndStockholdersEquity | 2,446,561 | 2026-04-30 | 58 | USD |
CostOfRevenue | 2,114,949 | 2026-04-30 | 28 | USD |
Cash | 1,597,217 | 2026-04-30 | 23 | USD |
AdditionalPaidInCapital | 1,029,646 | 2026-04-30 | 74 | USD |
StockIssuedDuringPeriodValueNewIssues | 957,051 | 2024-04-30 | 5 | USD |
GrossProfit | 910,589 | 2026-04-30 | 50 | USD |
OperatingExpenses | 906,988 | 2026-04-30 | 102 | USD |
RetainedEarningsAccumulatedDeficit | 830,397 | 2026-04-30 | 64 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | 814,407 | 2026-04-30 | 39 | USD |
CashAndCashEquivalentsAtCarryingValue | 808,356 | 2024-01-31 | 76 | USD |
AccountsReceivableGrossCurrent | 788,109 | 2026-04-30 | 12 | USD |
GeneralAndAdministrativeExpense | 733,795 | 2026-04-30 | 108 | USD |
AccountsReceivableNetCurrent | 726,743 | 2026-04-30 | 14 | USD |
CashUninsuredAmount | 627,192 | 2026-04-30 | 18 | USD |
IncreaseDecreaseInAccountsReceivable | -478,842 | 2026-04-30 | 14 | USD |
Liabilities | 395,781 | 2026-04-30 | 70 | USD |
CashFDICInsuredAmount | 250,000 | 2026-04-30 | 9 | USD |
IncomeTaxesPaidNet | 238,596 | 2026-04-30 | 69 | USD |
AccountsPayableCurrent | 208,813 | 2026-04-30 | 6 | USD |
IncreaseDecreaseInAccountsPayable | 208,813 | 2026-04-30 | 6 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 179,400 | 2026-04-30 | 17 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | -178,673 | 2026-04-30 | 18 | USD |
LaborAndRelatedExpense | 170,293 | 2026-04-30 | 26 | USD |
IncreaseDecreaseInOtherReceivables | -158,802 | 2026-04-30 | 20 | USD |
OtherReceivablesNetCurrent | 156,000 | 2024-01-31 | 2 | USD |
OperatingLossCarryforwards | 150,964 | 2024-01-31 | 20 | USD |
TaxesPayableCurrent | 108,009 | 2026-04-30 | 18 | USD |
InventoryFinishedGoods | 105,613 | 2026-04-30 | 18 | USD |
InventoryNet | 105,613 | 2026-04-30 | 18 | USD |
AccumulatedDistributionsInExcessOfNetIncome | 101,341 | 2019-01-31 | 3 | USD |
IncomeLossFromEquityMethodInvestments | -92,571 | 2019-01-31 | 4 | USD |
AccruedLiabilitiesCurrent | 78,959 | 2026-04-30 | 6 | USD |
IncomeLossFromContinuingOperations | -71,811 | 2019-04-30 | 14 | USD |
AccountsPayableAndAccruedLiabilitiesCurrent | 67,431 | 2025-07-31 | 12 | USD |
IncreaseDecreaseInInventories | 61,366 | 2026-04-30 | 26 | USD |
AccountsAndFinancingReceivableAllowanceForCreditLoss | 61,366 | 2026-04-30 | 17 | USD |
OtherReceivableAllowanceForCreditLossNoncurrent | 61,366 | 2026-04-30 | 2 | USD |
ProvisionForDoubtfulAccounts | 61,366 | 2026-04-30 | 2 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 54,091 | 2026-04-30 | 18 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -53,579 | 2020-04-30 | 14 | USD |
AccountsPayableAndOtherAccruedLiabilitiesCurrent | 50,202 | 2024-01-31 | 22 | USD |
CostsAndExpenses | -45,246 | 2019-01-31 | 7 | USD |
OtherSellingGeneralAndAdministrativeExpense | 45,246 | 2019-01-31 | 11 | USD |
IncomeTaxExpenseBenefit | 43,885 | 2026-04-30 | 86 | USD |
ValuationAllowancesAndReservesBalance | 39,327 | 2020-04-30 | 2 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 38,866 | 2026-04-30 | 2 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 38,782 | 2020-01-31 | 10 | USD |
NetIncomeLoss | -37,304 | 2026-04-30 | 137 | USD |
EmployeeRelatedLiabilitiesCurrent | 36,696 | 2019-01-31 | 10 | USD |
RelatedPartyTransactionDueFromToRelatedPartyCurrent | 36,696 | 2019-01-31 | 1 | USD |
OperatingCostsAndExpenses | -34,356 | 2019-01-31 | 11 | USD |
OtherAccruedLiabilitiesCurrent | 28,563 | 2021-04-30 | 14 | USD |
Revenues | 26,100 | 2024-01-31 | 82 | USD |
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax | -24,596 | 2018-07-31 | 10 | USD |
DiscontinuedOperationTaxEffectOfAdjustmentToPriorPeriodGainLossOnDisposal | -21,519 | 2018-10-31 | 8 | USD |
ProfitLoss | -19,842 | 2023-01-31 | 23 | USD |
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities | 18,074 | 2026-04-30 | 4 | USD |
DueToRelatedPartiesCurrent | 16,100 | 2023-01-31 | 32 | USD |
AssetsNoncurrent | 16,038 | 2026-04-30 | 15 | USD |
DeferredTaxAssetsGross | 16,038 | 2026-04-30 | 58 | USD |
DeferredTaxAssetsNet | 16,038 | 2026-04-30 | 43 | USD |
DeferredIncomeTaxAssetsNet | 16,038 | 2026-04-30 | 2 | USD |
DeferredIncomeTaxesAndTaxCredits | -16,038 | 2026-04-30 | 2 | USD |
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions | 15,350 | 2017-10-31 | 1 | USD |
ValuationAllowanceDeferredTaxAssetChangeInAmount | 15,191 | 2020-04-30 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 13,770 | 2019-04-30 | 5 | USD |
PaymentsToAcquireLoansReceivable | 13,770 | 2019-01-31 | 8 | USD |
RelatedPartyDepositLiabilities | 13,770 | 2018-10-31 | 3 | USD |
RelatedPartyTransactionAmountsOfTransaction | 13,770 | 2019-01-31 | 3 | USD |
PublicUtilitiesPropertyPlantAndEquipmentAccumulatedDepreciation | 13,145 | 2018-07-31 | 10 | USD |
PaymentsForProceedsFromProductiveAssets | -13,136 | 2018-04-30 | 2 | USD |
DeferredFederalIncomeTaxExpenseBenefit | -12,887 | 2026-04-30 | 18 | USD |
RealEstateInvestmentPropertyAccumulatedDepreciation | 11,944 | 2018-07-31 | 10 | USD |
DisposalGroupIncludingDiscontinuedOperationRevenue | 11,210 | 2019-04-30 | 2 | USD |
RegulatedOperatingRevenue | 11,210 | 2018-10-31 | 2 | USD |
IncreaseDecreaseInAccruedLiabilities | 8,648 | 2025-10-31 | 2 | USD |
CommonStockValue | 8,337 | 2026-04-30 | 72 | USD |
IncreaseDecreaseInOperatingLiabilities | -7,871 | 2017-10-31 | 1 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 7,366 | 2025-07-31 | 12 | USD |
IncreaseDecreaseInPrepaidExpense | 7,333 | 2025-10-31 | 21 | USD |
PrepaidExpenseCurrent | 7,333 | 2025-10-31 | 14 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | 6,931 | 2023-10-31 | 9 | USD |
PublicUtilitiesInventory | 6,834 | 2018-07-31 | 13 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 6,581 | 2026-04-30 | 60 | USD |
LoansPayableCurrent | 5,600 | 2018-01-31 | 2 | USD |
NetCashProvidedByUsedInDiscontinuedOperations | -5,600 | 2018-10-31 | 4 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | 5,440 | 2019-01-31 | 6 | USD |
CurrentFederalTaxExpenseBenefit | 5,382 | 2026-04-30 | 18 | USD |
IncreaseDecreaseInCustomerAdvances | -5,375 | 2022-01-31 | 2 | USD |
DepreciationAndAmortizationDiscontinuedOperations | 4,734 | 2018-10-31 | 2 | USD |
LeaseholdImprovementsGross | 4,594 | 2018-07-31 | 8 | USD |
CashPeriodIncreaseDecrease | -4,371 | 2018-10-31 | 11 | USD |
DeferredRevenueCurrent | 4,286 | 2025-10-31 | 4 | USD |
IncreaseDecreaseInDeferredRevenue | 4,286 | 2025-10-31 | 4 | USD |
PaymentsToAcquireMortgageBackedSecuritiesMBSCategorizedAsAvailableForSale | -4,240 | 2018-04-30 | 2 | USD |
OtherLiabilitiesCurrent | 3,951 | 2025-10-31 | 14 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 3,637 | 2026-04-30 | 2 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 3,604 | 2018-07-31 | 8 | USD |
OperatingIncomeLoss | 3,601 | 2026-04-30 | 73 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | -3,151 | 2026-04-30 | 18 | USD |
IncreaseDecreaseInOtherCurrentLiabilities | 3,131 | 2025-10-31 | 14 | USD |
ProceedsFromRepaymentsOfRelatedPartyDebt | -3,000 | 2025-04-30 | 2 | USD |
NonoperatingIncomeExpense | 2,980 | 2026-04-30 | 24 | USD |
OtherNonoperatingIncome | 2,980 | 2026-04-30 | 22 | USD |
SellingExpense | 2,900 | 2026-04-30 | 26 | USD |
DepreciationAndAmortization | 2,848 | 2018-01-31 | 3 | USD |
IncreaseDecreaseInOtherCurrentAssets | -2,491 | 2026-04-30 | 18 | USD |
IncreaseDecreaseInRestrictedCashForOperatingActivities | -2,344 | 2018-04-30 | 5 | USD |
DeferredTaxAssetsNetCurrent | -1,842 | 2018-04-30 | 2 | USD |
ExcessTaxBenefitFromShareBasedCompensationFinancingActivities | -1,842 | 2018-04-30 | 2 | USD |
IncreaseDecreaseInOtherAccruedLiabilities | -1,641 | 2024-01-31 | 36 | USD |
LossContingencyLossInPeriod | -1,595 | 2018-04-30 | 2 | USD |
RealizedInvestmentGainsLosses | -1,595 | 2018-04-30 | 1 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 1,382 | 2026-04-30 | 28 | USD |
OtherAssetsCurrent | 950 | 2026-04-30 | 21 | USD |
OperatingLeasesRentExpenseContingentRentals | 290 | 2019-04-30 | 3 | USD |
CashCashEquivalentsAndShortTermInvestments | 205 | 2017-04-30 | 1 | USD |
CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations | 50 | 2019-01-31 | 6 | USD |
EffectiveIncomeTaxRateContinuingOperations | 7 | 2026-04-30 | 18 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 6 | 2026-04-30 | 2 | pure |
NumberOfReportableSegments | 2 | 2026-04-30 | 3 | Integer |
NumberOfOperatingSegments | 2 | 2026-04-30 | 2 | Integer |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 1 | 2026-04-30 | 2 | pure |
EffectiveIncomeTaxRateReconciliationDeductionsOther | 0 | 2024-07-31 | 4 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-04-30 | 18 | pure |
EarningsPerShareBasicAndDiluted | 0 | 2022-01-31 | 36 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicAndDilutedShare | -0 | 2020-01-31 | 8 | USD/shares |
IncomeLossFromContinuingOperationsPerBasicShare | -0 | 2019-01-31 | 4 | USD/shares |
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity | -0 | 2018-10-31 | 12 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicShare | -0 | 2019-01-31 | 4 | USD/shares |
IncomeTaxExpenseBenefitContinuingOperationsAdjustmentOfDeferredTaxAssetLiability | -0 | 2018-10-31 | 8 | USD |
EarningsPerShareDiluted | -0 | 2026-01-31 | 48 | USD/shares |
EarningsPerShareBasic | -0 | 2026-04-30 | 50 | USD/shares |
CommonStockParOrStatedValuePerShare | 0 | 2026-04-30 | 57 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-04-30 | 2 | USD/shares |
AdjustmentsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities | 0 | 2018-10-31 | 2 | USD |
AdvertisingExpense | 0 | 2019-04-30 | 2 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 0 | 2026-04-30 | 34 | shares |
AssetsOfDisposalGroupIncludingDiscontinuedOperation | 0 | 2019-04-30 | 2 | USD |
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2019-01-31 | 6 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 0 | 2021-04-30 | 20 | USD |
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations | 0 | 2020-01-31 | 8 | USD |
CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations | 0 | 2019-04-30 | 3 | USD |
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations | 0 | 2020-04-30 | 14 | USD |
CostOfGoodsSold | 0 | 2018-07-31 | 10 | USD |
CustomerDepositsCurrent | 0 | 2018-04-30 | 8 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 0 | 2026-04-30 | 46 | USD |
DeferredTaxAssetsValuationAllowance | 0 | 2026-04-30 | 60 | USD |
Depreciation | 0 | 2019-07-31 | 17 | USD |
DisposalGroupIncludingDiscontinuedOperationDepreciationAndAmortization | 0 | 2019-10-31 | 8 | USD |
ExtinguishmentOfDebtGainLossNetOfTax | 0 | 2023-04-30 | 24 | USD |
GrossInvestmentIncomeOperating | 0 | 2018-10-31 | 4 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTax | 0 | 2020-04-30 | 24 | USD |
IncomeLossFromDiscontinuedOperationsNetOfTaxPerBasicAndDilutedShare | 0 | 2020-01-31 | 6 | USD/shares |
IncomeTaxesPaid | 0 | 2019-04-30 | 2 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2026-04-30 | 29 | USD |
IncreaseDecreaseInCustomerDeposits | 0 | 2019-04-30 | 7 | USD |
IncreaseDecreaseInDepositOtherAssets | 0 | 2019-01-31 | 2 | USD |
IncreaseDecreaseInDeposits | 0 | 2019-01-31 | 10 | USD |
IncreaseDecreaseInOtherOperatingAssets | 0 | 2018-10-31 | 1 | USD |
InterestPaid | 0 | 2019-04-30 | 15 | USD |
InterestPaidNet | 0 | 2026-04-30 | 56 | USD |
InvestmentIncomeNet | 0 | 2019-01-31 | 2 | USD |
LiabilitiesNoncurrent | 0 | 2018-10-31 | 14 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 0 | 2019-04-30 | 2 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent | 0 | 2019-01-31 | 6 | USD |
LiabilitiesSubjectToCompromiseDebtAndAccruedInterest | 0 | 2020-01-31 | 3 | USD |
NetCashProvidedByUsedInContinuingOperations | 0 | 2019-01-31 | 6 | USD |
NetCashProvidedByUsedInFinancingActivities | 0 | 2026-04-30 | 71 | USD |
NetCashProvidedByUsedInInvestingActivities | 0 | 2021-04-30 | 20 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | 0 | 2019-04-30 | 11 | USD |
NetIncomeLossAllocatedToLimitedPartners | 0 | 2018-04-30 | 2 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 0 | 2019-07-31 | 2 | USD |
OtherCommitment | 0 | 2021-04-30 | 12 | USD |
OtherPrepaidExpenseCurrent | 0 | 2019-01-31 | 6 | USD |
ProceedsFromIssuanceOfCommonStock | 0 | 2019-04-30 | 13 | USD |
ProceedsFromRelatedPartyDebt | 0 | 2026-01-31 | 54 | USD |
ProceedsFromSaleOfLoansHeldForInvestment | 0 | 2018-04-30 | 2 | USD |
UnrecognizedTaxBenefits | 0 | 2021-01-31 | 3 | USD |
IncreaseDecreaseInPrepaidExpensesOther | 0 | 2023-01-31 | 2 | USD |
LiabilityForUncertainTaxPositionsCurrent | 0 | 2025-04-30 | 8 | USD |
ProceedsFromIssuanceOfPrivatePlacement | 0 | 2025-04-30 | 8 | USD |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | 0 | 2026-04-30 | 18 | pure |
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes | 0 | 2026-04-30 | 18 | pure |
InventoryFinishedGoodsNetOfReserves | 0 | 2026-01-31 | 16 | USD |
InventoryWriteDown | 0 | 2025-04-30 | 4 | USD |
NontradeReceivablesCurrent | 0 | 2026-04-30 | 6 | USD |
ProceedsFromContributionsFromAffiliates | 0 | 2024-07-31 | 2 | USD |
IncreaseDecreaseInAccountsAndOtherReceivables | 0 | 2025-01-31 | 2 | USD |
InterestExpense | 0 | 2026-04-30 | 10 | USD |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | 0 | 2026-04-30 | 6 | pure |
PreferredStockValue | 0 | 2026-04-30 | 4 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 0 | 2026-04-30 | 2 | USD |
IncomeTaxReconciliationPriorYearIncomeTaxes | 0 | 2026-04-30 | 2 | USD |
InventoryValuationReserves | 0 | 2026-04-30 | 2 | USD |
RepaymentsOfRelatedPartyDebt | 0 | 2026-04-30 | 2 | USD |
What to be careful about
What this model itself distrusts about VNOV's figures. Written by the derivation as it ran, not added afterwards.
- no current capital expenditure tagged; treated as zero, so free cash flow is overstated and equals operating cash flow
- diluted share count moved -67% in a year (25M to 8M, a ratio of 0.33), which is a stock split rather than issuance; growth is measured on total revenue, not per share
- operating margin is only 0.12%, so EV/EBIT (5,345x) measures the rounding error in the denominator; valuation rests on EV/revenue (6.4x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless