Free Trial

Vita Coco (COCO) Financials

Vita Coco logo
$31.38 +0.47 (+1.52%)
As of 04:00 PM Eastern
Annual Income Statements for Vita Coco

Annual Income Statements for Vita Coco

This table shows Vita Coco's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
9.42 33 19 7.81 47 56
Consolidated Net Income / (Loss)
9.42 33 19 7.81 47 56
Net Income / (Loss) Continuing Operations
9.42 33 19 7.81 47 56
Total Pre-Tax Income
11 44 24 11 58 71
Total Operating Income
13 47 25 3.06 56 74
Total Gross Profit
93 105 113 103 181 199
Total Revenue
284 311 380 428 494 516
Operating Revenue
284 311 380 428 494 516
Total Cost of Revenue
191 206 266 324 313 317
Operating Cost of Revenue
191 206 266 324 313 317
Total Operating Expenses
80 58 89 100 124 125
Selling, General & Admin Expense
79 74 89 100 124 125
Total Other Income / (Expense), net
-1.97 -3.26 -0.36 7.79 1.43 -3.03
Interest & Investment Income
0.23 0.40 0.13 0.05 2.58 6.72
Other Income / (Expense), net
-1.03 -2.87 0.01 7.99 -1.12 -9.75
Income Tax Expense
1.98 11 5.24 3.03 11 15
Basic Earnings per Share
$0.17 $0.56 $0.35 $0.14 $0.83 $0.99
Weighted Average Basic Shares Outstanding
56.97M 58.50M 53.69M 55.73M 56.43M 56.73M
Diluted Earnings per Share
$0.16 $0.56 $0.35 $0.14 $0.79 $0.94
Weighted Average Diluted Shares Outstanding
57.15M 58.61M 54.19M 56.12M 58.75M 59.29M
Weighted Average Basic & Diluted Shares Outstanding
- - 55.56M 56.05M 56.93M 56.99M

Quarterly Income Statements for Vita Coco

This table shows Vita Coco's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
7.26 -2.81 6.71 18 15 6.77 14 19 19 3.37
Consolidated Net Income / (Loss)
7.26 -2.81 6.71 18 15 6.77 14 19 19 3.37
Net Income / (Loss) Continuing Operations
7.26 -2.81 6.71 18 15 6.77 14 19 19 3.37
Total Pre-Tax Income
9.09 -2.79 8.53 22 19 7.96 18 26 26 1.65
Total Operating Income
8.62 -4.86 6.70 21 24 5.42 19 30 21 4.29
Total Gross Profit
33 22 34 51 56 40 47 59 52 41
Total Revenue
124 92 110 140 138 106 112 144 133 127
Operating Revenue
124 92 110 140 138 106 112 144 133 127
Total Cost of Revenue
91 70 76 89 82 66 65 85 81 86
Operating Cost of Revenue
91 70 76 89 82 66 65 85 81 86
Total Operating Expenses
24 27 27 30 33 34 28 29 31 37
Selling, General & Admin Expense
24 27 27 30 33 34 28 29 31 37
Total Other Income / (Expense), net
0.48 2.06 1.82 1.41 -4.35 2.54 -0.94 -4.47 5.02 -2.63
Interest & Investment Income
0.02 0.02 0.01 0.27 0.82 1.48 1.52 1.63 1.88 1.69
Other Income / (Expense), net
0.59 2.09 1.82 1.16 -5.17 1.07 -2.47 -6.10 3.14 -4.32
Income Tax Expense
1.84 0.02 1.82 4.27 4.01 1.19 3.78 6.42 6.36 -1.72
Basic Earnings per Share
$0.13 ($0.05) $0.12 $0.32 $0.27 $0.12 $0.25 $0.34 $0.34 $0.06
Weighted Average Basic Shares Outstanding
55.79M 55.73M 56.05M 56.33M 56.49M 56.43M 56.59M 56.71M 56.77M 56.73M
Diluted Earnings per Share
$0.13 ($0.05) $0.12 $0.31 $0.26 $0.10 $0.24 $0.32 $0.32 $0.06
Weighted Average Diluted Shares Outstanding
56.58M 56.12M 57.35M 58.85M 59.27M 58.75M 58.75M 59.24M 59.31M 59.29M
Weighted Average Basic & Diluted Shares Outstanding
55.92M 56.05M 56.25M 56.44M 56.76M 56.93M 56.68M 56.78M 56.73M 56.99M

Annual Cash Flow Statements for Vita Coco

This table details how cash moves in and out of Vita Coco's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
11 35 -43 -9.06 113 33
Net Cash From Operating Activities
22 33 -16 -11 107 43
Net Cash From Continuing Operating Activities
22 33 -16 -11 107 43
Net Income / (Loss) Continuing Operations
9.42 33 19 7.81 47 56
Consolidated Net Income / (Loss)
9.42 33 19 7.81 47 56
Depreciation Expense
2.08 2.13 2.07 1.90 0.66 0.75
Amortization Expense
- 0.00 0.00 1.06 1.29 1.02
Non-Cash Adjustments To Reconcile Net Income
3.31 2.37 3.70 17 9.41 11
Changes in Operating Assets and Liabilities, net
6.95 -3.95 -41 -39 49 -25
Net Cash From Investing Activities
-1.01 -0.38 -0.56 -0.98 -0.59 -0.97
Net Cash From Continuing Investing Activities
-1.01 -0.38 -0.56 -0.98 -0.59 -0.97
Purchase of Property, Plant & Equipment
-1.01 -0.39 -0.56 -0.98 -0.60 -0.97
Sale of Property, Plant & Equipment
0.00 0.02 0.00 0.00 0.01 0.00
Net Cash From Financing Activities
-10 2.05 -27 3.03 6.29 -8.30
Net Cash From Continuing Financing Activities
-10 2.05 -27 3.03 6.29 -8.30
Repayment of Debt
-10 -17 -55 -22 -0.02 -0.01
Repurchase of Common Equity
-0.04 -6.94 -50 0.00 -0.77 -12
Issuance of Debt
0.00 25 30 22 0.00 0.00
Other Financing Activities, net
0.01 0.89 18 3.06 7.09 3.75
Effect of Exchange Rate Changes
0.87 0.44 0.04 -0.18 0.39 -0.56
Cash Interest Paid
1.13 0.81 0.35 0.22 0.08 0.00
Cash Income Taxes Paid
1.99 9.72 2.44 4.62 9.91 13

Quarterly Cash Flow Statements for Vita Coco

This table details how cash moves in and out of Vita Coco's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
4.80 -1.58 9.77 19 47 38 -9.56 27 7.53 7.97
Net Cash From Operating Activities
15 7.25 9.44 17 44 37 -0.27 27 9.33 6.92
Net Cash From Continuing Operating Activities
15 7.25 9.44 17 44 37 -0.27 27 9.33 6.92
Net Income / (Loss) Continuing Operations
7.26 -2.81 6.71 18 15 6.77 14 19 19 3.37
Consolidated Net Income / (Loss)
7.26 -2.81 6.71 18 15 6.77 14 19 19 3.37
Depreciation Expense
0.50 0.46 0.17 0.18 0.16 0.16 0.16 0.18 0.20 0.21
Amortization Expense
- - 0.28 0.28 0.41 0.32 0.25 0.25 0.26 0.26
Non-Cash Adjustments To Reconcile Net Income
3.23 9.77 2.99 1.45 2.96 2.01 2.64 1.68 1.68 4.54
Changes in Operating Assets and Liabilities, net
4.72 -1.23 -0.71 -3.26 25 28 -18 5.71 -12 -1.45
Net Cash From Investing Activities
-0.05 -0.08 -0.45 -0.03 -0.05 -0.07 -0.12 -0.29 -0.44 -0.13
Net Cash From Continuing Investing Activities
-0.05 -0.08 -0.45 -0.03 -0.05 -0.07 -0.12 -0.29 -0.44 -0.13
Purchase of Property, Plant & Equipment
-0.05 -0.08 -0.45 -0.03 -0.05 -0.07 -0.12 -0.29 -0.44 -0.13
Net Cash From Financing Activities
-10 -9.12 0.60 2.11 3.19 0.39 -9.09 0.52 -1.80 2.07
Net Cash From Continuing Financing Activities
-10 -9.12 0.60 2.11 3.19 0.39 -9.09 0.52 -1.80 2.07
Repayment of Debt
-13 -9.51 -0.01 -0.01 -0.01 -0.01 -0.00 -0.00 -0.00 -0.00
Other Financing Activities, net
2.43 0.39 0.60 2.11 3.20 1.17 0.15 0.53 1.00 2.07
Effect of Exchange Rate Changes
-0.27 0.37 0.19 0.18 -0.16 0.18 -0.08 -0.03 0.44 -0.90

Annual Balance Sheets for Vita Coco

This table presents Vita Coco's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Total Assets
184 197 198 286 362
Total Current Assets
159 173 175 263 341
Cash & Equivalents
72 29 20 133 165
Accounts Receivable
31 47 43 50 63
Inventories, net
32 75 84 51 84
Prepaid Expenses
23 21 22 24 27
Other Current Assets
1.39 1.30 5.14 5.40 2.34
Plant, Property, & Equipment, net
2.88 2.47 2.08 2.14 2.35
Total Noncurrent Assets
22 22 21 21 19
Goodwill
7.79 7.79 7.79 7.79 7.79
Noncurrent Deferred & Refundable Income Taxes
0.00 1.27 4.26 6.75 6.10
Other Noncurrent Operating Assets
4.89 4.76 8.72 6.07 4.85
Total Liabilities & Shareholders' Equity
184 197 198 286 362
Total Liabilities
82 74 57 83 104
Total Current Liabilities
56 74 54 83 103
Short-Term Debt
0.02 0.03 0.02 0.01 0.01
Accounts Payable
16 28 16 22 31
Accrued Expenses
34 42 38 60 66
Other Current Liabilities
5.36 3.20 0.07 1.21 6.90
Total Noncurrent Liabilities
26 0.35 2.32 0.66 0.30
Long-Term Debt
25 0.05 0.03 0.01 0.00
Other Noncurrent Operating Liabilities
0.48 0.30 2.29 0.65 0.30
Commitments & Contingencies
0.00 - - 0.00 0.00
Total Equity & Noncontrolling Interests
102 123 141 202 259
Total Preferred & Common Equity
102 123 141 202 259
Total Common Equity
102 123 141 202 259
Common Stock
101 135 146 162 175
Retained Earnings
28 47 55 101 157
Treasury Stock
-8.93 -59 -59 -60 -72
Accumulated Other Comprehensive Income / (Loss)
-0.95 -0.62 -0.99 -0.65 -0.86

Quarterly Balance Sheets for Vita Coco

This table presents Vita Coco's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
218 208 245 268 289 323 353
Total Current Assets
191 185 224 247 267 301 331
Cash & Equivalents
21 29 48 95 123 150 157
Accounts Receivable
66 63 90 80 58 79 79
Inventories, net
74 64 57 50 57 45 65
Prepaid Expenses
22 22 20 18 26 25 28
Other Current Assets
7.10 6.67 8.22 4.67 1.77 1.52 2.56
Plant, Property, & Equipment, net
2.01 2.36 2.22 2.23 2.20 2.23 2.44
Total Noncurrent Assets
26 20 20 19 18 20 20
Goodwill
7.79 7.79 7.79 7.79 7.79 7.79 7.79
Noncurrent Deferred & Refundable Income Taxes
1.09 4.26 4.26 4.25 6.75 6.75 6.76
Other Noncurrent Operating Assets
9.61 8.18 7.64 6.90 2.99 5.65 5.40
Total Liabilities & Shareholders' Equity
218 208 245 268 289 323 353
Total Liabilities
77 58 74 76 79 91 101
Total Current Liabilities
65 56 71 74 79 91 101
Short-Term Debt
0.02 0.02 0.02 0.02 0.01 0.01 0.01
Accounts Payable
17 17 19 21 18 21 31
Accrued Expenses
46 39 52 51 59 64 65
Other Current Liabilities
1.74 0.02 1.09 1.37 1.63 5.97 4.53
Total Noncurrent Liabilities
12 2.25 2.12 1.84 0.35 0.22 0.32
Long-Term Debt
9.53 0.02 0.02 0.02 0.01 0.01 0.01
Other Noncurrent Operating Liabilities
2.17 2.22 2.11 1.82 0.34 0.21 0.32
Commitments & Contingencies
0.00 - - - - 0.00 0.00
Total Equity & Noncontrolling Interests
142 150 172 193 210 232 252
Total Preferred & Common Equity
142 150 172 193 210 232 252
Total Common Equity
142 150 172 193 210 232 252
Common Stock
144 149 153 159 164 167 170
Retained Earnings
58 61 79 94 115 134 153
Treasury Stock
-59 -59 -59 -59 -69 -69 -72
Accumulated Other Comprehensive Income / (Loss)
-1.17 -0.82 -0.89 -1.31 -0.66 -0.63 0.16

Annual Metrics and Ratios for Vita Coco

This table displays calculated financial ratios and metrics derived from Vita Coco's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 9.40% 22.17% 12.72% 15.39% 4.54%
EBITDA Growth
0.00% 219.76% -42.18% -47.47% 309.21% 14.87%
EBIT Growth
0.00% 256.49% -44.09% -55.08% 401.18% 15.72%
NOPAT Growth
0.00% 217.91% -45.13% -88.58% 1,965.41% 28.29%
Net Income Growth
0.00% 246.92% -41.90% -58.86% 496.74% 19.99%
EPS Growth
0.00% 250.00% -37.50% -60.00% 464.29% 18.99%
Operating Cash Flow Growth
0.00% 53.10% -148.51% 32.36% 1,079.93% -59.97%
Free Cash Flow Firm Growth
0.00% 0.00% -0.33% -20.57% 498.23% -64.67%
Invested Capital Growth
0.00% 0.00% 71.38% 27.97% -42.21% 34.66%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 1.28% 2.95% 4.27%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 22.17% 21.76% -9.04%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 16.16% 20.07% -9.24%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -1.09% 25.28% 1.11%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 8.42% 25.87% -5.73%
EPS Q/Q Growth
0.00% 0.00% 0.00% 16.67% 23.44% -4.08%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -10.61% 39.24% 38.71% -41.34%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 40.95% -43.17%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -6.88% -28.46% -1.33%
Profitability Metrics
- - - - - -
Gross Margin
32.75% 33.76% 29.81% 24.16% 36.61% 38.52%
EBITDA Margin
5.08% 14.84% 7.03% 3.27% 11.61% 12.76%
Operating Margin
4.71% 15.08% 6.48% 0.71% 11.44% 14.31%
EBIT Margin
4.35% 14.16% 6.48% 2.58% 11.22% 12.42%
Profit (Net Income) Margin
3.32% 10.52% 5.00% 1.83% 9.45% 10.84%
Tax Burden Percent
82.64% 74.97% 78.39% 72.08% 80.51% 79.04%
Interest Burden Percent
92.40% 99.12% 98.52% 98.13% 104.61% 110.48%
Effective Tax Rate
17.36% 25.03% 21.61% 27.92% 19.49% 20.96%
Return on Invested Capital (ROIC)
0.00% 127.34% 25.74% 2.04% 47.64% 71.12%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 137.70% 26.49% -21.01% 46.13% 72.73%
Return on Net Nonoperating Assets (RNNOA)
0.00% -63.43% -8.90% 3.87% -20.49% -46.86%
Return on Equity (ROE)
0.00% 63.90% 16.85% 5.91% 27.15% 24.26%
Cash Return on Invested Capital (CROIC)
0.00% -72.66% -26.86% -22.50% 101.15% 41.58%
Operating Return on Assets (OROA)
0.00% 23.92% 12.90% 5.59% 22.91% 19.77%
Return on Assets (ROA)
0.00% 17.78% 9.96% 3.95% 19.29% 17.27%
Return on Common Equity (ROCE)
0.00% 63.86% 16.84% 5.91% 27.15% 24.26%
Return on Equity Simple (ROE_SIMPLE)
0.00% 31.98% 15.42% 5.54% 23.03% 21.62%
Net Operating Profit after Tax (NOPAT)
11 35 19 2.20 45 58
NOPAT Margin
3.89% 11.31% 5.08% 0.51% 9.21% 11.31%
Net Nonoperating Expense Percent (NNEP)
0.00% -10.36% -0.75% 23.05% 1.51% -1.61%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.56% 22.46% 22.54%
Cost of Revenue to Revenue
67.25% 66.25% 70.19% 75.84% 63.39% 61.48%
SG&A Expenses to Revenue
27.79% 23.95% 23.33% 23.45% 25.17% 24.22%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
28.04% 18.67% 23.33% 23.45% 25.17% 24.22%
Earnings before Interest and Taxes (EBIT)
12 44 25 11 55 64
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
14 46 27 14 57 66
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 1.69 5.03 5.48 7.19 8.09
Price to Tangible Book Value (P/TBV)
0.00 2.02 5.77 5.80 7.48 8.34
Price to Revenue (P/Rev)
0.61 0.56 1.63 1.81 2.95 4.06
Price to Earnings (P/E)
18.32 5.28 32.61 98.91 31.22 37.42
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
5.46% 18.93% 3.07% 1.01% 3.20% 2.67%
Enterprise Value to Invested Capital (EV/IC)
0.00 2.27 6.26 6.23 18.92 20.49
Enterprise Value to Revenue (EV/Rev)
0.00 0.40 1.56 1.76 2.68 3.74
Enterprise Value to EBITDA (EV/EBITDA)
0.00 2.72 22.18 53.78 23.09 29.30
Enterprise Value to EBIT (EV/EBIT)
0.00 2.85 24.05 68.18 23.90 30.11
Enterprise Value to NOPAT (EV/NOPAT)
0.00 3.57 30.69 342.10 29.10 33.07
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 3.76 0.00 0.00 12.35 44.97
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 13.70 56.56
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.24 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.24 0.00 0.00 0.00 0.00
Financial Leverage
0.00 -0.46 -0.34 -0.18 -0.44 -0.64
Leverage Ratio
0.00 1.80 1.69 1.50 1.41 1.41
Compound Leverage Factor
0.00 1.78 1.67 1.47 1.47 1.55
Debt to Total Capital
0.00% 19.67% 0.06% 0.03% 0.01% 0.01%
Short-Term Debt to Total Capital
0.00% 0.02% 0.02% 0.02% 0.01% 0.00%
Long-Term Debt to Total Capital
0.00% 19.66% 0.04% 0.02% 0.01% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.06% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 80.26% 99.94% 99.97% 99.99% 100.00%
Debt to EBITDA
0.00 0.54 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 -1.02 -1.07 -1.40 -2.31 -2.50
Long-Term Debt to EBITDA
0.00 0.54 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.71 0.00 0.02 0.00 0.00
Net Debt to NOPAT
0.00 -1.34 -1.48 -8.89 -2.91 -2.82
Long-Term Debt to NOPAT
0.00 0.71 0.00 0.01 0.00 0.00
Altman Z-Score
0.00 4.64 8.28 11.65 14.11 15.53
Noncontrolling Interest Sharing Ratio
0.00% 0.08% 0.03% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 2.86 2.34 3.22 3.18 3.31
Quick Ratio
0.00 1.84 1.03 1.16 2.21 2.21
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -20 -20 -24 97 34
Operating Cash Flow to CapEx
2,157.09% 8,886.13% -2,902.33% -1,113.54% 18,039.56% 4,404.41%
Free Cash Flow to Firm to Interest Expense
0.00 -25.34 -40.88 -93.98 3,114.94 0.00
Operating Cash Flow to Interest Expense
18.71 42.13 -32.86 -42.38 3,456.61 0.00
Operating Cash Flow Less CapEx to Interest Expense
17.85 41.65 -33.99 -46.19 3,437.45 0.00
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 1.69 1.99 2.16 2.04 1.59
Accounts Receivable Turnover
0.00 10.18 9.77 9.45 10.57 9.09
Inventory Turnover
0.00 6.44 4.96 4.07 4.64 4.72
Fixed Asset Turnover
0.00 107.86 141.79 188.08 234.38 230.00
Accounts Payable Turnover
0.00 12.99 12.06 14.66 16.58 12.07
Days Sales Outstanding (DSO)
0.00 35.84 37.36 38.63 34.55 40.15
Days Inventory Outstanding (DIO)
0.00 56.70 73.54 89.71 78.67 77.29
Days Payable Outstanding (DPO)
0.00 28.09 30.27 24.89 22.01 30.25
Cash Conversion Cycle (CCC)
0.00 64.45 80.63 103.45 91.20 87.20
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 55 95 121 70 94
Invested Capital Turnover
0.00 11.26 5.07 3.97 5.17 6.29
Increase / (Decrease) in Invested Capital
0.00 55 39 26 -51 24
Enterprise Value (EV)
0.00 125 591 753 1,323 1,929
Market Capitalization
173 173 620 773 1,456 2,094
Book Value per Share
$0.00 $1.75 $2.22 $2.52 $3.57 $4.56
Tangible Book Value per Share
$0.00 $1.46 $1.94 $2.38 $3.43 $4.42
Total Capital
0.00 127 123 141 202 259
Total Debt
0.00 25 0.08 0.05 0.03 0.01
Total Long-Term Debt
0.00 25 0.05 0.03 0.01 0.00
Net Debt
0.00 -47 -29 -20 -133 -165
Capital Expenditures (CapEx)
1.01 0.38 0.56 0.98 0.59 0.97
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 31 71 101 48 73
Debt-free Net Working Capital (DFNWC)
0.00 103 99 121 180 238
Net Working Capital (NWC)
0.00 103 99 121 180 238
Net Nonoperating Expense (NNE)
1.63 2.44 0.28 -5.61 -1.15 2.40
Net Nonoperating Obligations (NNO)
0.00 -47 -29 -20 -133 -165
Total Depreciation and Amortization (D&A)
2.08 2.13 2.07 2.96 1.95 1.77
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 10.07% 18.61% 23.60% 9.69% 14.22%
Debt-free Net Working Capital to Revenue
0.00% 33.31% 26.17% 28.19% 36.54% 46.13%
Net Working Capital to Revenue
0.00% 33.30% 26.16% 28.19% 36.54% 46.13%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.35 $0.14 $0.83 $0.99
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 53.69M 55.73M 56.43M 56.73M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.35 $0.14 $0.79 $0.94
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 54.19M 56.12M 58.75M 59.29M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 55.56M 56.05M 56.93M 56.99M
Normalized Net Operating Profit after Tax (NOPAT)
11 23 19 2.20 45 58
Normalized NOPAT Margin
3.89% 7.35% 5.08% 0.51% 9.21% 11.31%
Pre Tax Income Margin
4.02% 14.04% 6.38% 2.53% 11.73% 13.72%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
10.61 55.61 49.99 42.82 1,786.13 0.00
NOPAT to Interest Expense
9.50 44.41 39.18 8.53 1,467.10 0.00
EBIT Less CapEx to Interest Expense
9.74 55.14 48.86 39.02 1,766.97 0.00
NOPAT Less CapEx to Interest Expense
8.63 43.94 38.04 4.73 1,447.94 0.00
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.28% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.39% 21.23% 263.57% 0.00% 1.66% 21.50%

Quarterly Metrics and Ratios for Vita Coco

This table displays calculated financial ratios and metrics derived from Vita Coco's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
7.24% 6.24% 13.80% 21.11% 11.30% 15.39% 1.77% 3.20% -3.74% 19.92%
EBITDA Growth
-38.96% 39.10% 149.57% 806.74% 95.03% 401.43% 88.45% 8.27% 27.85% -93.91%
EBIT Growth
-40.15% 35.69% 197.45% 1,159.47% 99.39% 334.19% 93.39% 8.54% 29.34% -100.59%
NOPAT Growth
-54.60% 4.34% 217.46% 397.92% 170.51% 235.70% 184.21% 33.20% -16.78% 89.66%
Net Income Growth
-44.11% 17.76% 201.08% 1,479.19% 108.93% 341.03% 112.35% 6.15% 26.95% -50.24%
EPS Growth
-45.83% 28.57% 200.00% 1,450.00% 100.00% 300.00% 100.00% 3.23% 23.08% -40.00%
Operating Cash Flow Growth
2,723.66% 3,816.76% 141.85% 253.69% 189.20% 412.72% -102.83% 61.82% -78.77% -81.37%
Free Cash Flow Firm Growth
64.04% 0.00% 105.08% 122.33% 278.00% 286.59% 727.60% 115.44% -64.97% -127.81%
Invested Capital Growth
37.47% 27.97% -0.93% -9.41% -24.78% -42.21% -31.54% -33.60% -2.37% 34.66%
Revenue Q/Q Growth
7.58% -25.84% 19.31% 27.23% -1.13% -23.12% 5.23% 29.02% -7.78% -4.22%
EBITDA Q/Q Growth
291.64% -123.82% 488.23% 150.33% -15.76% -63.18% 142.72% 43.83% -0.53% -98.25%
EBIT Q/Q Growth
426.85% -130.10% 407.87% 158.01% -16.59% -64.65% 154.23% 44.81% -0.61% -100.16%
NOPAT Q/Q Growth
103.24% -149.42% 255.13% 219.54% 10.42% -75.21% 224.91% 49.76% -31.02% -43.50%
Net Income Q/Q Growth
537.23% -138.72% 338.61% 168.26% -15.69% -55.34% 110.22% 34.10% 0.83% -82.49%
EPS Q/Q Growth
550.00% -138.46% 340.00% 158.33% -16.13% -61.54% 140.00% 33.33% 0.00% -81.25%
Operating Cash Flow Q/Q Growth
240.35% -52.30% 30.22% 76.29% 164.09% -15.43% -100.72% 10,182.02% -65.36% -25.77%
Free Cash Flow Firm Q/Q Growth
78.50% -4.56% 121.47% 362.78% 71.33% 9.61% -4.78% 20.47% -72.14% -187.02%
Invested Capital Q/Q Growth
-4.57% -6.88% -0.31% 2.27% -20.77% -28.46% 18.09% -0.80% 16.49% -1.33%
Profitability Metrics
- - - - - - - - - -
Gross Margin
26.26% 24.39% 30.67% 36.59% 40.68% 37.50% 42.24% 40.76% 38.80% 32.45%
EBITDA Margin
7.82% -2.51% 8.17% 16.08% 13.70% 6.56% 15.14% 16.87% 18.20% 0.33%
Operating Margin
6.95% -5.28% 6.11% 14.93% 17.04% 5.11% 16.97% 20.80% 15.50% 3.37%
EBIT Margin
7.42% -3.01% 7.77% 15.76% 13.29% 6.11% 14.76% 16.57% 17.86% -0.03%
Profit (Net Income) Margin
5.85% -3.05% 6.11% 12.88% 10.98% 6.38% 12.75% 13.25% 14.48% 2.65%
Tax Burden Percent
79.81% 100.57% 78.64% 80.82% 79.08% 85.06% 79.03% 74.85% 75.16% 204.12%
Interest Burden Percent
98.80% 100.87% 99.98% 101.15% 104.48% 122.75% 109.23% 106.81% 107.90% -4,344.74%
Effective Tax Rate
20.19% 0.00% 21.36% 19.18% 20.92% 14.94% 20.97% 25.15% 24.84% -104.12%
Return on Invested Capital (ROIC)
20.86% -14.66% 17.48% 43.27% 56.74% 22.46% 65.43% 75.85% 59.67% 43.22%
ROIC Less NNEP Spread (ROIC-NNEP)
14.17% -17.08% 9.28% 37.94% 63.19% 19.63% 66.38% 79.22% 56.67% 46.83%
Return on Net Nonoperating Assets (RNNOA)
-0.68% 3.15% -1.17% -5.37% -20.14% -8.72% -28.85% -38.95% -32.06% -30.17%
Return on Equity (ROE)
20.18% -11.52% 16.31% 37.90% 36.60% 13.74% 36.58% 36.90% 27.62% 13.04%
Cash Return on Invested Capital (CROIC)
0.00% -22.50% 10.45% 28.83% 60.17% 101.15% 91.82% 99.73% 62.14% 41.58%
Operating Return on Assets (OROA)
14.95% -6.52% 16.89% 31.66% 26.18% 12.48% 29.47% 29.15% 28.44% -0.05%
Return on Assets (ROA)
11.79% -6.61% 13.28% 25.88% 21.63% 13.03% 25.44% 23.31% 23.06% 4.22%
Return on Common Equity (ROCE)
20.17% -11.52% 16.31% 37.90% 36.60% 13.74% 36.58% 36.90% 27.62% 13.04%
Return on Equity Simple (ROE_SIMPLE)
5.09% 0.00% 8.21% 16.96% 19.23% 0.00% 25.83% 23.82% 23.54% 0.00%
Net Operating Profit after Tax (NOPAT)
6.88 -3.40 5.27 17 19 4.61 15 22 15 8.75
NOPAT Margin
5.54% -3.69% 4.80% 12.06% 13.47% 4.34% 13.41% 15.57% 11.65% 6.87%
Net Nonoperating Expense Percent (NNEP)
6.69% 2.42% 8.20% 5.33% -6.46% 2.83% -0.96% -3.37% 3.00% -3.62%
Return On Investment Capital (ROIC_SIMPLE)
- -2.41% - - - 2.28% - - - 3.38%
Cost of Revenue to Revenue
73.74% 75.61% 69.33% 63.41% 59.32% 62.50% 57.76% 59.24% 61.20% 67.55%
SG&A Expenses to Revenue
19.32% 29.66% 24.56% 21.66% 23.65% 32.39% 25.26% 19.95% 23.30% 29.08%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
19.32% 29.66% 24.56% 21.66% 23.65% 32.39% 25.26% 19.95% 23.30% 29.08%
Earnings before Interest and Taxes (EBIT)
9.20 -2.77 8.53 22 18 6.49 16 24 24 -0.04
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
9.70 -2.31 8.97 22 19 6.97 17 24 24 0.42
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
4.48 5.48 7.35 8.80 7.63 7.19 6.63 6.80 6.38 8.09
Price to Tangible Book Value (P/TBV)
5.00 5.80 7.75 9.21 7.95 7.48 6.89 7.04 6.58 8.34
Price to Revenue (P/Rev)
1.50 1.81 2.49 3.25 3.07 2.95 2.81 3.16 3.25 4.06
Price to Earnings (P/E)
87.96 98.91 89.46 51.87 39.67 31.22 25.68 28.56 27.08 37.42
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.14% 1.01% 1.12% 1.93% 2.52% 3.20% 3.89% 3.50% 3.69% 2.67%
Enterprise Value to Invested Capital (EV/IC)
4.79 6.23 8.88 11.86 14.06 18.92 15.35 17.44 15.20 20.49
Enterprise Value to Revenue (EV/Rev)
1.47 1.76 2.43 3.14 2.87 2.68 2.56 2.86 2.93 3.74
Enterprise Value to EBITDA (EV/EBITDA)
54.27 53.78 55.23 37.17 29.20 23.09 19.43 21.29 20.04 29.30
Enterprise Value to EBIT (EV/EBIT)
65.42 68.18 64.07 39.59 29.81 23.90 20.02 21.91 20.55 30.11
Enterprise Value to NOPAT (EV/NOPAT)
279.51 342.10 92.85 59.48 37.87 29.10 22.95 23.45 25.14 33.07
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 50.86 30.17 17.80 12.35 13.01 13.26 19.84 44.97
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 84.52 39.12 20.07 13.70 13.59 13.96 24.17 56.56
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.05 -0.18 -0.13 -0.14 -0.32 -0.44 -0.43 -0.49 -0.57 -0.64
Leverage Ratio
1.78 1.50 1.46 1.53 1.46 1.41 1.38 1.41 1.40 1.41
Compound Leverage Factor
1.76 1.51 1.46 1.55 1.52 1.73 1.51 1.50 1.51 -61.04
Debt to Total Capital
6.32% 0.03% 0.03% 0.02% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01%
Short-Term Debt to Total Capital
0.02% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
6.30% 0.02% 0.01% 0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
93.68% 99.97% 99.97% 99.98% 99.98% 99.99% 99.99% 99.99% 99.99% 100.00%
Debt to EBITDA
0.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
-1.02 -1.40 -1.50 -1.22 -2.02 -2.31 -1.88 -2.24 -2.16 -2.50
Long-Term Debt to EBITDA
0.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
4.29 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
-5.24 -8.89 -2.52 -1.95 -2.61 -2.91 -2.23 -2.46 -2.72 -2.82
Long-Term Debt to NOPAT
4.28 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
8.09 11.42 14.81 15.70 14.90 13.55 13.76 13.56 12.56 14.95
Noncontrolling Interest Sharing Ratio
0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
2.93 3.22 3.32 3.13 3.34 3.18 3.38 3.31 3.28 3.31
Quick Ratio
1.34 1.16 1.66 1.92 2.36 2.21 2.29 2.52 2.34 2.21
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-29 -30 6.41 30 51 56 53 64 18 -15
Operating Cash Flow to CapEx
30,382.00% 9,661.33% 2,101.56% 50,409.09% 95,504.35% 56,290.91% -215.32% 9,282.41% 2,143.68% 5,537.60%
Free Cash Flow to Firm to Interest Expense
-219.58 -663.30 427.21 1,977.04 50,809.70 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
116.85 161.02 629.07 1,109.00 43,932.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
116.47 159.36 599.13 1,106.80 43,886.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
2.01 2.16 2.17 2.01 1.97 2.04 2.00 1.76 1.59 1.59
Accounts Receivable Turnover
6.87 9.45 7.33 5.72 6.60 10.57 8.19 5.94 6.26 9.09
Inventory Turnover
5.26 4.07 5.02 5.12 5.06 4.64 4.98 5.81 5.16 4.72
Fixed Asset Turnover
197.01 188.08 180.81 178.88 226.21 234.38 217.68 224.53 212.16 230.00
Accounts Payable Turnover
21.09 14.66 16.98 19.64 16.31 16.58 17.38 15.21 11.30 12.07
Days Sales Outstanding (DSO)
53.10 38.63 49.76 63.87 55.30 34.55 44.59 61.49 58.33 40.15
Days Inventory Outstanding (DIO)
69.40 89.71 72.73 71.30 72.08 78.67 73.26 62.82 70.70 77.29
Days Payable Outstanding (DPO)
17.30 24.89 21.50 18.59 22.38 22.01 21.01 24.00 32.30 30.25
Cash Conversion Cycle (CCC)
105.20 103.45 100.99 116.57 105.00 91.20 96.84 100.31 96.74 87.20
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
130 121 121 123 98 70 83 82 95 94
Invested Capital Turnover
3.76 3.97 3.64 3.59 4.21 5.17 4.88 4.87 5.12 6.29
Increase / (Decrease) in Invested Capital
35 26 -1.14 -13 -32 -51 -38 -41 -2.32 24
Enterprise Value (EV)
622 753 1,071 1,463 1,375 1,323 1,268 1,429 1,451 1,929
Market Capitalization
634 773 1,100 1,511 1,470 1,456 1,391 1,579 1,608 2,094
Book Value per Share
$2.54 $2.52 $2.67 $3.05 $3.41 $3.57 $3.68 $4.09 $4.44 $4.56
Tangible Book Value per Share
$2.28 $2.38 $2.53 $2.92 $3.27 $3.43 $3.55 $3.96 $4.30 $4.42
Total Capital
151 141 150 172 193 202 210 232 252 259
Total Debt
9.55 0.05 0.04 0.04 0.03 0.03 0.02 0.02 0.02 0.01
Total Long-Term Debt
9.53 0.03 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.00
Net Debt
-12 -20 -29 -48 -95 -133 -123 -150 -157 -165
Capital Expenditures (CapEx)
0.05 0.08 0.45 0.03 0.05 0.07 0.12 0.29 0.44 0.13
Debt-free, Cash-free Net Working Capital (DFCFNWC)
105 101 100 104 78 48 65 60 73 73
Debt-free Net Working Capital (DFNWC)
126 121 129 152 173 180 188 210 230 238
Net Working Capital (NWC)
126 121 129 152 173 180 188 210 230 238
Net Nonoperating Expense (NNE)
-0.38 -0.59 -1.43 -1.14 3.44 -2.16 0.75 3.35 -3.77 5.38
Net Nonoperating Obligations (NNO)
-12 -20 -29 -48 -95 -133 -127 -150 -157 -165
Total Depreciation and Amortization (D&A)
0.50 0.46 0.44 0.46 0.57 0.48 0.42 0.44 0.45 0.46
Debt-free, Cash-free Net Working Capital to Revenue
24.77% 23.60% 22.73% 22.36% 16.35% 9.69% 13.06% 11.94% 14.82% 14.22%
Debt-free Net Working Capital to Revenue
29.79% 28.19% 29.32% 32.66% 36.14% 36.54% 37.88% 41.96% 46.49% 46.13%
Net Working Capital to Revenue
29.78% 28.19% 29.32% 32.66% 36.14% 36.54% 37.88% 41.96% 46.49% 46.13%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
$0.13 ($0.05) $0.12 $0.32 $0.27 $0.12 $0.25 $0.34 $0.34 $0.06
Adjusted Weighted Average Basic Shares Outstanding
55.79M 55.73M 56.05M 56.33M 56.49M 56.43M 56.59M 56.71M 56.77M 56.73M
Adjusted Diluted Earnings per Share
$0.13 ($0.05) $0.12 $0.31 $0.26 $0.10 $0.24 $0.32 $0.32 $0.06
Adjusted Weighted Average Diluted Shares Outstanding
56.58M 56.12M 57.35M 58.85M 59.27M 58.75M 58.75M 59.24M 59.31M 59.29M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
55.92M 56.05M 56.25M 56.44M 56.76M 56.93M 56.68M 56.78M 56.73M 56.99M
Normalized Net Operating Profit after Tax (NOPAT)
6.88 -3.40 5.27 17 19 4.61 15 22 15 3.00
Normalized NOPAT Margin
5.54% -3.69% 4.80% 12.06% 13.47% 4.34% 13.41% 15.57% 11.65% 2.36%
Pre Tax Income Margin
7.33% -3.04% 7.77% 15.94% 13.89% 7.50% 16.13% 17.70% 19.27% 1.30%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
70.80 -61.56 568.53 1,466.87 18,352.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
52.90 -75.52 351.48 1,123.11 18,601.70 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
70.42 -63.22 538.60 1,464.67 18,306.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
52.51 -77.19 321.54 1,120.91 18,555.70 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 1.66% 18.48% 18.11% 21.57% 21.50%

Frequently Asked Questions About Vita Coco's Financials

When does Vita Coco's financial year end?

According to the most recent income statement we have on file, Vita Coco's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Vita Coco's net income changed over the last 5 years?

Vita Coco's net income appears to be on an upward trend, with a most recent value of $55.95 million in 2024, rising from $9.42 million in 2019. The previous period was $46.63 million in 2023.

What is Vita Coco's operating income?
Vita Coco's total operating income in 2024 was $73.82 million, based on the following breakdown:
  • Total Gross Profit: $198.78 million
  • Total Operating Expenses: $124.96 million
How has Vita Coco revenue changed over the last 5 years?

Over the last 5 years, Vita Coco's total revenue changed from $283.95 million in 2019 to $516.01 million in 2024, a change of 81.7%.

How much debt does Vita Coco have?

Vita Coco's total liabilities were at $103.56 million at the end of 2024, a 24.4% increase from 2023, and a 27.0% increase since 2020.

How much cash does Vita Coco have?

In the past 4 years, Vita Coco's cash and equivalents has ranged from $19.63 million in 2022 to $164.67 million in 2024, and is currently $164.67 million as of their latest financial filing in 2024.

How has Vita Coco's book value per share changed over the last 5 years?

Over the last 5 years, Vita Coco's book value per share changed from 0.00 in 2019 to 4.56 in 2024, a change of 456.2%.

Remove Ads


This page (NASDAQ:COCO) was last updated on 4/14/2025 by MarketBeat.com Staff
From Our Partners