vs
Side-by-side financial comparison of loanDepot, Inc. (LDI) and Vital Farms, Inc. (VITL). Click either name above to swap in a different company.
loanDepot, Inc. is the larger business by last-quarter revenue ($310.3M vs $213.6M, roughly 1.5× Vital Farms, Inc.). Vital Farms, Inc. runs the higher net margin — 7.6% vs -7.2%, a 14.9% gap on every dollar of revenue. On growth, Vital Farms, Inc. posted the faster year-over-year revenue change (28.7% vs 20.5%). Vital Farms, Inc. produced more free cash flow last quarter ($-32.1M vs $-648.0M). Over the past eight quarters, Vital Farms, Inc.'s revenue compounded faster (20.2% CAGR vs 18.0%).
LoanDepot, sometimes stylized as loanDepot, is an Irvine, California-based nonbank holding company which sells mortgage and non-mortgage lending products.
Vital Tomosi Dairy Limited is a dairy processing company in Uganda. The company is a joint venture between Vital Capital Fund, "an impact investing fund primarily focused on Sub-Saharan Africa", and "Tomosi Dairy Farms, a Ugandan producer of dairy products".
LDI vs VITL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $310.3M | $213.6M |
| Net Profit | $-22.5M | $16.3M |
| Gross Margin | — | 35.8% |
| Operating Margin | -10.3% | 10.0% |
| Net Margin | -7.2% | 7.6% |
| Revenue YoY | 20.5% | 28.7% |
| Net Profit YoY | 32.4% | 54.3% |
| EPS (diluted) | — | $0.35 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $310.3M | $213.6M | ||
| Q3 25 | $323.3M | $198.9M | ||
| Q2 25 | $282.5M | $184.8M | ||
| Q1 25 | $273.6M | $162.2M | ||
| Q4 24 | $257.5M | $166.0M | ||
| Q3 24 | $314.6M | $145.0M | ||
| Q2 24 | $265.4M | $147.4M | ||
| Q1 24 | $222.8M | $147.9M |
| Q4 25 | $-22.5M | $16.3M | ||
| Q3 25 | $-4.9M | $16.4M | ||
| Q2 25 | $-13.4M | $16.6M | ||
| Q1 25 | $-21.9M | $16.9M | ||
| Q4 24 | $-33.2M | $10.6M | ||
| Q3 24 | $1.4M | $7.4M | ||
| Q2 24 | $-32.2M | $16.3M | ||
| Q1 24 | $-34.3M | $19.0M |
| Q4 25 | — | 35.8% | ||
| Q3 25 | — | 37.7% | ||
| Q2 25 | — | 38.9% | ||
| Q1 25 | — | 38.5% | ||
| Q4 24 | — | 36.1% | ||
| Q3 24 | — | 36.9% | ||
| Q2 24 | — | 39.1% | ||
| Q1 24 | — | 39.8% |
| Q4 25 | -10.3% | 10.0% | ||
| Q3 25 | -3.2% | 10.8% | ||
| Q2 25 | -11.4% | 12.9% | ||
| Q1 25 | -16.8% | 13.4% | ||
| Q4 24 | -32.7% | 7.8% | ||
| Q3 24 | 1.1% | 6.4% | ||
| Q2 24 | -29.1% | 11.6% | ||
| Q1 24 | -38.2% | 16.3% |
| Q4 25 | -7.2% | 7.6% | ||
| Q3 25 | -1.5% | 8.3% | ||
| Q2 25 | -4.7% | 9.0% | ||
| Q1 25 | -8.0% | 10.4% | ||
| Q4 24 | -12.9% | 6.4% | ||
| Q3 24 | 0.4% | 5.1% | ||
| Q2 24 | -12.1% | 11.1% | ||
| Q1 24 | -15.4% | 12.9% |
| Q4 25 | — | $0.35 | ||
| Q3 25 | — | $0.36 | ||
| Q2 25 | — | $0.36 | ||
| Q1 25 | — | $0.37 | ||
| Q4 24 | — | $0.23 | ||
| Q3 24 | $0.01 | $0.16 | ||
| Q2 24 | $-0.18 | $0.36 | ||
| Q1 24 | $-0.19 | $0.43 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $337.2M | $48.8M |
| Total DebtLower is stronger | $2.1B | — |
| Stockholders' EquityBook value | $386.0M | $351.3M |
| Total Assets | $6.9B | $518.7M |
| Debt / EquityLower = less leverage | 5.44× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $337.2M | $48.8M | ||
| Q3 25 | $459.2M | $93.8M | ||
| Q2 25 | $408.6M | $108.2M | ||
| Q1 25 | $371.5M | $156.3M | ||
| Q4 24 | $421.6M | $150.6M | ||
| Q3 24 | $483.0M | $149.5M | ||
| Q2 24 | $533.2M | $133.2M | ||
| Q1 24 | $603.7M | $113.8M |
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.0B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $2.0B | — | ||
| Q2 24 | $2.0B | — | ||
| Q1 24 | $2.3B | — |
| Q4 25 | $386.0M | $351.3M | ||
| Q3 25 | $433.3M | $331.2M | ||
| Q2 25 | $439.1M | $309.8M | ||
| Q1 25 | $469.3M | $288.9M | ||
| Q4 24 | $506.6M | $269.3M | ||
| Q3 24 | $592.0M | $253.4M | ||
| Q2 24 | $578.9M | $238.4M | ||
| Q1 24 | $637.3M | $213.3M |
| Q4 25 | $6.9B | $518.7M | ||
| Q3 25 | $6.2B | $481.5M | ||
| Q2 25 | $6.2B | $430.8M | ||
| Q1 25 | $6.4B | $376.9M | ||
| Q4 24 | $6.3B | $359.3M | ||
| Q3 24 | $6.4B | $344.7M | ||
| Q2 24 | $5.9B | $320.5M | ||
| Q1 24 | $6.2B | $300.2M |
| Q4 25 | 5.44× | — | ||
| Q3 25 | 4.83× | — | ||
| Q2 25 | 4.70× | — | ||
| Q1 25 | 4.30× | — | ||
| Q4 24 | 4.00× | — | ||
| Q3 24 | 3.31× | — | ||
| Q2 24 | 3.41× | — | ||
| Q1 24 | 3.63× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-638.7M | $5.8M |
| Free Cash FlowOCF − Capex | $-648.0M | $-32.1M |
| FCF MarginFCF / Revenue | -208.9% | -15.1% |
| Capex IntensityCapex / Revenue | 3.0% | 17.8% |
| Cash ConversionOCF / Net Profit | — | 0.35× |
| TTM Free Cash FlowTrailing 4 quarters | $-734.6M | $-48.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-638.7M | $5.8M | ||
| Q3 25 | $43.4M | $23.4M | ||
| Q2 25 | $67.6M | $-761.0K | ||
| Q1 25 | $-179.9M | $5.3M | ||
| Q4 24 | $47.7M | $14.8M | ||
| Q3 24 | $-349.2M | $10.0M | ||
| Q2 24 | $-278.3M | $16.1M | ||
| Q1 24 | $-278.5M | $23.9M |
| Q4 25 | $-648.0M | $-32.1M | ||
| Q3 25 | $38.7M | $-10.6M | ||
| Q2 25 | $61.4M | $-7.6M | ||
| Q1 25 | $-186.7M | $2.1M | ||
| Q4 24 | $40.8M | $-3.4M | ||
| Q3 24 | $-356.4M | $6.4M | ||
| Q2 24 | $-285.7M | $10.5M | ||
| Q1 24 | $-283.3M | $22.6M |
| Q4 25 | -208.9% | -15.1% | ||
| Q3 25 | 12.0% | -5.3% | ||
| Q2 25 | 21.7% | -4.1% | ||
| Q1 25 | -68.2% | 1.3% | ||
| Q4 24 | 15.8% | -2.0% | ||
| Q3 24 | -113.3% | 4.4% | ||
| Q2 24 | -107.7% | 7.2% | ||
| Q1 24 | -127.2% | 15.3% |
| Q4 25 | 3.0% | 17.8% | ||
| Q3 25 | 1.5% | 17.1% | ||
| Q2 25 | 2.2% | 3.7% | ||
| Q1 25 | 2.5% | 1.9% | ||
| Q4 24 | 2.7% | 10.9% | ||
| Q3 24 | 2.3% | 2.5% | ||
| Q2 24 | 2.8% | 3.8% | ||
| Q1 24 | 2.1% | 0.9% |
| Q4 25 | — | 0.35× | ||
| Q3 25 | — | 1.43× | ||
| Q2 25 | — | -0.05× | ||
| Q1 25 | — | 0.31× | ||
| Q4 24 | — | 1.40× | ||
| Q3 24 | -255.05× | 1.34× | ||
| Q2 24 | — | 0.99× | ||
| Q1 24 | — | 1.26× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LDI
Segment breakdown not available.
VITL
| Eggs And Egg Related Products | $205.8M | 96% |
| Butter And Butter Related Products | $7.7M | 4% |
