vs
BranchOut Food Inc.（BOF）与Vital Farms, Inc.（VITL）财务数据对比。点击上方公司名可切换其他公司
Vital Farms, Inc.的季度营收约是BranchOut Food Inc.的53.2倍（$213.6M vs $4.0M）。Vital Farms, Inc.净利率更高（7.6% vs -50.6%，领先58.3%）。BranchOut Food Inc.同比增速更快（181.9% vs 28.7%）。BranchOut Food Inc.自由现金流更多（$-2.1M vs $-32.1M）。过去两年BranchOut Food Inc.的营收复合增速更高（65.4% vs 20.2%）
Food Lion是美国区域连锁超市品牌，总部位于北卡罗来纳州索尔兹伯里，目前在全美10个州经营超过1000家门店，雇佣员工超过8.2万人。该品牌1957年创立之初名为Food Town，最初只是索尔兹伯里的一家杂货门店，之后逐步扩张至北卡罗来纳州多地。
维塔托摩西乳业有限公司是一家位于乌干达的乳制品加工企业，由聚焦撒哈拉以南非洲的影响力投资基金维塔资本基金，与乌干达本土乳制品生产商托摩西奶牛场共同出资成立。
BOF vs VITL — 直观对比
营收规模更大
VITL
是对方的53.2倍
$4.0M
营收增速更快
BOF
高出153.2%
28.7%
净利率更高
VITL
高出58.3%
-50.6%
自由现金流更多
BOF
多$30.0M
$-32.1M
两年增速更快
BOF
近两年复合增速
20.2%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $4.0M | $213.6M |
| 净利润 | $-2.0M | $16.3M |
| 毛利率 | 7.6% | 35.8% |
| 营业利润率 | -47.6% | 10.0% |
| 净利率 | -50.6% | 7.6% |
| 营收同比 | 181.9% | 28.7% |
| 净利润同比 | -36.5% | 54.3% |
| 每股收益（稀释后） | $-0.15 | $0.35 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收BOFVITL
| Q4 25 | $4.0M | $213.6M | ||
| Q3 25 | $3.2M | $198.9M | ||
| Q2 25 | $3.3M | $184.8M | ||
| Q1 25 | $3.2M | $162.2M | ||
| Q4 24 | $1.4M | $166.0M | ||
| Q3 24 | $2.2M | $145.0M | ||
| Q2 24 | $1.4M | $147.4M | ||
| Q1 24 | $1.5M | $147.9M |
净利润BOFVITL
| Q4 25 | $-2.0M | $16.3M | ||
| Q3 25 | $-1.6M | $16.4M | ||
| Q2 25 | $-1.6M | $16.6M | ||
| Q1 25 | $-918.4K | $16.9M | ||
| Q4 24 | $-1.5M | $10.6M | ||
| Q3 24 | $-1.3M | $7.4M | ||
| Q2 24 | $-942.6K | $16.3M | ||
| Q1 24 | $-1.1M | $19.0M |
毛利率BOFVITL
| Q4 25 | 7.6% | 35.8% | ||
| Q3 25 | 17.7% | 37.7% | ||
| Q2 25 | 18.4% | 38.9% | ||
| Q1 25 | 17.3% | 38.5% | ||
| Q4 24 | 0.9% | 36.1% | ||
| Q3 24 | 15.4% | 36.9% | ||
| Q2 24 | 10.9% | 39.1% | ||
| Q1 24 | 19.3% | 39.8% |
营业利润率BOFVITL
| Q4 25 | -47.6% | 10.0% | ||
| Q3 25 | -44.3% | 10.8% | ||
| Q2 25 | -40.8% | 12.9% | ||
| Q1 25 | -21.4% | 13.4% | ||
| Q4 24 | -80.7% | 7.8% | ||
| Q3 24 | -41.4% | 6.4% | ||
| Q2 24 | -60.6% | 11.6% | ||
| Q1 24 | -69.9% | 16.3% |
净利率BOFVITL
| Q4 25 | -50.6% | 7.6% | ||
| Q3 25 | -48.8% | 8.3% | ||
| Q2 25 | -48.6% | 9.0% | ||
| Q1 25 | -28.8% | 10.4% | ||
| Q4 24 | -104.5% | 6.4% | ||
| Q3 24 | -58.3% | 5.1% | ||
| Q2 24 | -69.2% | 11.1% | ||
| Q1 24 | -71.6% | 12.9% |
每股收益（稀释后）BOFVITL
| Q4 25 | $-0.15 | $0.35 | ||
| Q3 25 | $-0.14 | $0.36 | ||
| Q2 25 | $-0.17 | $0.36 | ||
| Q1 25 | $-0.11 | $0.37 | ||
| Q4 24 | $-0.16 | $0.23 | ||
| Q3 24 | $-0.19 | $0.16 | ||
| Q2 24 | $-0.22 | $0.36 | ||
| Q1 24 | $-0.26 | $0.43 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | — | $48.8M |
| 总债务越低越好 | $4.9M | — |
| 股东权益账面价值 | $5.6M | $351.3M |
| 总资产 | $14.5M | $518.7M |
| 负债/权益比越低杠杆越低 | 0.89× | — |
8季度趋势，按日历期对齐
现金及短期投资BOFVITL
| Q4 25 | — | $48.8M | ||
| Q3 25 | — | $93.8M | ||
| Q2 25 | — | $108.2M | ||
| Q1 25 | — | $156.3M | ||
| Q4 24 | — | $150.6M | ||
| Q3 24 | — | $149.5M | ||
| Q2 24 | — | $133.2M | ||
| Q1 24 | — | $113.8M |
总债务BOFVITL
| Q4 25 | $4.9M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BOFVITL
| Q4 25 | $5.6M | $351.3M | ||
| Q3 25 | $5.1M | $331.2M | ||
| Q2 25 | $3.5M | $309.8M | ||
| Q1 25 | $3.9M | $288.9M | ||
| Q4 24 | $2.3M | $269.3M | ||
| Q3 24 | $1.5M | $253.4M | ||
| Q2 24 | $2.0M | $238.4M | ||
| Q1 24 | $1.7M | $213.3M |
总资产BOFVITL
| Q4 25 | $14.5M | $518.7M | ||
| Q3 25 | $14.7M | $481.5M | ||
| Q2 25 | $13.2M | $430.8M | ||
| Q1 25 | $14.1M | $376.9M | ||
| Q4 24 | $12.9M | $359.3M | ||
| Q3 24 | $9.6M | $344.7M | ||
| Q2 24 | $6.7M | $320.5M | ||
| Q1 24 | $2.7M | $300.2M |
负债/权益比BOFVITL
| Q4 25 | 0.89× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-1.9M | $5.8M |
| 自由现金流经营现金流 - 资本支出 | $-2.1M | $-32.1M |
| 自由现金流率自由现金流/营收 | -52.6% | -15.1% |
| 资本支出强度资本支出/营收 | 4.3% | 17.8% |
| 现金转化率经营现金流/净利润 | — | 0.35× |
| 过去12个月自由现金流最近4个季度 | $-7.7M | $-48.2M |
8季度趋势，按日历期对齐
经营现金流BOFVITL
| Q4 25 | $-1.9M | $5.8M | ||
| Q3 25 | $-1.1M | $23.4M | ||
| Q2 25 | $-2.0M | $-761.0K | ||
| Q1 25 | $-1.9M | $5.3M | ||
| Q4 24 | $-1.6M | $14.8M | ||
| Q3 24 | $-1.9M | $10.0M | ||
| Q2 24 | $-853.9K | $16.1M | ||
| Q1 24 | $-503.6K | $23.9M |
自由现金流BOFVITL
| Q4 25 | $-2.1M | $-32.1M | ||
| Q3 25 | $-1.2M | $-10.6M | ||
| Q2 25 | $-2.1M | $-7.6M | ||
| Q1 25 | $-2.3M | $2.1M | ||
| Q4 24 | $-2.3M | $-3.4M | ||
| Q3 24 | $-3.4M | $6.4M | ||
| Q2 24 | $-1.4M | $10.5M | ||
| Q1 24 | $-553.6K | $22.6M |
自由现金流率BOFVITL
| Q4 25 | -52.6% | -15.1% | ||
| Q3 25 | -37.4% | -5.3% | ||
| Q2 25 | -64.5% | -4.1% | ||
| Q1 25 | -72.2% | 1.3% | ||
| Q4 24 | -163.6% | -2.0% | ||
| Q3 24 | -157.9% | 4.4% | ||
| Q2 24 | -101.3% | 7.2% | ||
| Q1 24 | -37.7% | 15.3% |
资本支出强度BOFVITL
| Q4 25 | 4.3% | 17.8% | ||
| Q3 25 | 2.6% | 17.1% | ||
| Q2 25 | 3.4% | 3.7% | ||
| Q1 25 | 11.8% | 1.9% | ||
| Q4 24 | 51.1% | 10.9% | ||
| Q3 24 | 70.8% | 2.5% | ||
| Q2 24 | 38.6% | 3.8% | ||
| Q1 24 | 3.4% | 0.9% |
现金转化率BOFVITL
| Q4 25 | — | 0.35× | ||
| Q3 25 | — | 1.43× | ||
| Q2 25 | — | -0.05× | ||
| Q1 25 | — | 0.31× | ||
| Q4 24 | — | 1.40× | ||
| Q3 24 | — | 1.34× | ||
| Q2 24 | — | 0.99× | ||
| Q1 24 | — | 1.26× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
BOF
暂无分部数据
VITL
| Eggs And Egg Related Products | $205.8M | 96% |
| Butter And Butter Related Products | $7.7M | 4% |
