FitLife Brands Inc
OTC:FTLF
Income Statement
Earnings Waterfall
FitLife Brands Inc
Revenue
|
52.7m
USD
|
Cost of Revenue
|
-31.3m
USD
|
Gross Profit
|
21.4m
USD
|
Operating Expenses
|
-12.3m
USD
|
Operating Income
|
9.2m
USD
|
Other Expenses
|
-3.9m
USD
|
Net Income
|
5.3m
USD
|
Income Statement
FitLife Brands Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
20
N/A
|
20
+1%
|
21
+5%
|
21
+3%
|
20
-7%
|
17
-12%
|
17
-5%
|
17
+5%
|
18
+4%
|
22
+21%
|
25
+17%
|
24
-4%
|
25
+4%
|
23
-8%
|
20
-16%
|
18
-7%
|
18
-3%
|
17
-6%
|
16
-4%
|
17
+3%
|
17
+2%
|
18
+7%
|
19
+1%
|
19
+4%
|
19
+1%
|
20
+1%
|
18
-9%
|
19
+9%
|
22
+13%
|
22
-2%
|
27
+26%
|
27
-1%
|
28
+3%
|
29
+6%
|
29
-1%
|
31
+6%
|
29
-6%
|
32
+13%
|
39
+21%
|
45
+14%
|
53
+18%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(11)
|
(11)
|
(11)
|
(12)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(13)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(10)
|
(11)
|
(13)
|
(12)
|
(15)
|
(15)
|
(15)
|
(17)
|
(16)
|
(18)
|
(17)
|
(19)
|
(23)
|
(27)
|
(31)
|
|
Gross Profit |
7
N/A
|
7
+1%
|
8
+5%
|
8
+1%
|
7
-8%
|
6
-11%
|
6
-5%
|
7
+13%
|
6
-7%
|
8
+28%
|
10
+23%
|
9
-6%
|
10
+8%
|
9
-14%
|
6
-27%
|
6
-8%
|
5
-13%
|
5
0%
|
5
+6%
|
6
+5%
|
7
+19%
|
7
+9%
|
7
+1%
|
8
+7%
|
8
+2%
|
8
+2%
|
8
-6%
|
8
+8%
|
10
+14%
|
10
+2%
|
12
+24%
|
12
+1%
|
13
+3%
|
13
+3%
|
13
0%
|
13
+2%
|
12
-8%
|
14
+12%
|
16
+17%
|
18
+16%
|
21
+17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(14)
|
(13)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(9)
|
(10)
|
(12)
|
|
Selling, General & Administrative |
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(8)
|
(10)
|
(12)
|
|
Depreciation & Amortization |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1
N/A
|
2
+24%
|
2
+18%
|
2
+8%
|
2
-15%
|
1
-51%
|
0
-58%
|
0
-53%
|
(1)
N/A
|
(0)
+86%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-229%
|
(3)
-5%
|
(3)
-15%
|
(8)
-178%
|
(8)
+9%
|
(1)
+89%
|
1
N/A
|
2
+147%
|
2
+14%
|
2
+26%
|
3
+12%
|
3
+5%
|
2
-21%
|
3
+37%
|
4
+48%
|
4
+2%
|
7
+49%
|
6
-3%
|
6
-2%
|
6
+3%
|
6
-2%
|
7
+5%
|
6
-9%
|
6
+7%
|
7
+13%
|
8
+10%
|
9
+14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
1
N/A
|
2
+28%
|
2
+16%
|
2
+5%
|
2
-15%
|
1
-56%
|
0
-63%
|
0
-67%
|
(1)
N/A
|
(0)
+77%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-202%
|
(3)
-5%
|
(9)
-234%
|
(9)
+6%
|
(8)
+8%
|
(7)
+11%
|
1
N/A
|
1
+186%
|
2
+26%
|
2
+28%
|
3
+13%
|
3
+7%
|
2
-24%
|
3
+35%
|
4
+47%
|
5
+11%
|
7
+44%
|
7
-3%
|
7
-2%
|
6
-4%
|
6
-3%
|
6
+2%
|
6
-9%
|
5
-18%
|
6
+16%
|
6
+10%
|
7
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
4
|
4
|
4
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Income from Continuing Operations |
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
(1)
|
(0)
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(3)
|
(10)
|
(9)
|
(8)
|
(8)
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
3
|
9
|
9
|
11
|
10
|
5
|
5
|
5
|
5
|
4
|
3
|
4
|
4
|
5
|
|
Net Income (Common) |
1
N/A
|
2
+23%
|
2
+16%
|
2
+4%
|
2
-13%
|
1
-56%
|
0
-66%
|
0
-72%
|
(1)
N/A
|
(0)
+73%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-212%
|
(3)
-6%
|
(10)
-283%
|
(9)
+6%
|
(8)
+8%
|
(8)
+10%
|
0
N/A
|
1
+240%
|
2
+26%
|
2
+29%
|
3
+18%
|
3
+9%
|
2
-22%
|
3
+34%
|
9
+191%
|
9
+2%
|
11
+19%
|
10
-5%
|
5
-47%
|
5
-5%
|
5
-4%
|
5
+2%
|
4
-12%
|
3
-26%
|
4
+16%
|
4
+12%
|
5
+23%
|
|
EPS (Diluted) |
1.6
N/A
|
1.88
+18%
|
2.12
+13%
|
2.24
+6%
|
1.95
-13%
|
0.9
-54%
|
0.27
-70%
|
0.08
-70%
|
-0.34
N/A
|
-0.26
+24%
|
0.45
N/A
|
-0.21
N/A
|
0.08
N/A
|
-0.73
N/A
|
-2.28
-212%
|
-2.44
-7%
|
-2.32
+5%
|
-8.44
-264%
|
-7.71
+9%
|
-6.91
+10%
|
0.09
N/A
|
1.08
+1 100%
|
1.38
+28%
|
1.85
+34%
|
0.6
-68%
|
2.55
+325%
|
2.12
-17%
|
0.66
-69%
|
1.94
+194%
|
1.9
-2%
|
2.23
+17%
|
2.11
-5%
|
1.13
-46%
|
1.03
-9%
|
1.01
-2%
|
1.02
+1%
|
0.89
-13%
|
0.66
-26%
|
0.77
+17%
|
0.88
+14%
|
1.08
+23%
|