F

FitLife Brands, Inc. — Earnings Quality Grade F

FTLF · Consumer Defensive

Major red flags

Revenue
$81M
2025
Net Income
$6M
2025
Gross Margin
38.6%
Free Cash Flow
$7M
01

Screening Summary

5
Passed
6
Watch
5
Failed
0.5
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO surged by 30 days (9 → 39)

Small-cap context: DSO swings on a small revenue base are more often quarterly customer-mix effects than red flags.

!
A2AR vs Revenue Growth

AR growth 439.1% exceeds revenue growth 26.4%

A3Revenue vs CFFO

Revenue grew 26.4% but CFFO declined -22.6%

Small-cap context: Small-cap revenue/CFFO ratio is sensitive to growth-stage working-capital draws.

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 92.6% exceeds COGS 37.4%

!
B2CapEx vs Revenue

CapEx growth 320.0% is >2x revenue growth 26.4%

B3SG&A Ratio

SG&A/Gross Profit = 60.1%. Normal

B4Gross Margin

Gross margin 38.6%, change -4.9pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.18. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 1.17

C3Accruals Ratio

Accruals ratio = -1.0%. Low accruals

C4Cash vs Debt

Cash $0.0B covers only 4% of debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 162% of equity. Over 50%

!
D2Leverage

Debt/EBITDA = 4.3x (>4x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

!
E2Goodwill Surge

Goodwill+Intangibles surged 80% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = 0.50 (> -1.78). LIKELY MANIPULATOR

Small-cap context: Beneish M-Score was calibrated on large-caps; small-cap DSO/inventory volatility mechanically inflates it.

Portfolio monitoring

Monitor FTLF continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability0.5
-4.0 Clean-2.22 Grey-1.78 Danger0
4.266
DSRI
AR growing faster than revenue?
1.128
GMI
Gross margin declining?
0.999
AQI
Asset quality deteriorating?
1.264
SGI
Revenue growth rate
0.532
DEPI
Depreciation slowing?
1.024
SGAI
SG&A ratio changing?
-0.0105
TATA
Accruals level
1.665
LVGI
Leverage increasing?
05

Altman Z-Score

2.44
Grey Zone
0 Distress1.102.605.0+ Safe
0.1078
Liquidity
0.1119
Cumulative profit
0.0949
Operating efficiency
0.6962
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25