C

Lifevantage Corporation — Earnings Quality Grade C

LFVN · Consumer Defensive

Some red flags

Revenue
$229M
2025
Net Income
$10M
2025
Gross Margin
80.4%
Free Cash Flow
01

Screening Summary

14
Passed
1
Watch
1
Failed
-2.48
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 5 days, change -0 days YoY

A2AR vs Revenue Growth

AR growth 11.7% vs revenue growth 14.2%

A3Revenue vs CFFO

Revenue grew 14.2% but CFFO declined -2.6%

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

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 37.3% exceeds COGS 8.3%

B2CapEx vs Revenue

CapEx growth -38.9% vs revenue 14.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 37.7%. Normal

B4Gross Margin

Gross margin 80.4%, change +1.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.21. Profits backed by cash

C2Free Cash Flow

Insufficient data

C3Accruals Ratio

Accruals ratio = -2.9%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = 1% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.8x. Healthy

D3Soft Asset Growth

Other assets -11.6% vs revenue 14.2%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -24% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.48 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor LFVN 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 Probability-2.48
-4.0 Clean-2.22 Grey-1.78 Danger0
0.978
DSRI
AR growing faster than revenue?
0.987
GMI
Gross margin declining?
1.084
AQI
Asset quality deteriorating?
1.142
SGI
Revenue growth rate
0.942
DEPI
Depreciation slowing?
0.885
SGAI
SG&A ratio changing?
-0.0288
TATA
Accruals level
1.022
LVGI
Leverage increasing?
05

Altman Z-Score

4.27
Safe Zone
0 Distress1.102.605.0+ Safe
0.329
Liquidity
0
Cumulative profit
0.1695
Operating efficiency
0.9283
Leverage

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