$9.22

-0.06 (-0.65%)

Weekly Expected Move ±3.5%

$8 $9 $9 $9 $10

NASDAQ · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 39 · $86.6M mcap · 8M float · 0.286% daily turnover · Short 31% of daily vol

Edge Score

Quantitative competitive moat analysis scoring five pillars of durable advantage — cost leadership, brand intangibles, switching costs, network effects, and efficient scale — using industry percentile rankings on a 0–100 scale.

WEAK EDGE

50.4 / 100

NoneWeakNarrowWide

Primary source: Cost Advantage · ROIC: 10.1% · 5Y Avg: 18.7%

Cost Advantage ★

Intangibles

Switching Cost

Network Effect

Scale

The Edge Score quantifies a company's competitive moat using five pillars: Cost Advantage (20%, operating margin and SG&A efficiency vs industry peers), Intangible Assets (25%, gross margin premium, R&D intensity, brand pricing power), Switching Costs (25%, revenue stability, earnings consistency, customer retention proxied by operating leverage), Network Effects (15%, revenue growth with expanding margins, market share dominance), and Efficient Scale (15%, market concentration, ROIC sustainability). Each pillar is scored 0–100 using industry percentile rankings, then weighted into a composite. Wide ≥ 70, Narrow ≥ 55, Weak ≥ 40, None < 40. FTLF shows a Weak competitive edge (50.4/100) — limited structural advantages that may face competitive pressure. The primary source of advantage is Cost Advantage. ROIC of 10.1% suggests modest returns relative to capital deployed.

Analyst Insights

Wall Street analyst consensus based on price targets and buy/sell/hold recommendations from institutional research coverage over the trailing 12 months.

Analyst Price Targets

Analyst Recommendations

Strong Buy: 0Buy: 2Hold: 0Sell: 0Strong Sell: 0

Rating Summary

ConsensusBuy

Avg Target$—

Analysts0

Price Target Change History

Date	Firm	Analyst	Old	New	Change	Upside @ Call	Stock@Call
2025-03-17	Lake Street	—	Initiated	$21	—	+53.5%	$13.68
2024-09-03	Roth Capital	Sean McGowan	Initiated	$40	—	+20.3%	$33.25

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

A-

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. FTLF receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (4/5), ROA (5/5). Areas of concern: D/E (1/5), P/B (2/5).

Rating Change History

Date	From	To
2026-10-01	B+	A-
2026-08-14	A-	B+
2026-08-13	B+	A-
2026-05-18	A-	B+
2026-05-14	B+	A-
2026-04-06	A-	B+
2026-04-01	C+	A-
2026-03-31	B	C+
2026-01-03	B+	B

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 54 Grade B

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. FTLF scores highest in Earnings Quality (84/100) and lowest in Value (41/100). A grade of B indicates above-average fundamentals with room for improvement in select areas.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

2.85

Grey Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✓

Beneish M-Score

-1.15

Possible Manipulator

Ohlson O-Score

-6.08

Bankruptcy prob: 0.2%

Low Risk

Credit Rating

BBB-

Score: 53.9/100

Trend: Deteriorating

Earnings Quality

100/100

OCF/NI: 1.61x

Accruals: -4.6%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. FTLF scores 2.85, placing it in the Grey Zone (safe > 2.99, distress < 1.81). Financial distress is possible and warrants monitoring. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. FTLF scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. FTLF's score of -1.15 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. FTLF's implied 0.2% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. FTLF receives an estimated rating of BBB- (score: 53.9/100), with a deteriorating trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). FTLF's score of 100/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

13.97x

PEG

-0.60x

P/S

0.86x

P/B

1.83x

P/FCF

10.88x

P/OCF

10.87x

EV/EBITDA

12.35x

EV/Revenue

1.45x

EV/EBIT

13.34x

EV/FCF

14.61x

Earnings Yield

5.71%

FCF Yield

9.19%

Shareholder Yield

0.00%

Graham Number

$8.23

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 14.0x earnings, FTLF trades at a reasonable valuation. An earnings yield of 5.7% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $8.23 per share, 12% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.763

NI / EBT

Interest Burden

0.744

EBT / EBIT

EBIT Margin

0.108

EBIT / Rev

Asset Turnover

1.224

Rev / Assets

Equity Multiplier

1.874

Assets / Equity

ROE

14.1%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. FTLF's ROE of 14.1% is driven by Asset Turnover (1.224), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

15.00%

Fair P/E

38.50x

Intrinsic Value

$24.21

Price/Value

0.45x

Margin of Safety

54.53%

Premium

-54.53%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with FTLF's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. FTLF actually compounded EPS at 17.3% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. FTLF trades at a -55% premium to its adjusted intrinsic value of $24.21, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 14.0x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$9.06

Median 1Y

$10.34

5th Pctile

$4.56

95th Pctile

$23.48

Ann. Volatility

52.3%

25th–75th percentile 5th–95th percentile Median path Historical

Executive Compensation

C-suite compensation breakdown including salary, stock awards, options, and incentive pay. The CEO-to-employee pay ratio and Gini coefficient measure pay distribution fairness.

C-Suite Compensation

Executive	Salary	Stock	Total
Dayton Judd Chief Executive Officer and Chair of the Board	$418,769	$—	$598,769
Ryan Hansen Executive Vice President	$266,000	$—	$346,500
Jakob York Financial ancial Officer	$233,077	$35,240	$318,317

CEO Pay Ratio

Insufficient data for pay ratio.

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees

+107.7% YoY

Revenue / Employee

—

Profit / Employee

—

SGA / Employee

—

Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
ROE	87.6%	35.7%	31.3%	27.8%	26.4%	22.9%	16.3%	17.3%	18.3%	21.9%	28.6%	28.6%	28.3%	28.4%	25.9%	21.9%	17.8%	15.9%	14.3%	14.1%	14.11%
ROA	64.9%	27.3%	24.4%	22.3%	20.9%	18.8%	10.1%	10.9%	12.1%	13.1%	15.0%	15.5%	16.4%	15.8%	15.0%	13.3%	8.0%	7.7%	7.2%	7.5%	7.53%
ROIC	1.2%	63.5%	64.6%	60.1%	72.7%	52.8%	12.4%	14.1%	15.5%	12.4%	18.4%	20.4%	21.0%	22.0%	21.3%	17.1%	8.9%	9.1%	9.2%	10.1%	10.12%
ROCE	37.0%	34.8%	34.0%	30.4%	29.2%	27.0%	15.3%	16.4%	18.3%	17.4%	24.1%	25.3%	26.3%	28.0%	26.2%	23.5%	14.1%	11.9%	12.2%	13.4%	13.43%
Gross Margin	43.9%	41.9%	43.9%	45.8%	39.0%	40.4%	41.1%	40.4%	41.0%	40.3%	44.0%	44.8%	43.8%	41.4%	43.1%	42.8%	37.2%	34.5%	36.6%	37.0%	36.95%
Operating Margin	21.3%	19.3%	21.4%	22.8%	18.5%	13.7%	6.3%	17.5%	17.8%	13.7%	20.4%	21.7%	19.9%	19.2%	18.6%	15.6%	9.9%	9.6%	12.1%	12.6%	12.64%
Net Margin	16.8%	15.2%	17.3%	18.1%	14.7%	8.8%	1.5%	13.3%	12.2%	11.1%	13.1%	15.5%	13.3%	13.8%	12.7%	10.8%	3.9%	6.3%	6.8%	7.3%	7.34%
EBITDA Margin	21.8%	19.9%	21.9%	23.3%	18.8%	15.5%	6.5%	19.5%	17.3%	14.7%	20.6%	22.0%	20.3%	19.7%	18.7%	16.2%	10.5%	9.4%	13.1%	13.6%	13.62%
FCF Margin	20.4%	16.2%	18.1%	13.2%	20.5%	14.2%	10.0%	8.9%	4.1%	7.8%	15.2%	14.8%	16.0%	14.9%	10.8%	10.3%	11.5%	9.1%	8.3%	9.9%	9.90%
OCF Margin	20.4%	16.2%	18.1%	13.2%	20.5%	14.2%	10.0%	9.1%	4.2%	8.0%	15.4%	14.9%	16.1%	14.9%	10.8%	10.4%	11.6%	9.1%	8.4%	9.9%	9.91%
ROE 3Y Avg	snapshot only																				19.20%
ROE 5Y Avg	snapshot only																				19.56%
ROA 3Y Avg	snapshot only																				10.88%
ROIC 3Y Avg	snapshot only																				13.89%
ROIC Economic	snapshot only																				10.12%
Cash ROA	snapshot only																				9.78%
Cash ROIC	snapshot only																				11.85%
CROIC	snapshot only																				11.83%
NOPAT Margin	snapshot only																				8.46%
Pretax Margin	snapshot only																				8.06%
R&D / Revenue	snapshot only																				0.00%
SGA / Revenue	snapshot only																				19.77%
SBC / Revenue	snapshot only																				0.27%

Valuation

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
P/E Ratio	6.39	15.94	11.72	10.60	15.94	17.80	25.10	21.79	20.82	17.73	16.41	20.70	19.37	16.71	13.58	16.29	29.43	25.66	23.54	17.51	13.970
P/S Ratio	2.37	3.01	2.03	1.79	2.60	2.71	2.55	2.12	1.99	1.78	2.05	2.72	2.59	2.33	1.88	2.06	2.82	1.99	1.56	1.08	0.855
P/B Ratio	3.88	4.79	3.18	2.56	3.69	3.69	3.83	3.48	3.54	3.47	4.08	5.17	4.76	4.16	3.09	3.17	4.75	3.72	3.13	2.30	1.828
P/FCF	11.61	18.55	11.22	13.53	12.70	19.09	25.62	23.79	48.56	22.82	13.45	18.38	16.18	15.64	17.46	19.96	24.50	21.94	18.72	10.88	10.884
P/OCF	11.61	18.55	11.22	13.53	12.70	19.09	25.62	23.43	47.03	22.25	13.28	18.25	16.09	15.62	17.40	19.87	24.39	21.82	18.68	10.87	10.870
EV/EBITDA	8.89	11.89	7.49	6.31	10.11	11.15	17.66	14.46	13.73	14.24	12.56	15.34	13.97	11.92	9.80	11.81	22.01	19.59	16.84	12.35	12.346
EV/Revenue	2.06	2.66	1.66	1.37	2.12	2.25	2.70	2.20	2.09	2.14	2.29	2.91	2.75	2.47	1.98	2.21	3.44	2.53	2.01	1.45	1.446
EV/EBIT	9.01	12.10	7.62	6.43	10.28	11.35	18.02	14.69	13.93	14.41	12.69	15.49	14.10	12.02	9.87	11.89	22.40	20.41	17.91	13.34	13.344
EV/FCF	10.06	16.38	9.17	10.36	10.35	15.90	27.11	24.70	50.77	27.44	15.02	19.68	17.17	16.57	18.39	21.45	29.90	27.84	24.14	14.61	14.607
Earnings Yield	15.7%	6.3%	8.5%	9.4%	6.3%	5.6%	4.0%	4.6%	4.8%	5.6%	6.1%	4.8%	5.2%	6.0%	7.4%	6.1%	3.4%	3.9%	4.2%	5.7%	5.71%
FCF Yield	8.6%	5.4%	8.9%	7.4%	7.9%	5.2%	3.9%	4.2%	2.1%	4.4%	7.4%	5.4%	6.2%	6.4%	5.7%	5.0%	4.1%	4.6%	5.3%	9.2%	9.19%
EV/OCF	snapshot only																				14.588
EV/Gross Profit	snapshot only																				3.983
Acquirers Multiple	snapshot only																				13.037
Shareholder Yield	snapshot only																				0.00%
Graham Number	snapshot only																				$8.23

Leverage & Solvency

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Current Ratio	3.75	4.36	4.32	5.37	4.61	5.43	2.13	2.29	2.64	1.42	1.27	1.38	1.50	1.60	1.64	1.71	1.13	1.53	1.52	1.46	1.461
Quick Ratio	2.38	2.75	2.79	3.77	3.17	3.30	1.25	1.35	1.60	0.54	0.52	0.59	0.64	0.62	0.72	0.81	0.46	0.54	0.49	0.45	0.453
Debt/Equity	0.01	0.01	0.01	0.01	0.01	0.00	0.59	0.51	0.45	0.75	0.56	0.48	0.43	0.37	0.32	0.27	1.13	1.04	0.93	0.81	0.811
Net Debt/Equity	-0.52	-0.56	-0.58	-0.60	-0.68	-0.62	0.22	0.13	0.16	0.70	0.48	0.37	0.29	0.25	0.16	0.24	1.04	1.00	0.90	0.79	0.788
Debt/Assets	0.01	0.01	0.01	0.01	0.00	0.00	0.31	0.26	0.26	0.36	0.30	0.27	0.25	0.23	0.20	0.18	0.43	0.43	0.40	0.37	0.374
Debt/EBITDA	0.03	0.03	0.02	0.02	0.02	0.02	2.58	2.02	1.68	2.54	1.55	1.33	1.18	1.01	0.95	0.95	4.29	4.30	3.89	3.24	3.239
Net Debt/EBITDA	-1.37	-1.58	-1.67	-1.92	-2.30	-2.24	0.97	0.53	0.60	2.40	1.31	1.02	0.80	0.67	0.49	0.82	3.97	4.15	3.78	3.15	3.147
Interest Coverage	6077.00	—	—	—	—	—	49.55	16.83	11.21	7.64	7.86	7.94	8.09	9.68	10.71	10.88	8.14	5.42	4.34	3.91	3.907
Equity Multiplier	1.28	1.24	1.25	1.20	1.25	1.20	1.93	1.91	1.74	2.05	1.89	1.80	1.72	1.62	1.60	1.54	2.63	2.44	2.30	2.17	2.166
Cash Ratio	snapshot only																				0.052
Debt Service Coverage	snapshot only																				4.223
Cash to Debt	snapshot only																				0.028
FCF to Debt	snapshot only																				0.261
Defensive Interval	snapshot only																				115.3 days

Efficiency & Turnover

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Asset Turnover	1.75	1.45	1.41	1.32	1.28	1.23	1.00	1.12	1.26	1.30	1.20	1.18	1.22	1.13	1.09	1.05	0.84	0.99	1.09	1.22	1.224
Inventory Turnover	3.52	3.04	2.82	2.91	2.57	2.15	2.38	3.02	3.47	3.44	3.87	3.67	3.93	3.61	3.45	3.35	2.57	3.09	3.39	3.93	3.935
Receivables Turnover	12.00	20.14	14.51	14.98	18.14	35.32	17.37	21.20	30.22	38.31	27.13	29.80	36.53	35.11	25.74	25.29	12.12	15.68	17.35	21.40	21.399
Payables Turnover	5.44	4.99	4.89	5.38	4.65	5.71	4.57	7.69	8.36	10.00	7.72	8.82	11.00	9.93	7.82	7.80	6.33	9.11	9.72	11.17	11.167
DSO	30	18	25	24	20	10	21	17	12	10	13	12	10	10	14	14	30	23	21	17	17.1 days
DIO	104	120	130	125	142	170	153	121	105	106	94	99	93	101	106	109	142	118	108	93	92.8 days
DPO	67	73	75	68	78	64	80	47	44	37	47	41	33	37	47	47	58	40	38	33	32.7 days
Cash Conversion Cycle	67	65	80	82	84	116	94	91	74	79	60	70	70	75	73	76	115	101	91	77	77.1 days
Fixed Asset Turnover	snapshot only																				181.161
Operating Cycle	snapshot only																				109.8 days
Cash Velocity	snapshot only																				92.993
Capital Intensity	snapshot only																				1.013

Growth (YoY)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue	36.6%	27.0%	39.0%	8.2%	15.1%	5.5%	10.0%	34.8%	46.0%	80.9%	80.5%	54.9%	40.2%	22.3%	9.1%	3.9%	12.4%	26.4%	42.3%	60.6%	60.61%
Net Income	2.2%	-40.2%	-41.3%	-52.8%	-49.4%	-15.1%	-35.4%	-22.4%	-14.4%	19.6%	1.2%	1.1%	95.7%	69.6%	21.1%	-0.0%	-19.5%	-29.6%	-31.8%	-21.7%	-21.73%
EPS	2.1%	-47.6%	-44.6%	-54.5%	-51.1%	-10.7%	-34.8%	-21.2%	-12.7%	20.2%	1.2%	1.1%	92.8%	81.1%	22.8%	-0.6%	-20.1%	-35.0%	-32.3%	-21.3%	-21.30%
FCF	35.7%	-21.7%	-11.4%	-46.0%	15.4%	-7.8%	-39.4%	-9.3%	-70.7%	-0.4%	1.8%	1.6%	4.5%	1.3%	-22.8%	-27.6%	-19.2%	-22.9%	10.2%	54.2%	54.23%
EBITDA	1.1%	44.9%	55.4%	-0.6%	4.4%	-4.6%	-24.0%	-5.8%	5.7%	34.6%	1.1%	93.0%	81.6%	68.3%	21.2%	2.5%	-10.8%	-21.2%	-15.9%	0.5%	0.50%
Op. Income	1.1%	44.1%	54.3%	-1.9%	3.6%	-5.9%	-25.3%	-10.5%	2.7%	32.4%	1.1%	1.0%	86.5%	73.8%	23.8%	1.7%	-11.5%	-21.6%	-18.1%	-2.7%	-2.69%
OCF Growth	snapshot only																				53.75%
Asset Growth	snapshot only																				63.24%
Equity Growth	snapshot only																				15.78%
Debt Growth	snapshot only																				2.43%
Shares Change	snapshot only																				-0.54%

Growth (CAGR)

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue 3Y	16.8%	17.4%	17.1%	16.1%	16.7%	14.3%	17.9%	29.9%	31.9%	34.3%	40.3%	31.2%	33.1%	32.7%	29.4%	29.5%	32.0%	40.9%	41.0%	37.2%	37.23%
Revenue 5Y	1.5%	1.5%	4.8%	8.1%	10.8%	10.4%	14.0%	19.3%	21.7%	25.3%	26.1%	26.7%	26.6%	27.0%	26.4%	28.6%	29.3%	30.2%	33.8%	30.4%	30.40%
EPS 3Y	—	1.1%	52.0%	38.4%	26.7%	11.9%	0.8%	12.9%	9.2%	-17.5%	-7.8%	-9.6%	-6.3%	24.8%	20.3%	17.3%	10.4%	12.2%	21.8%	17.3%	17.26%
EPS 5Y	—	41.6%	—	—	—	—	—	—	—	56.6%	37.9%	33.9%	27.9%	25.0%	22.3%	24.1%	15.0%	-7.9%	-8.2%	-10.4%	-10.41%
Net Income 3Y	—	1.2%	51.1%	38.4%	28.1%	18.0%	3.9%	18.4%	12.0%	-15.3%	-5.6%	-8.6%	-5.3%	19.9%	20.1%	17.5%	10.5%	12.6%	22.3%	17.8%	17.79%
Net Income 5Y	—	69.9%	—	—	—	—	—	—	—	59.8%	37.6%	33.8%	28.7%	27.2%	24.6%	28.2%	17.2%	-6.2%	-7.1%	-9.8%	-9.76%
EBITDA 3Y	—	1.1%	57.2%	46.0%	36.2%	27.8%	18.9%	38.4%	31.5%	23.0%	36.4%	21.8%	26.1%	29.3%	25.6%	23.1%	19.7%	21.3%	29.9%	25.8%	25.75%
EBITDA 5Y	67.2%	45.2%	—	—	—	—	—	—	—	62.4%	44.7%	41.5%	37.2%	36.5%	34.3%	39.3%	29.8%	19.8%	21.0%	13.2%	13.24%
Gross Profit 3Y	28.2%	22.2%	20.2%	19.9%	18.2%	15.3%	17.8%	26.9%	29.9%	31.6%	37.0%	30.0%	31.8%	31.6%	29.3%	28.3%	30.0%	36.6%	35.9%	32.5%	32.53%
Gross Profit 5Y	4.4%	3.6%	8.2%	15.0%	17.5%	19.4%	21.5%	24.1%	26.4%	26.0%	27.0%	28.4%	28.0%	28.4%	27.4%	28.4%	28.1%	27.3%	29.1%	25.5%	25.48%
Op. Income 3Y	—	1.1%	58.1%	50.0%	39.8%	30.2%	21.0%	37.2%	30.2%	21.5%	35.3%	21.6%	25.7%	29.4%	25.7%	23.1%	19.2%	21.8%	29.6%	26.6%	26.58%
Op. Income 5Y	—	66.6%	—	—	—	—	—	—	—	64.1%	44.7%	44.0%	39.3%	38.4%	36.3%	40.0%	29.5%	19.6%	20.2%	12.2%	12.24%
FCF 3Y	—	1.6%	2.1%	1.2%	39.8%	22.2%	10.6%	6.7%	-22.9%	-10.4%	14.0%	8.0%	22.6%	28.9%	8.9%	19.1%	8.9%	21.4%	32.9%	42.1%	42.11%
FCF 5Y	—	—	37.6%	92.3%	—	53.7%	48.1%	29.8%	—	74.0%	1.2%	89.8%	34.3%	33.5%	23.6%	17.7%	15.1%	5.3%	4.7%	7.1%	7.06%
OCF 3Y	2.8%	1.6%	2.1%	1.2%	39.8%	22.2%	10.6%	7.2%	-22.1%	-9.6%	14.5%	8.2%	22.9%	29.0%	9.0%	19.2%	9.1%	21.7%	33.0%	41.4%	41.45%
OCF 5Y	—	—	37.3%	89.3%	—	44.1%	38.3%	25.8%	80.2%	74.9%	1.2%	90.1%	34.4%	33.6%	23.7%	17.8%	15.2%	5.4%	4.8%	7.1%	7.09%
Assets 3Y	42.0%	54.2%	46.7%	47.2%	57.2%	59.6%	55.9%	80.9%	66.2%	49.3%	44.6%	42.6%	41.0%	39.6%	38.3%	37.2%	59.8%	60.5%	35.8%	31.0%	31.00%
Assets 5Y	2.8%	6.7%	8.1%	10.0%	12.8%	30.2%	47.2%	49.4%	43.2%	56.7%	49.5%	49.7%	53.2%	56.0%	41.4%	52.1%	62.9%	44.9%	41.5%	39.0%	39.01%
Equity 3Y	1.1%	95.7%	74.2%	78.5%	80.7%	85.7%	66.3%	72.7%	58.9%	31.6%	28.5%	28.3%	28.0%	27.7%	27.5%	26.3%	24.7%	26.8%	28.1%	25.7%	25.70%
Book Value 3Y	99.2%	85.8%	75.3%	78.5%	78.7%	76.1%	61.3%	64.7%	55.0%	28.2%	25.6%	26.8%	26.7%	32.9%	27.7%	26.1%	24.6%	26.4%	27.5%	25.1%	25.14%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—

Growth Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Revenue Stability	0.01	0.03	0.18	0.56	0.75	0.89	0.87	0.87	0.84	0.74	0.74	0.82	0.86	0.84	0.87	0.93	0.95	0.93	0.92	0.87	0.871
Earnings Stability	0.49	0.49	0.55	0.61	0.64	0.59	0.49	0.46	0.47	0.25	0.26	0.22	0.26	0.19	0.23	0.12	0.07	0.00	0.00	0.03	0.029
Margin Stability	0.90	0.95	0.93	0.88	0.88	0.84	0.86	0.89	0.90	0.95	0.96	0.95	0.96	0.96	0.98	0.97	0.97	0.95	0.93	0.93	0.926
Rev. Growth Consistency	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	1.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	0.00	0.00	0.00	0.00	0.000
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.50	0.84	0.83	0.50	0.80	0.94	0.86	0.91	0.94	0.92	0.50	0.50	0.50	0.50	0.92	1.00	0.92	0.88	0.87	0.91	0.913
Earnings Smoothness	0.00	0.50	0.48	0.28	0.34	0.84	0.57	0.75	0.85	0.82	0.24	0.30	0.35	0.48	0.81	1.00	0.78	0.65	0.62	0.76	0.756
ROE Trend	0.04	-0.47	-0.35	-0.35	-0.31	-0.31	-0.30	-0.31	-0.25	-0.06	0.04	0.05	0.05	0.05	0.03	-0.01	-0.05	-0.08	-0.11	-0.09	-0.091
Gross Margin Trend	0.03	0.02	0.00	0.00	-0.01	-0.02	-0.02	-0.04	-0.03	-0.03	-0.01	0.01	0.02	0.02	0.02	0.01	-0.01	-0.03	-0.05	-0.06	-0.065
FCF Margin Trend	0.04	-0.03	-0.02	-0.08	-0.00	-0.07	-0.13	-0.11	-0.16	-0.07	0.01	0.04	0.04	0.04	-0.02	-0.02	0.01	-0.02	-0.05	-0.03	-0.026
Sustainable Growth Rate	87.6%	35.7%	31.3%	27.8%	26.4%	22.9%	16.3%	17.3%	18.3%	21.9%	28.6%	28.6%	28.3%	28.4%	25.9%	21.9%	17.8%	15.9%	14.3%	14.1%	14.11%
Internal Growth Rate	1.9%	37.6%	32.2%	28.7%	26.5%	23.1%	11.3%	12.2%	13.8%	15.0%	17.7%	18.3%	19.6%	18.7%	17.7%	15.3%	8.7%	8.3%	7.8%	8.1%	8.15%

Cash Flow Quality

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
OCF/Net Income	0.55	0.86	1.04	0.78	1.25	0.93	0.98	0.93	0.44	0.80	1.24	1.13	1.20	1.07	0.78	0.82	1.21	1.18	1.26	1.61	1.610
FCF/OCF	1.00	1.00	1.00	1.00	1.00	1.00	1.00	0.98	0.97	0.97	0.99	0.99	0.99	1.00	1.00	1.00	1.00	0.99	1.00	1.00	0.999
FCF/Net Income	snapshot only																				1.608
OCF/EBITDA	snapshot only																				0.846
CapEx/Revenue	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.1%	0.1%	0.2%	0.2%	0.1%	0.1%	0.0%	0.0%	0.0%	0.1%	0.1%	0.0%	0.0%	0.01%
CapEx/Depreciation	snapshot only																				0.015
Accruals Ratio	0.29	0.04	-0.01	0.05	-0.05	0.01	0.00	0.01	0.07	0.03	-0.04	-0.02	-0.03	-0.01	0.03	0.02	-0.02	-0.01	-0.02	-0.05	-0.046
Sloan Accruals	snapshot only																				-0.006
Cash Flow Adequacy	snapshot only																				771.923
Earnings Quality Score	snapshot only																				1.000

Dividends & Buybacks

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Dividend Yield	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%	0.00%
Dividend/Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Payout Ratio	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%	0.00%
FCF Payout Ratio	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%	0.00%
Total Payout Ratio	4.5%	8.5%	8.7%	0.0%	0.0%	17.6%	23.6%	20.4%	18.2%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Div. Increase Streak	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Chowder Number	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Buyback Yield	0.7%	0.5%	0.7%	0.0%	0.0%	1.0%	0.9%	0.9%	0.9%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.7%	0.5%	0.7%	-0.1%	-0.0%	1.0%	0.9%	0.9%	0.9%	-0.2%	-0.1%	-0.1%	-0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	0.7%	0.5%	0.7%	-0.1%	-0.0%	1.0%	0.9%	0.9%	0.9%	-0.2%	-0.1%	-0.1%	-0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%

DuPont Factors

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Tax Burden (NI/EBT)	1.51	0.80	0.79	0.79	0.79	0.76	0.69	0.69	0.70	0.76	0.78	0.78	0.77	0.76	0.76	0.75	0.71	0.77	0.77	0.76	0.763
Interest Burden (EBT/EBIT)	1.08	1.08	1.00	1.00	1.01	1.01	0.99	0.95	0.91	0.89	0.89	0.89	0.89	0.90	0.91	0.91	0.88	0.82	0.77	0.74	0.744
EBIT Margin	0.23	0.22	0.22	0.21	0.21	0.20	0.15	0.15	0.15	0.15	0.18	0.19	0.19	0.21	0.20	0.19	0.15	0.12	0.11	0.11	0.108
Asset Turnover	1.75	1.45	1.41	1.32	1.28	1.23	1.00	1.12	1.26	1.30	1.20	1.18	1.22	1.13	1.09	1.05	0.84	0.99	1.09	1.22	1.224
Equity Multiplier	1.35	1.30	1.28	1.25	1.26	1.22	1.61	1.58	1.51	1.67	1.91	1.85	1.73	1.80	1.72	1.65	2.22	2.07	1.97	1.87	1.874

Per Share

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
EPS (Diluted TTM)	$1.03	$0.50	$0.51	$0.50	$0.50	$0.45	$0.33	$0.39	$0.44	$0.54	$0.73	$0.80	$0.85	$0.98	$0.89	$0.80	$0.68	$0.63	$0.60	$0.63	$0.63
Book Value/Share	$1.69	$1.67	$1.88	$2.05	$2.17	$2.17	$2.19	$2.44	$2.58	$2.75	$2.92	$3.22	$3.44	$3.92	$3.92	$4.11	$4.19	$4.37	$4.54	$4.78	$5.04
Tangible Book/Share	$1.63	$1.62	$1.83	$1.99	$2.12	$2.11	$0.31	$0.24	$0.43	$-1.28	$-1.02	$-0.76	$-0.53	$-0.34	$-0.04	$0.15	$-2.91	$-2.73	$-2.52	$-2.31	$-2.31
Revenue/Share	$2.76	$2.66	$2.96	$2.93	$3.07	$2.95	$3.28	$4.01	$4.58	$5.36	$5.82	$6.13	$6.32	$7.00	$6.43	$6.33	$7.06	$8.16	$9.09	$10.22	$10.78
FCF/Share	$0.57	$0.43	$0.53	$0.39	$0.63	$0.42	$0.33	$0.36	$0.19	$0.42	$0.89	$0.91	$1.01	$1.04	$0.69	$0.65	$0.81	$0.74	$0.76	$1.01	$1.07
OCF/Share	$0.57	$0.43	$0.53	$0.39	$0.63	$0.42	$0.33	$0.36	$0.19	$0.43	$0.90	$0.91	$1.02	$1.04	$0.70	$0.66	$0.82	$0.75	$0.76	$1.01	$1.07
Cash/Share	$0.89	$0.95	$1.11	$1.24	$1.50	$1.34	$0.81	$0.91	$0.75	$0.12	$0.25	$0.37	$0.47	$0.49	$0.60	$0.15	$0.35	$0.16	$0.12	$0.11	$0.12
EBITDA/Share	$0.64	$0.59	$0.65	$0.64	$0.64	$0.60	$0.50	$0.61	$0.70	$0.81	$1.06	$1.16	$1.24	$1.45	$1.30	$1.18	$1.10	$1.05	$1.09	$1.20	$1.20
Debt/Share	$0.02	$0.02	$0.01	$0.01	$0.01	$0.01	$1.30	$1.23	$1.17	$2.05	$1.64	$1.55	$1.47	$1.46	$1.24	$1.12	$4.73	$4.54	$4.23	$3.88	$3.88
Net Debt/Share	$-0.88	$-0.94	$-1.10	$-1.23	$-1.48	$-1.33	$0.49	$0.32	$0.42	$1.93	$1.39	$1.18	$1.00	$0.98	$0.64	$0.97	$4.38	$4.37	$4.11	$3.77	$3.77

Academic Models

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2.850
Altman Z-Prime	snapshot only																				3.904
Piotroski F-Score	6	6	6	5	6	5	3	3	5	4	7	6	7	9	7	4	3	3	4	5	5
Beneish M-Score	1.14	-2.80	-2.65	-2.27	-2.68	-2.80	-1.05	-0.71	0.04	2.62	-2.13	-1.86	-2.10	-2.89	-2.21	-2.40	0.15	0.26	-1.00	-1.15	-1.147
Ohlson O-Score	snapshot only																				-6.078
Net-Net WC	snapshot only																				$-2.49
EVA	snapshot only																				$102046.20

Credit

Metric	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q2'25	Q3'25	Q4'25	Q1'26	Q2'26	Current
Credit Rating	snapshot only																				BBB-
Credit Score	95.40	92.92	93.06	93.79	93.64	93.97	82.01	82.59	85.19	67.40	83.00	85.18	85.08	85.74	89.30	89.98	52.61	55.61	53.16	53.93	53.931
Credit Grade	snapshot only																				10
Credit Trend	snapshot only																				-36.045
Implied Spread (bps)	snapshot only																				350.000
Industry Credit Rank	snapshot only																				42
Sector Credit Rank	snapshot only																				41

FTLF NASDAQ

Edge Score

Analyst Insights

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Executive Compensation

C-Suite Compensation

CEO Pay Ratio

C-Suite Pay Equality (Gini)

CEO Compensation Mix

Workforce & Productivity

Scaling Efficiency

Sign in to InsiderStreet