FitLife Statements
FT
FitLife Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
16.93
100
9.35
55.2
7.58
44.8
—
0
3.854
22.8
3.881
22.9
3.699
21.8
-0.318
-1.9
—
0
3.357
19.8
0.729
4.3
2.628
15.5
0.531
4.95
16.549
100
9.262
56
7.287
44
—
0
3.736
22.6
3.772
22.8
3.515
21.2
-0.414
-2.5
—
0
2.967
17.9
0.807
4.9
2.16
13.1
0.429
5.03
13.299
100
7.936
59.7
5.363
40.3
—
0
3.403
25.6
3.433
25.8
1.93
14.5
-0.125
-0.9
—
0
1.697
12.8
0.217
1.6
1.48
11.1
0.301
4.917
13.902
100
8.206
59
5.696
41
—
0
3.172
22.8
3.194
23
2.502
18
-0.34
-2.4
—
0
2.13
15.3
0.434
3.1
1.696
12.2
0.347
4.891
14.76
100
8.795
59.6
5.965
40.4
—
0
3.243
22
3.266
22.1
2.699
18.3
0.015
0.1
—
0
2.599
17.6
0.635
4.3
1.964
13.3
0.402
4.887
10.738
100
6.33
58.9
4.408
41.1
—
0
2.344
21.8
2.363
22
2.045
19
-0.096
-0.9
—
0
0.577
5.4
0.421
3.9
0.156
1.5
0.032
4.935
5.37
100
3.182
59.3
2.188
40.7
—
0
1.39
25.9
1.407
26.2
0.781
14.5
0.062
1.2
—
0
0.8
14.9
0.327
6.1
0.473
8.8
0.095
4.962
8.314
100
5.07
61
3.244
39
—
0
1.466
17.6
1.483
17.8
1.761
21.2
0.043
0.5
—
0
1.584
19.1
0.364
4.4
1.22
14.7
0.245
4.988
7.999
100
4.334
54.2
3.665
45.8
—
0
1.768
22.1
1.785
22.3
1.88
23.5
0.009
0.1
—
0
1.834
22.9
0.388
4.9
1.446
18.1
0.292
4.96
7.455
100
4.183
56.1
3.272
43.9
—
0
1.662
22.3
1.676
22.5
1.596
21.4
0.007
0.09
—
0
1.603
21.5
0.313
4.2
1.29
17.3
0.259
4.981
6.909
100
3.988
57.7
2.921
42.3
—
0
1.56
22.6
1.578
22.8
1.343
19.4
0.007
0.1
—
0
1.35
19.5
0.257
3.7
1.093
15.8
0.229
4.779
6.705
100
3.76
56.1
2.945
43.9
—
0
1.496
22.3
1.514
22.6
1.431
21.3
0.007
0.1
—
0
1.438
21.4
0.313
4.7
1.125
16.8
0.233
4.818
8.406
100
4.725
56.2
3.681
43.8
—
0
1.633
19.4
1.648
19.6
2.033
24.2
0.005
0.06
—
0
2.038
24.2
0.406
4.8
1.632
19.4
0.341
4.78
6.158
100
3.081
50
3.077
50
—
0
1.526
24.8
1.534
24.9
1.543
25.1
0.006
0.1
—
0
2.002
32.5
0.318
5.2
1.684
27.3
0.358
4.699
5.93
100
3.454
58.2
2.476
41.8
—
0
1.119
18.9
1.126
19
1.35
22.8
0.001
0.02
—
0
1.351
22.8
-4.382
-73.9
5.733
96.7
1.245
4.604
6.923
100
4.061
58.7
2.862
41.3
—
0
1.193
17.2
1.202
17.4
1.66
24
0.002
0.03
—
0
1.662
24
0.017
0.2
1.645
23.8
0.363
4.538
2.74
100
1.421
51.9
1.319
48.1
—
0
1.436
52.4
1.446
52.8
-0.127
-4.6
-0.005
-0.2
—
0
-0.132
-4.8
-0.04
-1.5
-0.092
-3.4
-0.087
1.06
6.151
100
3.414
55.5
2.737
44.5
—
0
1.404
22.8
1.416
23
1.321
21.5
-0.004
-0.07
—
0
1.387
22.5
-0.041
-0.7
1.428
23.2
1.268
1.126
3.685
100
2.273
61.7
1.412
38.3
—
0
1.327
36
1.339
36.3
0.073
2
—
0
—
0
0.073
2
—
0
0.047
1.3
0.046
1.026
5.316
100
3.063
57.6
2.253
42.4
—
0
1.365
25.7
1.377
25.9
0.876
16.5
-0.014
-0.3
—
0
0.891
16.8
—
0
0.872
16.4
0.722
1.207
4.618
100
2.764
59.9
1.854
40.1
—
0
1.412
30.6
1.425
30.9
0.429
9.3
-0.018
-0.4
—
0
0.553
12
0.006
0.1
0.529
11.5
0.427
1.24
5.878
100
3.337
56.8
2.541
43.2
—
0
1.324
22.5
1.339
22.8
1.202
20.4
-0.015
-0.3
—
0
1.187
20.2
—
0
1.187
20.2
0.936
1.269
3.501
100
2.23
63.7
1.271
36.3
—
0
1.46
41.7
1.475
42.1
-0.204
-5.8
-0.029
-0.8
—
0
-0.233
-6.7
—
0
-0.349
-10
-0.315
1.108
4.583
100
2.831
61.8
1.752
38.2
—
0
1.331
29
1.347
29.4
0.405
8.8
-0.039
-0.9
-0.001
-0.02
0.365
8
—
0
0.365
8
0.332
1.101
4.38
100
2.57
58.7
1.81
41.3
—
0
1.57
35.8
1.6
36.5
0.21
4.8
-0.04
-0.9
—
0
0.17
3.9
—
0
0.17
3.9
0.16
1.1
4.61
100
2.7
58.6
1.92
41.6
—
0
1.66
36
1.68
36.4
0.24
5.2
-0.02
-0.4
—
0
0.22
4.8
—
0
0.22
4.8
0.2
1.09
3.16
100
2.99
94.6
0.17
5.4
—
0
1.82
57.6
1.89
59.8
-1.71
-54.1
-0.03
-0.9
—
0
-7.68
-243.04
0.69
21.8
-8.37
-264.9
-7.89
1.06
4.03
100
2.55
63.3
1.48
36.7
—
0
1.86
46.2
1.96
48.6
-0.48
-11.9
-0.03
-0.7
—
0
-0.51
-12.7
—
0
-0.51
-12.7
-0.48
1.05
5.02
100
3.5
69.7
1.52
30.3
—
0
1.92
38.2
2.04
40.6
-0.52
-10.4
-0.03
-0.6
-0.01
-0.2
-0.55
-11
—
0
-0.55
-11
-0.53
1.05
5.59
100
3.67
65.7
1.92
34.3
—
0
2.11
37.7
2.23
39.9
-0.31
-5.5
-0.03
-0.5
—
0
-0.33
-5.9
—
0
-0.33
-5.9
-0.32
1.05
3.7
100
2.77
74.9
0.92
24.9
—
0
2.13
57.6
2.23
60.3
-1.31
-35.4
-0.03
-0.8
—
0
-1.33
-35.9
-0.16
-4.3
-1.16
-31.4
-1.11
1.05
5.34
100
3.35
62.7
1.99
37.3
—
0
2.22
41.6
2.35
44
-0.36
-6.7
-0.03
-0.6
—
0
-0.39
-7.3
-0.03
-0.6
-0.36
-6.7
-0.35
1.04
8.66
100
4.85
56
3.81
44
—
0
2.47
28.5
2.59
29.9
1.22
14.1
-0.03
-0.3
—
0
1.19
13.7
0.11
1.3
1.08
12.5
0.94
1.15
7.61
100
4.26
56
3.35
44
—
0
2.3
30.2
2.43
31.9
0.92
12.1
-0.03
-0.4
—
0
0.89
11.7
0.08
1.1
0.81
10.6
0.71
1.15
2.79
100
2.64
94.6
0.15
5.4
—
0
1.82
65.2
1.96
70.3
-1.8
-64.5
-0.03
-1.08
-0.01
-0.4
-1.85
-66.3
-0.1
-3.6
-1.75
-62.7
-1.69
1.04
6.27
100
3.66
58.4
2.61
41.6
—
0
2.11
33.7
2.17
34.6
0.44
7
-0.02
-0.3
—
0
0.42
6.7
0.04
0.6
0.38
6.1
0.44
0.87
5.03
100
3.09
61.4
1.94
38.6
—
0
1.59
31.6
1.65
32.8
0.29
5.8
-0.02
-0.4
—
0
0.27
5.4
0.02
0.4
0.24
4.8
0.25
0.94
3.84
100
2.27
59.1
1.58
41.1
—
0
1.54
40.1
1.59
41.4
-0.02
-0.5
-0.02
-0.5
—
0
-0.04
-1.04
0.01
0.3
-0.04
-1.04
-0.05
0.82
2.15
100
1.51
70.2
0.64
29.8
—
0
1.12
52.1
1.17
54.4
-0.53
-24.7
-0.02
-0.9
—
0
-0.55
-25.6
-0.04
-1.9
-0.51
-23.7
-0.62
0.82
5.49
100
3.65
66.5
1.85
33.7
—
0
1.15
20.9
1.2
21.9
0.64
11.7
-0.02
-0.4
—
0
0.62
11.3
0.05
0.9
0.56
10.2
0.66
0.86
5.99
100
3.74
62.4
2.25
37.6
—
0
1.38
23
1.43
23.9
0.82
13.7
-0.02
-0.3
—
0
0.79
13.2
0.07
1.2
0.73
12.2
0.84
0.87
6.33
100
3.98
62.9
2.36
37.3
—
0
1.37
21.6
1.43
22.6
0.93
14.7
-0.03
-0.5
0.09
1.4
0.99
15.6
0.1
1.6
0.89
14.1
1.05
0.85
3.68
100
2.43
66
1.25
34
—
0
1.41
38.3
1.46
39.7
-0.21
-5.7
-0.03
-0.8
—
0
-0.24
-6.5
0.01
0.3
-0.25
-6.8
-0.31
0.81
4.89
100
3.14
64.2
1.75
35.8
—
0
1.21
24.7
1.27
26
0.48
9.8
-0.01
-0.2
0.04
0.8
0.51
10.4
0.03
0.6
0.49
10
0.54
0.91