FitLife Brands, Inc. Financial Ratios — FTLF Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.7
Return on Assets (%)	7.13	40.39	15.29	17.31	-8.43	2.23	-87.77	7.73	42.28	77.88	28.38	18.76	13.07	15.78	7.67
Return on Capital (%)	-1.52	- -	-6.83	-9.9	- -	-2.71	- -	-2.24	-9.42	- -	-35.11	-41.19	147.05	55.75	20.32
Return on Invested Capital (%)	5.76	- -	18.58	19.93	- -	3.59	- -	26.54	81.49	- -	33.57	23.2	19.92	20.44	13.18
Gross Margin (%)	34.3	36.06	36.25	35.53	35.01	39.79	28.6	39.5	41.71	43.13	44.8	41.78	40.67	43.56	38.61
EBITDA Margin (%)	3.9	11.75	8.23	10.41	-4.4	3.75	-14.69	4.23	13.3	19.83	22.53	20.91	17.59	20.91	15.42
Operating Margin (%)	1.73	10.4	7.05	9.28	-6.08	1.87	-16.98	3.82	13.03	19.66	22.32	20.69	17.41	20.74	14.9
Incremental Operating Margin (%)	83.92	27.87	-31.04	168.11	- -	21.16	- -	-509.14	89.36	62.29	32.47	-30.56	13.47	35.66	-7.28
Pretax Margin (%)	2.7	10.37	7.03	9.24	-6.66	1.45	-50.97	3.05	13.68	19.94	24.03	20.21	13.29	18.41	10.1
Profit Margin (%)	2.7	13.95	6.57	8.38	-6.5	1.45	-54.84	2.98	13.64	39.91	19.38	15.38	10.05	13.94	7.77
Net Income to Common Margin (%)	2.7	13.95	6.57	8.38	-6.5	1.45	-54.84	2.37	13.31	39.91	19.38	15.38	10.05	13.94	7.77
Effective Tax Rate (%)	- -	- -	6.54	9.29	- -	- -	- -	2.12	0.27	- -	19.35	23.93	24.38	24.32	23.13
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	-25.99	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	71.7

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	3	2	3	3	2	- -	- -	1	- -	- -	20	13	45
ST Debt	- -	- -	1	1	2	3	2	- -	- -	- -	- -	- -	5	5	7
LT Debt	- -	- -	2	1	1	- -	- -	- -	- -	1	- -	- -	16	9	39
Total Debt/EBITDA	0.93	0.21	1.77	1.15	-3.78	3.03	-0.9	0.69	0.1	0.15	0.03	0.02	2.17	1	3.6
Net Debt/EBITDA	0.17	-0.24	-0.27	-0.95	-1.84	1.67	-0.42	0.33	-0.1	-1.34	-1.57	-2.2	2.04	0.64	3.42
Total Debt/EBIT	2.09	0.23	2.07	1.29	-2.74	6.09	-0.78	0.77	0.1	0.15	0.03	0.02	2.2	1.01	3.73
Net Debt/EBIT	0.39	-0.27	-0.31	-1.06	-1.33	3.35	-0.36	0.37	-0.11	-1.35	-1.59	-2.23	2.06	0.64	3.53
EBITDA to Interest Expense	15.28	115.49	39.6	21.95	-8.73	8.69	-23.34	5.43	54.15	292.27	- -	- -	9.04	9.86	6.74
EBITDA-CapEx/Interest Expense	15.22	115.49	39.6	21.92	-8.88	8.48	-24.99	5.43	54.15	292.27	- -	- -	8.94	9.86	6.72
EBIT to Interest Expense	6.76	102.23	33.92	19.56	-12.05	4.32	-26.99	4.91	53.04	289.73	- -	- -	8.95	9.78	6.51
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2
Common Equity/Total Assets	-505.88	-284.89	-230.12	-193.65	-117.95	-132.27	-438.6	-472.31	-453.21	-111.53	-60.89	-33.72	-6.01	9.67	11.27
Long-Term Debt/Equity (%)	- -	- -	40.48	21.45	9.04	3.5	- -	- -	6.77	5.15	0.59	0.23	57.55	24.58	88.73
Long-Term Debt/Capital (%)	- -	- -	-10.6	-8.38	-5.16	-2.11	- -	- -	-0.77	-3.42	-0.8	-0.57	92.5	46.45	67.65
Long-Term Debt/Total Assets (%)	- -	- -	21.09	14.25	5.21	2.4	- -	- -	3.44	3.68	0.48	0.19	28.11	15.17	36.42
Total Debt/Equity (%)	13.63	7.53	59.75	35.51	29.51	27.31	259.32	21.61	8.27	5.57	0.91	0.48	74.52	37.26	103.69
Total Debt/Capital (%)	-1.87	-2.12	-15.64	-13.87	-16.83	-16.47	-8.53	-1.71	-0.94	-3.7	-1.22	-1.2	119.77	70.4	79.06
Total Debt/Total Assets (%)	9.06	5.69	31.13	23.59	17	18.7	34.46	7.93	4.21	3.98	0.73	0.4	36.4	23	42.56
Net Debt to Equity	2.56	-8.61	-8.99	-29.34	14.36	15.04	120.94	10.41	-8.63	-49.55	-57.06	-62.08	69.8	23.76	98.3
Net Debt/Capital (%)	-0.35	2.32	1.99	9.15	-7.54	-8.44	-3.8	-0.82	0.97	24.29	43.34	60.79	120.32	58.57	77.17
EBITDA	- -	2	2	2	-1	1	-3	1	3	4	6	6	9	13	13
EBITDA-CapEx	- -	2	2	2	-1	1	-3	1	3	4	6	6	9	13	13
Operating Income (Loss)	- -	2	1	2	-1	- -	-3	1	2	4	6	6	9	13	12

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.22	0.5	1.34	2.23	0.23	0.29	0.21	0.06	0.1	1.53	2.44	3.11	0.11	0.4	0.08
Current Ratio	2.04	3.42	3.29	4.29	1.46	1.77	1.06	1.47	1.96	2.84	4.36	5.43	1.42	1.6	1.53
Quick Ratio	0.86	1.02	1.84	3.1	0.65	0.88	0.54	0.54	0.72	1.97	2.67	3.27	0.41	0.54	0.48
CFO/Avg Current Liab	0.07	0.33	1.18	0.68	-0.58	0.01	0.13	0.05	0.67	1.66	1.09	0.99	0.58	0.89	0.45
Common Equity/Total Assets	-505.88	-284.89	-230.12	-193.65	-117.95	-132.27	-438.6	-472.31	-453.21	-111.53	-60.89	-33.72	-6.01	9.67	11.27
Long-Term Debt/Equity (%)	- -	- -	40.48	21.45	9.04	3.5	- -	- -	6.77	5.15	0.59	0.23	57.55	24.58	88.73
Long-Term Debt/Capital (%)	- -	- -	-10.6	-8.38	-5.16	-2.11	- -	- -	-0.77	-3.42	-0.8	-0.57	92.5	46.45	67.65
Long-Term Debt/Total Assets (%)	- -	- -	21.09	14.25	5.21	2.4	- -	- -	3.44	3.68	0.48	0.19	28.11	15.17	36.42
Total Debt/Equity (%)	13.63	7.53	59.75	35.51	29.51	27.31	259.32	21.61	8.27	5.57	0.91	0.48	74.52	37.26	103.69
Total Debt/Capital (%)	-1.87	-2.12	-15.64	-13.87	-16.83	-16.47	-8.53	-1.71	-0.94	-3.7	-1.22	-1.2	119.77	70.4	79.06
Total Debt/Total Assets (%)	9.06	5.69	31.13	23.59	17	18.7	34.46	7.93	4.21	3.98	0.73	0.4	36.4	23	42.56
CFO/Total Liabilities	6.49	31.12	58	44.43	-32.97	0.99	11.19	6.46	76.2	120.44	107.67	95.62	14.91	42.89	11.87
CFO/CapEx	50.87	- -	- -	440.86	-191.34	2.06	3.6	- -	- -	- -	- -	- -	39.81	961	177.12
Altman's Z-Score	-5.88	-0.09	0.41	1.07	-0.94	0.39	-5.1	-3.25	1.58	4.08	12.38	12.42	7.12	10.48	5.74

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	14.95	17.99	17.66	13.55	8.21	9.53	7.77	8.9	10.64	12.58	20.36	34.91	38.31	35.11	15.68
Days Sales Outstanding	24.41	20.29	20.67	26.93	44.48	38.29	47	41.01	34.3	29.01	17.93	10.45	9.53	10.39	23.28
Inventory Turnover	4.74	4.16	3.9	5.11	3.29	3.57	3.83	3.23	3.24	3.65	3.07	2.15	3.44	3.61	3.09
Days Inventory Outstanding	76.98	87.75	93.63	71.45	110.81	102.33	95.22	112.99	112.58	99.96	119.02	170.05	106.2	101.13	118.24
Accounts Payable Turnover	12.02	13.53	9.62	12.29	6.78	5.73	5.17	3.92	4.73	4.84	6.01	6.59	9.99	10.47	10.98
Accounts Payable Turnover Days	30.36	26.97	37.93	29.71	53.85	63.71	70.54	93.1	77.15	75.38	60.76	55.4	36.53	34.85	33.25
Cash Conversion Cycle	71.03	81.08	76.36	68.67	101.44	76.9	71.68	60.9	69.73	53.59	76.18	125.11	79.2	76.67	108.27
Inventory to Cash Days	-52.57	-67.46	-72.96	-44.52	-66.33	-64.05	-48.22	-71.99	-78.27	-70.95	-101.09	-159.6	-96.68	-90.74	-94.96
Inventories	2	4	3	2	5	4	3	4	3	4	7	9	9	11	21
Raw Materials	1	1	1	- -	1	1	- -	- -	- -	1	1	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	1	3	2	2	3	3	3	3	3	3	6	8	8	10	19
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	3

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	1	1	2	2	1	1	- -	- -	14	23	71	73	86	150	152
- Cash & Cash Equivalents	- -	1	3	4	2	1	1	- -	- -	6	10	13	1	4	2
+ Preferred Equity and Hybrid Capital	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	3	2	3	3	2	- -	- -	1	- -	- -	20	13	45
Enterprise Value	1	1	1	- -	3	3	1	1	14	17	61	59	105	159	196
Total Capital	-23	-21	-18	-17	-18	-17	-28	-29	-27	-18	-13	-9	17	19	57
Total Debt/Capital (%)	-1.87	-2.12	-15.64	-13.87	-16.83	-16.47	-8.53	-1.71	-0.94	-3.7	-1.22	-1.2	119.77	70.4	79.06
Total Debt / EV	0.35	0.45	1.93	15.17	1.05	1.12	1.74	0.7	0.02	0.04	- -	- -	0.19	0.08	0.23
EV/Sales	0.1	0.05	0.08	0.01	0.16	0.1	0.08	0.04	0.75	0.78	2.18	2.06	1.99	2.46	2.4
EV/EBITDA	2.66	0.46	0.92	0.08	- -	2.7	- -	0.99	5.67	3.92	9.66	9.86	11.3	11.79	15.58
EV/EBIT	6.01	0.52	1.07	0.08	- -	5.43	- -	1.09	5.79	3.95	9.75	9.97	11.42	11.88	16.12
EV/Cash Flow to Firm	9.25	1.61	0.57	0.1	- -	16.29	1.72	1.83	6.26	2.99	13.56	14.38	20.97	14.93	22.06
EV/Free Cash Flow to Firm	9.11	1.61	0.57	0.1	- -	14.18	1.4	1.83	6.26	2.99	13.56	14.38	20.54	14.91	21.95
Diluted Market Cap	1	1	2	2	1	1	- -	- -	15	25	78	79	94	161	162
Diluted Enterprise Value	1	1	2	- -	3	3	1	1	15	19	68	66	113	170	206
EV per Share	0.21	0.16	0.24	0.02	0.41	0.31	0.16	0.08	1.76	2.03	6.89	6.52	11.67	17.28	20.93
TTM Sales	12	18	20	20	18	25	18	17	19	22	28	29	53	64	81
TTM EBITDA	- -	2	2	2	-1	1	-3	1	3	4	6	6	9	13	13
TTM Operating Income	- -	2	1	2	-1	- -	-3	1	2	4	6	6	9	13	12
TTM Cash Flow to Firm	- -	1	3	2	-2	- -	1	- -	2	6	4	4	5	11	9
TTM Free Cash Flow to Firm	- -	1	3	2	-2	- -	1	- -	2	6	4	4	5	11	9

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	7.05	1.45	0.86	1.48	-0.57	13.72	0.3	1.82	6.8	4.29	17.43	19.2	21.66	16.77	21.7
EV/EBIT	6.01	0.52	1.07	0.08	- -	5.43	- -	1.09	5.79	3.95	9.75	9.97	11.42	11.88	16.12
Enterprise Value	1	1	1	- -	3	3	1	1	14	17	61	59	105	159	196
Low Price	0.09	0.05	0.1	0.22	0.16	0.1	0.02	0.03	0.05	0.96	2.08	4.75	7.53	9.5	9.83
EV/Sales	0.1	0.05	0.08	0.01	0.16	0.1	0.08	0.04	0.75	0.78	2.18	2.06	1.99	2.46	2.4
EV/EBITDA	2.66	0.46	0.92	0.08	- -	2.7	- -	0.99	5.67	3.92	9.66	9.86	11.3	11.79	15.58
Price/Earnings	1.79	0.27	1.48	1.27	- -	2.67	- -	1.16	5.67	2.59	13.03	16.39	16.19	16.69	24.04
Price/Earnings Average	2.4	0.27	0.89	1.23	-1.34	3.86	-0.05	0.97	2.94	1.6	8.16	14.15	15.29	14.85	23.34
Price/Earnings High	4.24	0.41	1.76	1.6	-1.92	6.32	-0.1	1.49	5.67	2.7	13.03	17.8	21.91	18.17	31
Price/Earnings Low	1.56	0.12	0.48	0.86	-0.98	2.33	-0.02	0.62	0.16	0.92	3.39	9.77	12.77	9.73	14.52
Price/Book Value	-0.02	-0.03	-0.09	-0.11	-0.07	-0.05	-0.01	-0.02	-0.53	-1.23	-5.38	-8.37	-25.79	26.49	12.69
Price/Book Value Average	-0.03	-0.03	-0.05	-0.1	-0.08	-0.07	-0.02	-0.01	-0.27	-0.76	-3.37	-7.23	-24.36	23.58	12.32
Price/Book Value High	-0.06	-0.05	-0.11	-0.14	-0.11	-0.11	-0.03	-0.02	-0.53	-1.28	-5.38	-9.1	-34.89	28.85	16.36
Price/Book Value Low	-0.02	-0.01	-0.03	-0.07	-0.06	-0.04	-0.01	-0.01	-0.02	-0.44	-1.4	-4.99	-20.34	15.44	7.67
Price/Tangible Book Value	0.51	0.18	0.51	0.37	0.44	0.24	0.37	0.23	5.08	1.96	4.2	3.48	-6.82	-47.88	-5.59
Price/Tangible Book Value Average	0.69	0.18	0.3	0.36	0.49	0.35	0.76	0.19	2.64	1.21	2.63	3	-6.44	-42.62	-5.43
Price/Tangible Book Value High	1.22	0.28	0.6	0.47	0.7	0.58	1.45	0.29	5.08	2.04	4.2	3.78	-9.23	-52.14	-7.21
Price/Tangible Book Value Low	0.45	0.08	0.17	0.25	0.36	0.21	0.29	0.12	0.14	0.7	1.09	2.07	-5.38	-27.91	-3.38
Price/Sales	0.05	0.04	0.1	0.11	0.08	0.04	0.01	0.03	0.76	1.03	2.53	2.52	1.63	2.33	1.87
Price/Sales Average	0.06	0.04	0.06	0.1	0.09	0.06	0.03	0.02	0.39	0.64	1.58	2.18	1.54	2.07	1.81
Price/Sales High	0.11	0.06	0.12	0.13	0.12	0.09	0.06	0.04	0.76	1.08	2.53	2.74	2.2	2.53	2.41
Price/Sales Low	0.04	0.02	0.03	0.07	0.06	0.03	0.01	0.01	0.02	0.37	0.66	1.5	1.28	1.36	1.13
Price/Cash Flow	5.57	1.15	0.75	1.41	-0.57	20.39	0.38	1.82	6.39	4	15.74	17.57	20.32	15.6	20.44
Price/Cash Flow Average	7.48	1.18	0.45	1.36	-0.64	29.51	0.79	1.51	3.32	2.47	9.85	15.17	19.19	13.89	19.85
Price/Cash Flow High	13.22	1.79	0.89	1.78	-0.91	48.3	1.5	2.33	6.39	4.16	15.74	19.09	27.49	16.99	26.36
Price/Cash Flow Low	4.87	0.51	0.24	0.96	-0.47	17.82	0.3	0.98	0.18	1.42	4.09	10.47	16.02	9.09	12.35
Price/Free Cash Flow Average	9.46	1.49	0.51	1.43	-0.64	19.86	0.62	1.51	3.53	2.65	10.91	16.58	20.45	14.93	21.07
Price/Free Cash Flow High	16.73	2.26	1.01	1.86	-0.92	32.51	1.17	2.33	6.8	4.47	17.43	20.86	29.3	18.26	27.98
Price/Free Cash Flow Low	6.16	0.64	0.28	1	-0.47	11.99	0.23	0.98	0.19	1.53	4.53	11.44	17.08	9.77	13.11
EV/Sales Average	0.12	0.06	0.04	- -	0.17	0.12	0.09	0.04	0.39	0.38	1.23	1.72	1.9	2.21	2.35
EV/Sales High	0.17	0.07	0.09	0.04	0.21	0.15	0.12	0.05	0.75	0.82	2.18	2.28	2.56	2.67	2.94
EV/Sales Low	0.1	0.03	0.01	1.34	0.14	0.1	0.07	0.03	0.02	0.11	0.31	1.04	1.64	1.49	1.66
EV/EBITDA Average	3.08	0.47	0.44	0.04	-3.82	3.16	-0.62	0.87	2.94	1.93	5.47	8.21	10.79	10.57	15.23
EV/EBITDA High	4.36	0.64	1.14	0.34	-4.67	4.11	-0.8	1.17	5.67	4.13	9.66	10.9	14.56	12.78	19.09
EV/EBITDA Low	2.51	0.29	0.12	-0.26	-3.29	2.57	-0.5	0.68	0.16	0.56	1.37	4.99	9.34	7.15	10.79
EV/EBIT Average	6.97	0.53	0.52	0.04	-2.77	6.36	-0.54	0.97	3	1.94	5.52	8.31	10.9	10.65	15.76
EV/EBIT High	9.86	0.72	1.33	0.39	-3.39	8.28	-0.7	1.29	5.79	4.17	9.75	11.02	14.71	12.88	19.75
EV/EBIT Low	5.66	0.32	0.14	-0.29	-2.38	5.17	-0.43	0.75	0.16	0.57	1.38	5.05	9.44	7.21	11.16
Last Price	0.1	0.11	0.31	0.32	0.2	0.12	0.03	0.05	1.76	2.7	8	7.97	9.55	16.3	16.27
High Price	0.24	0.18	0.36	0.41	0.32	0.28	0.12	0.07	1.76	2.81	8	8.66	12.92	17.75	20.98
Enterprise Value Average	1	1	1	- -	3	3	2	1	7	8	34	49	100	142	191
Enterprise Value High	2	1	2	1	4	4	2	1	14	18	61	66	135	172	240
Enterprise Value Low	1	1	- -	-1	3	2	1	- -	- -	2	9	30	87	96	135

Shares Outstanding	6	6	6	7	8	8	9	9	8	8	9	9	9	9	9
Diluted Weighted Avg Shares	8	8	7	7	7	8	8	9	9	9	10	10	10	10	10
Basic Weighted Avg Shares	6	6	6	7	7	8	8	9	8	8	9	9	9	9	9
Revenue per Share	2.07	3.04	3.14	3.05	2.58	3.06	2.12	1.95	2.33	2.61	3.17	3.16	5.87	7.01	8.71
EBITDA per Share	0.08	0.36	0.26	0.32	-0.11	0.11	-0.31	0.08	0.31	0.52	0.71	0.66	1.03	1.47	1.34
Operating Income per Share	0.04	0.32	0.22	0.28	-0.16	0.06	-0.36	0.07	0.3	0.51	0.71	0.65	1.02	1.45	1.3
Basic EPS, GAAP	0.06	0.42	0.21	0.26	-0.17	0.04	-1.16	0.05	0.31	1.04	0.61	0.49	0.59	0.98	0.68
Basic EPS from Cont Ops	0.06	0.42	0.21	0.26	-0.17	0.04	-1.16	0.06	0.32	1.04	0.61	0.49	0.59	0.98	0.68
Diluted EPS, GAAP	0.04	0.34	0.18	0.24	-0.17	0.04	-1.16	0.05	0.29	0.97	0.55	0.45	0.54	0.91	0.63
Diluted EPS from Cont Ops	0.04	0.34	0.18	0.24	-0.17	0.04	-1.16	0.06	0.3	0.97	0.55	0.45	0.54	0.91	0.63
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.01	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	0.1	0.41	0.23	-0.35	0.01	0.08	0.03	0.28	0.68	0.51	0.45	0.47	1.04	0.8
Free Cash Flow per Basic Share	0.02	0.1	0.41	0.23	-0.36	- -	0.06	0.03	0.28	0.68	0.51	0.45	0.46	1.04	0.79
Cash & Equivalents per Share	0.06	0.16	0.53	0.67	0.22	0.16	0.15	0.03	0.03	0.75	1.12	1.46	0.13	0.49	0.18
Book Value per Share	-4.18	-3.67	-3.39	-2.99	-2.98	-2.46	-3.58	-3.4	-3.33	-2.19	-1.49	-0.95	-0.37	0.62	1.28
Tangible Book Value per Share	0.2	0.63	0.6	0.87	0.46	0.49	0.08	0.24	0.35	1.38	1.91	2.29	-1.4	-0.34	-2.91

FitLife Brands, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)