Skip to main content
$4.72 -0.27 (-5.41%) At close · Jul 29
Market Cap
$60.31M
Shares
12.78M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue
$200K -41.5%
FY2025 Revenue FY2020–FY2025
Net Income
-$26.17M +33.6%
FY2025 Net Income FY2020–FY2025
Gross Margin
78.5% -1pp
FY2025 Gross Margin FY2022–FY2025
Operating Margin
-11541.5% -1865.2pp
FY2025 Operating Margin FY2020–FY2025
Operating Cash Flow
-$18.55M +13%
FY2025 Operating Cash Flow FY2020–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020
$134K $200K $342K $654K $473K $723K $206K
-$3.3M
$23K $43K $70K $121K $26K
$111K $157K $272K $533K $447K
78.5% 79.53% 81.5% 94.5%
$12.86M $14.01M $20.06M $26.66M $31.92M $28.42M $15.2M
$8.32M $9.23M $13.31M $14.42M $16.94M $22M $5.15M
$51.23M $50.7M $20.42M
$21.2M $23.28M $33.44M $41.19M $48.88M
-$21.07M -$23.08M -$33.09M -$40.54M -$48.41M -$49.98M -$20.21M
-11541.5% -9676.32% -6198.78% -10234.46% -6912.59% -9812.62%
$2.87M $2.68M $4.06M $4.56M $870K $950K
$189K $223K $865K $1.39M
-$12.45M -$3.09M -$6.31M -$8.96M $18.49M $39.81M $1.34M
-$33.51M -$26.17M -$39.4M -$49.5M -$29.92M -$10.17M -$18.87M
$0 $0 $0 $0 $0 -$428K $406K
-$33.51M -$26.17M -$39.4M -$49.5M -$29.92M -$9.74M -$19.28M
-13086.5% -11520.47% -7569.42% -6325.16% -1347.16% -9357.77%
-$33.38M -$26.07M -$39.53M -$49.51M -$29.95M -$9.83M -$18.99M
USD/shares -$2.65 -$5.67 -$9.40 -$9.20
shares 9.86M 6.95M 5.25M 3.26M 3.08M 875.2K
shares 3.08M 875.2K
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
Peer median 1.06×
EV/EBIT
P/E (TTM)
Peer median 23.33×

Peer medians compare against the 29 similar-size Packaged Foods companies (of 68 listed).

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component FY2022 FY2021
Supplements Segment $473,000 $723,000
Drugs Segment $0 $0

By Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020
Product $119,000 $237,000 $498,000 $329,000 $570,000 $176,000
Royalty $81,000 $105,000 $156,000 $144,000 $153,000 $30,000

Segment Operating Income

Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.

By Segment (USD)

Component FY2022 FY2021
Supplements Segment $360,000 $205,000
Drugs Segment -$48,769,000 -$50,183,000

Operating Margin by Segment (%)

Component FY2022 FY2021
Supplements Segment 76.1% 28.4%
Key facts CIK 1822791 CUSIP 185634201 13F (30d) 3 filings 3 filers Visit website Investor relations