Fitlife Brands, Inc.NASDAQ: FTLF

FitLife Brands Announces First Quarter 2025 Results

· Issued by Fitlife Brands, Inc. via GlobeNewswire

OMAHA, NE, May 15, 2025 (GLOBE NEWSWIRE) -- FitLife Brands, Inc. (“FitLife” or the “Company”) (NASDAQ: FTLF), a provider of innovative and proprietary nutritional supplements and wellness products, today announced financial results for the first quarter ended March 31, 2025.

Highlights for the first quarter ended March 31, 2025 include:

  • Total revenue was $15.9 million, 4% lower than the first quarter of 2024.

  • Online sales were $10.6 million, representing 67% of total revenue and down 2% compared to the first quarter of 2024.

  • Gross margin was 43.1% compared to 44.0% during the first quarter of 2024.

  • Net income for the first quarter of 2025 was $2.0 million compared to $2.2 million during the same period last year.

  • Basic earnings per share and diluted earnings per share were $0.22 and $0.20, respectively, compared to $0.23 and $0.21 for the first quarter of 2024.

  • Adjusted EBITDA was $3.4 million, a 6% decrease compared to the first quarter of 2024.

  • The Company ended the quarter with $12.0 million outstanding on its term loans and cash of $6.0 million, or total net debt of $6.0 million, equivalent to approximately 0.4x adjusted EBITDA.

For the first quarter ended March 31, 2025, total revenue decreased 4% to $15.9 million compared to $16.5 million during the same period last year. Online revenue for the quarter was $10.6 million, down 2% compared to the quarter ended March 31, 2024. Online revenue accounted for 67% and 65% of the Company’s total revenue during the quarters ended March 31, 2025 and 2024, respectively.   Wholesale revenue for the quarter ended March 31, 2025 was $5.3 million, a 7% decrease when compared to the same period last year.

Gross margin for the quarter ended March 31, 2025 was 43.1% compared to 44.0% during the same period in the prior year.

Net income for the first quarter of 2025 was $2.0 million compared to $2.2 million during the quarter ended March 31, 2024. Basic earnings per share and diluted earnings per share were $0.22 and $0.20, respectively, compared to $0.23 and $0.21 for the first quarter of 2024. Excluding the impact of elevated merger- and acquisition-related expense for the first quarter of 2025, net income and earnings per share would have been comparable or higher than during the first quarter of 2024.

Adjusted EBITDA for the quarter ended March 31, 2025 was $3.4 million, a decrease of 6% compared to the same period in 2024, bringing adjusted EBITDA for the trailing twelve months to $13.9 million.

The Company ended the quarter with $12.0 million outstanding on its term loans, no outstanding balance on its line of credit, and cash of $6.0 million, or total net debt of $6.0 million.

Performance of Acquired Brands

One of the primary metrics used by management to evaluate the performance of the Company’s brands is contribution, a non-GAAP financial measure which management defines as gross profit less advertising and marketing expenditures. Other companies may also report contribution as a performance metric, but their definition or calculation of contribution may differ from the Company’s. Management believes that contribution, as defined by the Company, is a particularly relevant performance metric since it incorporates the gross profit associated with a specific brand or collection of brands as well as the advertising and marketing expenditures associated with the same brand or brands. With limited exceptions, other operating expense incurred by the Company is generally not allocable to a specific brand or collection of brands.

Management intends to provide this level of disclosure for acquired brands for no more than two years following a transaction, after which the performance of acquired brands will be reported as part of Legacy FitLife results. Other than for MusclePharm, the numbers in the contribution tables presented below in the body of this press release represent the performance of a collection of brands. Legacy FitLife consists of nine brands and MRC consists of three brands. These collections of brands do not meet the definition of operating segments and are not managed as such.

Legacy FitLife

(Unaudited)

2024

2025

Q1

Q2

Q3

Q4

Q1

Wholesale revenue

4,506

4,224

3,859

3,210

4,585

Online revenue

2,455

2,578

2,443

2,112

2,714

Total revenue

6,961

6,802

6,302

5,322

7,299

Gross profit

2,928

3,006

2,684

2,115

3,254

Gross margin

42.1

%

44.2

%

42.6

%

39.7

%

44.6

%

Advertising and marketing

80

94

70

59

85

Contribution

2,848

2,912

2,614

2,056

3,169

Contribution as a % of revenue

40.9

%

42.8

%

41.5

%

38.6

%

43.4

%

For the first quarter of 2025, Legacy FitLife revenue increased 5% compared to the same period last year, driven by an 11% increase in online revenue and a 2% increase in wholesale revenue.

Gross profit and contribution for Legacy FitLife both increased by 11% compared to the same period last year. Gross margin increased from 42.1% during the first quarter of 2024 to 44.6% during the first quarter of 2025. Contribution as a percentage of revenue increased from 40.9% to 43.4% over the same time period.

Mimi's Rock (MRC)

(Unaudited)

2024

2025

Q1

Q2

Q3

Q4

Q1

Wholesale revenue

94

90

71

40

63

Online revenue

7,399

7,371

7,139

6,832

6,611

Total revenue

7,493

7,461

7,210

6,872

6,674

Gross profit

3,520

3,597

3,441

3,350

3,030

Gross margin

47.0

%

48.2

%

47.7

%

48.7

%

45.4

%

Advertising and marketing

1,062

1,071

929

803

794

Contribution

2,458

2,526

2,512

2,547

2,236

Contribution as % of revenue

32.8

%

33.9

%

34.8

%

37.1

%

33.5

%

For the first quarter of 2025, MRC revenue decreased 11% compared to the same period in 2024. Revenue for the largest MRC brand, Dr. Tobias, decreased 11% while revenue for the skin care brands, Maritime Naturals and All Natural Advice, declined 14% (or 9% on a constant currency basis) for the first quarter of 2025 compared to the same period in 2024.

For MRC, gross profit declined 14% and contribution declined 9%. Gross margin declined to 45.4% compared to 47.0% in the first quarter of 2024. Contribution as a percentage of revenue increased to 33.5% compared to 32.8% during the first quarter of 2024.

The decrease in gross profit for the MRC brands is primarily the result of lower sales. The decrease in gross margin is primarily driven by the change in product mix within the Dr. Tobias brand. The year-over-year increase in contribution as a percentage of revenue for the MRC brands is the result of continued optimization of advertising spend across all MRC brands.

MusclePharm

(Unaudited)

2024

2025

Q1

Q2

Q3

Q4

Q1

Wholesale revenue

1,117

1,388

1,231

1,689

658

Online revenue

978

1,279

1,234

1,130

1,305

Total revenue

2,095

2,667

2,465

2,819

1,963

Gross profit

839

977

876

747

590

Gross margin

40.0

%

36.6

%

35.5

%

26.5

%

30.1

%

Advertising and marketing

86

161

94

117

174

Contribution

753

816

782

630

416

Contribution as % of revenue

35.9

%

30.6

%

31.7

%

22.3

%

21.2

%

For the first quarter of 2025, MusclePharm revenue decreased 6% compared to the same period last year, with wholesale revenue decreasing 41% and online revenue increasing 33%. As previously disclosed, in an effort to drive revenue growth, the Company is making targeted investments in advertising and promotion in both the wholesale and online channels. During the fourth quarter of 2024, the Company offered additional promotional incentives to certain wholesale partners in an effort to drive incremental growth for the MusclePharm brand.  The decrease in wholesale revenue during the quarter was primarily due to one wholesale customer that took advantage of the Company’s promotional investment during the fourth quarter of 2024 without increasing their sell-through of the product, which affected their reorder volumes during the first quarter of 2025.

In mid-March 2025, the Company launched the new MusclePharm Pro Series, a collection of premium sports nutrition products, in a pilot in high-volume Vitamin Shoppe stores (consisting of approximately 60% of Vitamin Shoppe’s nationwide store base). If the pilot effort is successful, the Pro Series is anticipated to be added to the assortment in all Vitamin Shoppe stores and will be exclusive to Vitamin Shoppe for a period of 12 months.

As part of these and other efforts to drive revenue growth, the Company is making targeted investments in advertising and promotion for the MusclePharm brand in both the wholesale and online channels. As a result of these investments, gross margin and contribution margin as a percentage of revenue may fluctuate from quarter to quarter.

FitLife Consolidated

(Unaudited)

2024

2025

Q1

Q2

Q3

Q4

Q1

Wholesale revenue

5,717

5,702

5,161

4,939

5,306

Online revenue

10,832

11,228

10,816

10,074

10,630

Total revenue

16,549

16,930

15,977

15,013

15,936

Gross profit

7,287

7,580

7,001

6,212

6,874

Gross margin

44.0

%

44.8

%

43.8

%

41.4

%

43.1

%

Advertising and marketing

1,228

1,326

1,093

979

1,053

Contribution

6,059

6,254

5,908

5,233

5,821

Contribution as % of revenue

36.6

%

36.9

%

37.0

%

34.9

%

36.5

%

For the Company overall, revenue decreased 4%, gross profit decreased 6%, and contribution decreased 4% compared to the first quarter of 2024. Gross margin declined to 43.1% compared to 44.0% during the first quarter last year. Contribution as a percentage of revenue decreased slightly to 36.5% compared to 36.6% during the first quarter last year.

Management Commentary

Dayton Judd, the Company’s Chairman and CEO commented, “As previously disclosed, the first quarter of 2025 was strong for our Legacy FitLife business, but somewhat challenged for MRC and MusclePharm.   With regard to Legacy FitLife, we benefitted from a slight increase in wholesale revenue and strong growth in online revenue, which is the most profitable part of our business. These dynamics helped to drive very encouraging increases in gross margin and contribution as a percentage of revenue for Legacy FitLife.

“Wholesale revenue for MusclePharm declined primarily due to reduced purchases from a large customer that took advantage of the increased promotional incentives we offered during the fourth quarter but was not successful in achieving increased sell-through of our products. Orders from this customer thus far during the second quarter of 2025 are higher than for all of the first quarter of 2025. Much of the decline in wholesale revenue for the quarter was offset by strong growth in MusclePharm’s online revenue.

“With regard to MRC’s online revenue, we have previously highlighted the challenging year-over-year comparisons that began in February of 2025 for the Dr. Tobias brand. In January, online revenue for Dr. Tobias increased slightly. February was the most challenging month, with online revenue down 16%, followed by a 12% decline in March.

“One benefit of owning a portfolio of brands is that strong performance by some brands can help offset weaker performance by others. For much of 2024, strong performance by Dr. Tobias helped to offset challenges we were experiencing with some of the Legacy FitLife brands. Thus far in 2025, we are seeing the inverse of that.

“On a consolidated basis, we are encouraged by the Company’s continued strong cash flow generation, which has allowed for further deleveraging of the balance sheet. On a net debt basis, our leverage is now approximately only 0.4x adjusted EBITDA for the trailing twelve months, and the Company has the financial flexibility to complete a sizable acquisition should a compelling opportunity arise.   The current market environment has resulted in elevated deal flow, and we continue to review a number of M&A opportunities.”

Earnings Conference Call

The Company will hold an investor conference call on Thursday, May 15, 2025 at 4:30 pm ET. Investors interested in participating in the live call can dial (833) 492-0064 from the U.S. and provide the conference identification code of 577011. International participants can dial (973) 528-0163 and provide the same code.

About FitLife Brands

FitLife Brands is a developer and marketer of innovative and proprietary nutritional supplements and wellness products for health-conscious consumers. FitLife markets more than 250 different products primarily online, but also through domestic and international GNC® franchise locations as well as through various retail locations. FitLife is headquartered in Omaha, Nebraska. For more information, please visit our website at www.fitlifebrands.com.

Forward-Looking Statements

Statements in this release that are forward looking involve known and unknown risks and uncertainties, which may cause the Company's actual results in future periods to be materially different from any future performance that may be suggested in this news release. Such factors may include, but are not limited to, the ability of the Company to continue to grow revenue, and the Company's ability to continue to achieve positive cash flow given the Company's existing and anticipated operating and other costs. Many of these risks and uncertainties are beyond the Company's control. Reference is made to the discussion of risk factors detailed in the Company's filings with the Securities and Exchange Commission including its reports on Form 10-K and 10-Q. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the dates on which they are made.

FITLIFE BRANDS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except per share data)

March 31,
2025

December 31,
2024

ASSETS:

(Unaudited)

CURRENT ASSETS

Cash and cash equivalents

$

5,941

$

4,468

Restricted cash

53

52

Accounts receivable, net of allowance for credit losses of $38 and $41, respectively

2,693

1,626

Inventories, net of allowance for obsolescence of $76 and $100, respectively

12,131

11,074

Prepaid expense and other current assets

941

923

Total current assets

21,759

18,143

Property and equipment, net

89

75

Right of use asset

385

412

Intangibles, net of amortization of $161 and $152, respectively

26,234

26,235

Goodwill

13,035

13,022

Deferred tax asset

691

644

TOTAL ASSETS

$

62,193

$

58,531

LIABILITIES AND STOCKHOLDERS' EQUITY:

CURRENT LIABILITIES:

Accounts payable

$

5,275

$

4,067

Accrued liabilities

1,121

684

Income taxes payable

1,745

1,415

Product returns

574

564

Term loan – current portion

4,500

4,500

Lease liability – current portion

81

81

Total current liabilities

13,296

11,311

Term loan, net of current portion and unamortized deferred finance costs

7,436

8,550

Long-term lease liability, net of current portion

312

331

Deferred tax liability

2,231

2,213

TOTAL LIABILITIES

23,275

22,405

STOCKHOLDERS’ EQUITY:

Preferred stock, $0.01 par value, 10,000 shares authorized, none outstanding as of March 31, 2025 and December 31, 2024

-

-

Common stock, $0.01 par value, 120,000 shares authorized; 9,383 and 9,210 issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

94

92

Additional paid-in capital

31,872

31,129

Retained earnings

7,585

5,567

Foreign currency translation adjustment

(633

)

(662

)

TOTAL STOCKHOLDERS' EQUITY

38,918

36,126

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

$

62,193

$

58,531

FITLIFE BRANDS, INC. 
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)
(Unaudited)

Three months ended March 31,

2025

2024

Revenue

$

15,936

$

16,549

Cost of goods sold

9,062

9,262

Gross profit

6,874

7,287

OPERATING EXPENSE:

Advertising and marketing

1,053

1,228

Selling, general and administrative

2,512

2,508

Merger and acquisition related

332

134

Depreciation and amortization

19

36

Total operating expense

3,916

3,906

OPERATING INCOME

2,958

3,381

OTHER EXPENSE (INCOME)

Interest income

(26

)

(5

)

Interest expense

244

414

Foreign exchange loss

21

5

Total other expense, net

239

414

INCOME BEFORE INCOME TAX PROVISION

2,719

2,967

PROVISION FOR INCOME TAXES

701

807

NET INCOME

$

2,018

$

2,160

NET INCOME PER SHARE

Basic

$

0.22

$

0.23

Diluted

$

0.20

$

0.21

Basic weighted average common shares

9,213

9,196

Diluted weighted average common shares

9,926

10,060

FITLIFE BRANDS, INC. 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

Three months ended March 31,

2025

2024

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income

$

2,018

$

2,160

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

19

36

Allowance for credit losses

(3

)

1

Allowance for inventory obsolescence

(24

)

(23

)

Stock-based compensation

107

102

Amortization of deferred financing costs

11

10

Changes in operating assets and liabilities:

Accounts receivable

(1,062

)

(242

)

Inventories

(1,013

)

218

Deferred taxes

(47

)

180

Prepaid expense and other current assets

362

1,067

Right of use asset

27

21

Accounts payable

1,168

727

Income taxes payable

318

56

Lease liability

(20

)

(30

)

Accrued liabilities

449

800

Product returns

18

(47

)

Net cash provided by operating activities

2,328

5,036

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchase of property and equipment

(24

)

(10

)

Net cash used in investing activities

(24

)

(10

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Payments on term loans

(1,125

)

(3,625

)

Proceeds from exercise of stock options

259

-

Net cash used in financing activities

(866

)

(3,625

)

Foreign currency impact on cash

36

(9

)

CHANGE IN CASH AND RESTRICTED CASH

1,474

1,392

CASH AND RESTRICTED CASH, BEGINNING OF PERIOD

4,520

1,898

CASH AND RESTRICTED CASH, END OF PERIOD

$

5,994

$

3,290

Supplemental cash flow disclosure

Cash paid for income taxes

$

408

$

168

Cash paid for interest

$

238

$

417

Non-GAAP Measures

The financial presentation below contains certain financial measures not in accordance with GAAP, defined by the SEC as “non-GAAP financial measures”, including EBITDA and adjusted EBITDA. These measures may be different from non-GAAP financial measures used by other companies. The presentation of this financial information, which is not prepared under any comprehensive set of accounting rules or principles, is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in this Quarterly Report in accordance with GAAP.

As presented below, EBITDA excludes interest, foreign exchange gains and losses, income taxes, and depreciation and amortization. Adjusted EBITDA excludes—in addition to interest, foreign exchange losses, taxes, depreciation and amortization—stock-based compensation and merger and acquisition related expense. The Company believes the non-GAAP measures provide useful information to both management and investors by excluding certain expense and other items that may not be indicative of its core operating results and business outlook. The Company believes that the inclusion of non-GAAP measures in the financial presentation below allows investors to compare the Company’s financial results with the Company’s historical financial results and is an important measure of the Company’s comparative financial performance.

For the three months ended March 31,

2025

2024

(Unaudited)

(Unaudited)

Net income

$

2,018

$

2,160

Interest expense

244

414

Interest income

(26

)

(5

)

Foreign exchange loss

21

5

Provision for income taxes

701

807

Depreciation and amortization

19

36

EBITDA

2,977

3,417

Non-cash and non-recurring adjustments

Stock compensation expense

107

102

Merger and acquisition related expense

332

134

Adjusted EBITDA

$

3,416

$

3,653

CONTACT: investor@fitlifebrands.com

Earlier from Fitlife Brands

All Fitlife Brands news releases