Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
FTLFthis companyFitLife Brands, Inc.	$8.19	23.93×	3.48×	1.87×	18.61×	695.1%	38.6%	14.9%	7.8%	14.5%	10.2%	4.9%	1.04×	4.15×	6.51×	1.53×	0.0%	4	2.48	4	A-
ACUAcme United Corporation	$69.09	14.99×	1.3×	0.78×	8.38×	-5.0%	39.4%	7.5%	5.2%	8.7%	7.6%	5.0%	0.24×	1.17×	8.75×	4.21×	1.5%	5	3.73	3	B+
HAINThe Hain Celestial Group, Inc.	$0.14	-0.17×	0.33×	0.04×	-3.05×	-12147.5%	20.1%	-15.0%	-22.5%	-197.0%	-24.5%	113.4%	3.94×	-2.8×	-3.57×	0.5×	0.0%	5	-0.29	2	B-
LFVNLifeVantage Corporation	$5.40	15.6×	2.33×	0.43×	8.28×	11.1%	77.6%	3.3%	2.8%	15.1%	11.6%	8.5%	0.29×	-0.57×	0×	1.89×	3.0%	5	2.83	4	A-
NATRNature's Sunshine Products, Inc.	$11.10	19.98×	2.41×	0.81×	7.17×	87.3%	72.4%	5.2%	4.1%	12.1%	9.1%	7.4%	0.12×	-1.71×	252.48×	2.28×	0.0%	8	4.63	4	A-
SKINSkinHealth Systems Inc.	$16.13	-17.38×	2.88×	0.58×	8.3×	-2837.0%	65.3%	-6.9%	-3.2%	-15.6%	-4.7%	18.4%	6.2×	3.77×	-1.08×	1.66×	0.0%	5	-0.5	1	C-
Peer median	—	14.99×	2.33×	0.58×	8.28×	-5.0%	65.3%	3.3%	2.8%	8.7%	7.6%	8.5%	0.29×	-0.57×	0×	1.89×	0.0%	5	2.83	3	—