Loading institutional data...
Loading institutional data...
Insufficient data to determine institutional momentum.
Data as of Q2 2026
Loading snapshot...
Loading financials...
Loading valuation...
Loading analysis...
Loading dividends & returns...
Loading capital allocation...
Loading debt & leverage...
Loading performance...
Loading peer comparison...
Loading ownership map...
Loading crowding analysis...
Loading conviction analysis...
Loading buy/sell flow...
Loading ownership trends...
Loading top holders...
Loading top holders...
Total shares institutions bought (green) vs sold (red) each quarter across all holders.
Inferred from quarter-over-quarter change in each fund's 13F position (new stakes count as buys, exits as sells). Not tick-level trades.
Total return (dividends reinvested) vs the market, from quarter-end prices.
Above 0 = ahead of the S&P 500 since the window start; below 0 = behind. Rising means it's pulling ahead.
How far the stock fell below its prior peak. Deeper, longer drawdowns = a rougher ride to the same return.
Quarter-end, dividend-adjusted (total return). Beta & volatility from quarterly returns (annualized). Benchmark is the S&P 500 (SPY total return). Annual returns compound the quarters ending in each calendar year; the first and last years in a window may be partial. Past performance doesn't predict future results.
Top 40 institutional holders — bubble size is position value, color is the move since last quarter. Hover any holder for detail.
Drag any bubble to rearrange · size = dollar value of the position
Solve the discounted cash flow backwards, then stress-test the assumptions.
Average free cash flow across the last 3 positive fiscal years (FY2023, FY2024, FY2025). Smooths the cycle. Stock compensation is NOT charged — it is added back inside operating cash flow.
To be worth $8.39 today, the market must believe free cash flow compounds 0.7%/yr for a decade (off $7.0M on the 3-yr avg basis).
The market's 0.7% is more conservative than its 9-yr track record.
Default is 10.7% — this company's computed cost of capital (computed WACC), the same rate the Analysis tab discounts at.
2-stage DCF · 0.01B shares (market data) · net debt -$1.6M
mean 311.8% · volatility σ 629% · implied rate exceeded in 4/9 yrs
Central path = implied 0.7%/yr growth; shaded band = ±1σ (629%) of this company's historical FCF volatility, widening with time. The wider the band, the less certain the growth.
Reverse DCF: rather than guessing a fair value, we solve for the growth the current price implies, then you stress-test the assumptions. Enterprise value of the FCF stream, less net debt, ÷ shares. Educational — not a recommendation.
What the company returns to shareholders — and whether it's covered by cash.
No dividend to cover. Last year: $0 dividends + $0 buybacks = $0 returned on $7.4M FCF.
Yields use the latest fiscal-year dividends/buybacks over current market cap. Dividends and buybacks from the SEC cash-flow statement; payout coverage vs net income and free cash flow. Educational — not a recommendation.
How management deployed cash over 10 years — and what it earned on reinvestment.
A cash-return story — far more went to shareholders than back into the business (mature, low-reinvestment).
Reinvestment has been productive — operating income grew well per dollar put in. Current ROIC on all capital: 5%. Rough measure (includes maintenance capex).
Cash uses aggregated from the SEC cash-flow statement over 10 fiscal years. "Return on reinvestment" is a rough proxy — operating-income change ÷ cumulative CapEx + M&A — and includes maintenance capex. Educational — not a recommendation.
EOD close · as of 2026-10-16
Where each multiple sits in its own 14-yr range · 86th pct blended
Dot = today · shaded = middle 50% · line = median. Lower percentile = cheaper vs its own 14-yr history.
Is the profit real, and how strong is the balance sheet?
FY2025 · every deduction from revenue to net income
DuPont — the three levers
ROE 5% against ROIC 5% — 0% of the return on equity comes from leverage and buybacks rather than from the operating business.
What the company owes vs. what it holds
This shows debt/cash structure and net leverage. The year-by-year maturity schedule is on the Debt & Leverage tab.
Latest year: profit growth vs revenue growth
Low operating leverage — profit tracks sales closely (stable, less cyclical).
Each line as % of revenue — the trend in color
| % of revenue | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|
| Cost of Revenue | 60.5 | 58.7 | 56.8 | 55.2 | 58.2 | 59.3 | 56.4 | 56.9 |
| Gross Profit | 39.5 | 40.9 | 43.9 | 44.8 | 41.8 | 40.7 | 43.6 | 43.1 |
| SG&A | 19.5 | 15.6 | 14.0 | 22.3 | 20.9 | 15.0 | 15.5 | 15.8 |
| Operating Income | 3.8 | 12.8 | 20.0 | 22.3 | 19.8 | 14.3 | 20.3 | 18.6 |
| Income Tax | 0.1 | 0.0 | -20.3 | 4.7 | 4.8 | 3.2 | 4.5 | 4.4 |
| Net Income | 3.0 | 13.4 | 40.6 | 19.4 | 15.4 | 10.0 | 13.9 | 39.7 |
Green = margin-favorable vs the row's own range · red = unfavorable.
The metrics that matter, over time
A 30-second read on FTLF: price, valuation and headline fundamentals from SEC filings. The four questions at the top of the page are where the judgements live.
How much the company owes, how it's trended, and how comfortably it's serviced.
Cash of $4.5M covers the $3.4M due within a year 1.3× over. Scheduled principal only (excludes interest & revolver draws). As of 2024-12-31 (10-Q).
Green ≤ 1.5× · amber ≤ 3× · red > 3× (leverage relative to cash earnings).
Interest is easily covered by operating profit.
Cash vs short-term debt unavailable.
Short-term / long-term split not separately reported.
Debt, cash, interest and equity from the SEC balance sheet & income statement. Effective rate = interest ÷ average debt. Maturity ladder from the SEC long-term-debt repayment schedule. Educational — not a recommendation.
EOD close · as of 2026-10-16
How a revenue dollar becomes profit — FY2025
Dividends and buybacks are cash paid out, shown here against the same year's profit for scale — not funded from it.
Each value shows its share of revenue below it (common-size).
| Line Item | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $15.9M 100.0% | $64.5M 100.0% | $52.7M 100.0% | $28.8M 100.0% | $27.9M 100.0% | $21.7M 100.0% | $19.5M 100.0% | $17.1M 100.0% | $17.8M 100.0% | $25.3M 100.0% |
| Cost of Revenue | $9.1M 56.9% | $36.4M 56.4% | $31.3M 59.3% | $16.8M 58.2% | $15.4M 55.2% | $12.3M 56.8% | $11.4M 58.7% | $10.3M 60.5% | $12.7M 71.4% | $15.2M 60.2% |
| Cost of Products | — | — | — | — | — | — | — | — | $12.7M 71.4% | $15.2M 60.2% |
| Gross Profit | $6.9M 43.1% | $28.1M 43.6% | $21.4M 40.7% | $12.0M 41.8% | $12.5M 44.8% | $9.5M 43.9% | $8.0M 40.9% | $6.7M 39.5% | $5.1M 28.6% | $10.1M 39.8% |
| Selling, General & Admin | $2.5M 15.8% | $10.0M 15.5% | $7.9M 15.0% | $6.0M 20.9% | $6.2M 22.3% | $3.0M 14.0% | $3.0M 15.6% | $3.3M 19.5% | $4.2M 23.5% | $5.0M 19.8% |
| Total Operating Expenses | $3.9M 24.6% | $15.0M 23.2% | $13.9M 26.3% | $6.3M 22.0% | $6.3M 22.5% | $5.2M 23.9% | $5.5M 28.1% | $6.1M 35.7% | $14.0M 78.9% | $9.6M 37.9% |
| Operating Income | $3.0M 18.6% | $13.1M 20.3% | $7.5M 14.3% | $5.7M 19.8% | $6.2M 22.3% | $4.3M 20.0% | $2.5M 12.8% | $653K 3.8% | -$9.0M -50.3% | $472K 1.9% |
| Interest Expense | $218K 1.4% | $1.4M 2.1% | $1.0M 1.9% | $0 0.0% | — | $15K 0.1% | $47K 0.2% | $133K 0.8% | $112K 0.6% | $109K 0.4% |
| Interest & Investment Income | $98K 0.6% | $69K 0.1% | — | — | — | $9K 0.0% | $0 0.0% | — | — | — |
| Other Income (Expense), net | -$239K -1.5% | -$1.2M -1.9% | -$547K -1.0% | $121K 0.4% | $478K 1.7% | $64K 0.3% | $124K 0.6% | -$133K -0.8% | -$120K -0.7% | -$104K -0.4% |
| Pretax Income | $2.7M 17.1% | $11.9M 18.4% | $7.0M 13.3% | $5.8M 20.2% | $6.7M 24.0% | $4.4M 20.3% | $2.6M 13.4% | $520K 3.0% | -$9.1M -51.0% | $368K 1.5% |
| Income Tax Expense | $701K 4.4% | $2.9M 4.5% | $1.7M 3.2% | $1.4M 4.8% | $1.3M 4.7% | -$4.4M -20.3% | $7K 0.0% | $11K 0.1% | $689K 3.9% | $0 0.0% |
| Net Income | $6.3M 39.7% | $9.0M 13.9% | $5.3M 10.0% | $4.4M 15.4% | $5.4M 19.4% | $8.8M 40.6% | $2.6M 13.4% | $509K 3.0% | $509K 2.9% | $368K 1.5% |
| Per Share | ||||||||||
| EPS (Basic) | $0.22 | $0.98 | $0.59 | $0.97 | $1.23 | $2.08 | $2.48 | $0.37 | -$0.93 | $0.04 |
| EPS (Diluted) | $0.20 | $0.91 | $0.54 | $0.89 | $1.13 | $1.94 | $2.33 | $0.37 | -$0.93 | $0.04 |
| Weighted Avg Shares (Basic) | 9.2M | 9.2M | 9.0M | 5K | 4.4M | 4.2M | 1.0M | 1.1M | 10.5M | 10.3M |
| Weighted Avg Shares (Diluted) | 9.9M | 9.9M | 9.8M | 5K | 4.8M | 4.5M | 1.1M | 1.1M | 10.5M | 10.3M |
Source: SEC EDGAR XBRL filings (annual, fiscal year). Quarterly flow items are derived from cumulative filings; balance-sheet figures are as-of each period end. Ratios and margins are computed, not reported.
Earns -6.58pts against its cost of capital — capital is being consumed, not created.
| Period | ROIC | Cost of capital | Spread |
|---|---|---|---|
| FY2019 | 56.4% | 10.7% (today's — no rate published for this year) | 45.6pts |
| FY2020 | 52.9% | 10.7% (today's — no rate published for this year) | 42.1pts |
| FY2021 | 57.4% | 10.7% (today's — no rate published for this year) | 46.6pts |
| FY2022 | 48.8% | 10.7% (today's — no rate published for this year) | 38.0pts |
| FY2023 | 13.3% | 7.8% | 5.5pts |
| FY2024 | 21.3% | 8.6% | 12.7pts |
| FY2025 | 5.2% | 10.3% | -5.1pts |
| Now | 4.6% | 10.7% | -6.1pts |
| Fiscal year | Gross margin | Operating margin | Net margin |
|---|---|---|---|
| FY2016 | 39.8% | 1.9% | 1.5% |
| FY2017 | 28.6% | -50.3% | 2.9% |
| FY2018 | 39.5% | 3.8% | 3.0% |
| FY2019 | 40.9% | 12.8% | 13.4% |
| FY2020 | 43.9% | 20.0% | 40.6% |
| FY2021 | 44.8% | 22.3% | 19.4% |
| FY2022 | 41.8% | 19.8% | 15.4% |
| FY2023 | 40.7% | 14.3% | 10.0% |
| FY2024 | 43.6% | 20.3% | 13.9% |
| FY2025 | 43.1% | 18.6% | 12.7% |
Return on equity (5%) and return on invested capital (5%) are within a couple of points in FY2025, so the headline return is the operating return — there is no meaningful leverage effect to strip out.
$19M of goodwill — 36% of invested capital. The gap is what was paid above the fair value of what was bought; it is real capital shareholders provided, so neither bar is the whole answer.
ROIC ex-goodwill is 6.5% against 4.15% reported — the return is earned on a capital base inflated by what was paid for acquisitions, not by the operating business alone.
Converts 1.45x of reported profit into cash — adequate, without much margin.
The cash conversion cycle has lengthened +639 days over 3 years to 781 — that many more days of the company's own cash funding the same volume of business.
Missing from our data, so excluded from this answer: share_based_compensation.
Covers interest 9.5x even after a 30% EBITDA decline.
| EBITDA decline | Interest coverage |
|---|---|
| 0% | 13.57x |
| 5% | 12.89x |
| 10% | 12.21x |
| 15% | 11.53x |
| 20% | 10.86x |
| 25% | 10.18x |
| 30% | 9.50x |
| 35% | 8.82x |
| 40% | 8.14x |
| 45% | 7.46x |
| 50% | 6.78x |
| 55% | 6.11x |
| 60% | 5.43x |
This schedule comes from a filing dated 2024-12-31, 655 days old. Maturities are shown relative to that date, not to today.
Ladder as of 2024-12-31 (10-Q); cash from the 2024-12-31 balance sheet; FCF from FY2024.
Balance sheet at 2024-12-31. Undrawn revolving credit is not shown: the tag is collected but not yet mapped through to the API.
Operating leases are $705,000 of the $705,000 total — a fixed obligation that does not appear in a headline debt figure.
At $8.39, free cash flow must compound 0.82%/yr for 10 years. It has done 21.84%/yr over 6 years, though across a reporting-basis change.
| Fiscal year | FCF growth | Price requires |
|---|---|---|
| FY2020 | 153.0% | 0.8% |
| FY2021 | −21.7% | 0.8% |
| FY2022 | −7.8% | 0.8% |
| FY2023 | −0.4% | 0.8% |
| FY2024 | 133.3% | 0.8% |
| FY2025 | −22.9% | 0.8% |
The achieved growth rate spans a reporting-basis change in FY2025, so part of it measures the restatement rather than the business.
| Step | Amount | Running total |
|---|---|---|
| Net income | $2M | $2M |
| Share-based comp | not reported | not reported |
| Other non-cash & working capital | $5M | $7M |
| Operating cash flow | $7M | $7M |
| Capex | −$42,000 | $7M |
| Free cash flow | $7M | $7M |
| Fiscal year | Revenue growth | Receivables growth | Gap |
|---|---|---|---|
| FY2020 | 11.5% | 4.6% | -6.9 points |
| FY2021 | 28.4% | -47.4% | -75.8 points |
| FY2022 | 3.2% | -25.4% | -28.6 points |
| FY2023 | 83.0% | 190.2% | 107.2 points |
| FY2024 | 22.3% | -20.5% | -42.9 points |
| FY2025 | -75.3% | 439.1% | 514.3 points |
| Fiscal year | DSO | DIO | DPO | Cash conversion cycle |
|---|---|---|---|---|
| FY2019 | 32.2 days | 107.2 days | 64.4 days | 74.9 days |
| FY2020 | 30.2 days | 104.3 days | 95.9 days | 38.5 days |
| FY2021 | 12.4 days | 154.4 days | 68.2 days | 98.6 days |
| FY2022 | 8.9 days | 198.2 days | 65.2 days | 141.9 days |
| FY2023 | 14.2 days | 106.1 days | 38.1 days | 82.2 days |
| FY2024 | 9.2 days | 111.1 days | 40.8 days | 79.5 days |
| FY2025 | 200.8 days | 858.9 days | 278.4 days | 781.3 days |
| Fiscal year | Accruals / assets |
|---|---|
| FY2019 | 5.8 percent |
| FY2020 | 18.7 percent |
| FY2021 | 4.3 percent |
| FY2022 | 1.2 percent |
| FY2023 | 1.9 percent |
| FY2024 | -1.1 percent |
| FY2025 | -5.1 percent |