Data is not available at this time.
Natural Alternatives International, Inc. (NAII) operates in the nutritional supplement and wellness industry, specializing in the formulation, manufacturing, and marketing of customized health products. The company serves a diverse clientele, including branded supplement companies and private-label distributors, leveraging its expertise in proprietary ingredients like beta-alanine. NAII’s revenue model hinges on contract manufacturing, research-driven product development, and licensing agreements, positioning it as a niche player in the competitive $170 billion global dietary supplements market. The company differentiates itself through scientific innovation and regulatory compliance, catering to growing consumer demand for evidence-based wellness solutions. Despite its specialized focus, NAII faces intense competition from larger manufacturers and shifting regulatory landscapes, which could impact margins and scalability. Its market position is further influenced by trends in personalized nutrition and clean-label products, where NAII’s R&D capabilities may offer a strategic edge.
In FY 2024, NAII reported revenue of $113.8 million but recorded a net loss of $7.2 million, reflecting operational challenges or cost pressures. The negative operating cash flow of $1.5 million and capital expenditures of $3.0 million suggest constrained liquidity, potentially impacting near-term flexibility. The diluted EPS of -$1.23 underscores profitability struggles, warranting scrutiny of cost structures or pricing strategies.
The company’s negative earnings and cash flow indicate limited earnings power in the current fiscal year. Capital efficiency appears strained, with expenditures outweighing operational cash generation. This dynamic raises questions about ROI on R&D or production investments, though NAII’s intellectual property in proprietary ingredients could yield long-term benefits if monetized effectively.
NAII’s balance sheet shows $12.0 million in cash against $60.3 million in total debt, signaling elevated leverage. The debt-to-equity ratio may warrant monitoring, especially given negative profitability. While liquidity is supported by cash reserves, sustained losses could pressure refinancing capabilities or covenant compliance.
Growth trends are muted, with no dividends declared in FY 2024, aligning with the net loss. The absence of shareholder payouts prioritizes liquidity preservation. Future growth may hinge on market expansion or product innovation, though current financials suggest a cautious trajectory.
The market likely prices NAII at a discount due to its unprofitability and leveraged position. Investors may await turnaround signals, such as margin improvement or debt reduction, before assigning higher multiples. The stock’s valuation could reflect skepticism about near-term earnings recovery.
NAII’s strengths lie in its scientific expertise and niche manufacturing capabilities, but macroeconomic and competitive headwinds pose risks. The outlook depends on operational restructuring, debt management, and demand for its specialized ingredients. Success in these areas could reposition the company for sustainable growth.
Company FY 2024 financial statements (CIK: 0000787253)
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |