NAII
NAII
Natural Alternatives International, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $34.5M ▼ | $4.24M ▲ | $-2.55M ▼ | -7.4% ▼ | $-0.42 ▼ | $-872K ▼ |
| Q1-2025 | $37.33M ▲ | $4.01M ▼ | $-291K ▲ | -0.78% ▲ | $-0.05 ▲ | $1.15M ▲ |
| Q4-2024 | $33.87M ▲ | $5.48M ▲ | $-7.22M ▼ | -21.31% ▼ | $-1.17 ▼ | $616K ▲ |
| Q3-2024 | $28.77M ▼ | $3.93M ▼ | $-2.19M ▲ | -7.6% ▼ | $-0.37 | $-1.26M ▲ |
| Q2-2024 | $34.08M | $4.45M | $-2.19M | -6.43% | $-0.37 | $-1.45M |
What's going well?
The company cut back on R&D and marketing expenses, possibly to conserve cash. Share count remains stable, so shareholders aren't being diluted.
What's concerning?
Sales dropped sharply, gross profit was cut nearly in half, and the company lost much more money than last quarter. Margins are shrinking and costs are rising even as revenue falls.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $3.75M ▼ | $153.3M ▼ | $86.25M ▼ | $67.05M ▼ |
| Q1-2025 | $7.74M ▼ | $156.94M ▲ | $87.92M ▲ | $69.02M ▲ |
| Q4-2024 | $12.32M ▲ | $151.94M ▼ | $83.51M ▲ | $68.43M ▼ |
| Q3-2024 | $10.61M ▲ | $154.94M ▼ | $78.33M ▲ | $76.62M ▼ |
| Q2-2024 | $8.66M | $156.13M | $76.99M | $79.14M |
What's financially strong about this company?
The company owns a lot of real, tangible assets and has no goodwill or intangible risk. Receivables are being collected faster, and customers are starting to pay upfront for some products.
What are the financial risks or weaknesses?
Cash is low and falling, while debt is high and rising. Inventory is building up, which could mean sales are slowing. The company may need to borrow more or issue shares if things get worse.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $4.37M ▲ | $-6.33M ▼ | $-934K ▲ | $3.27M ▲ | $-3.99M ▲ | $-7.26M ▼ |
| Q1-2025 | $-291K ▲ | $-4.02M ▼ | $-1.03M ▲ | $472K ▲ | $-4.58M ▼ | $-5.05M ▼ |
| Q4-2024 | $-7.22M ▼ | $3.35M ▼ | $-1.46M ▼ | $-176K ▲ | $1.71M ▼ | $1.89M ▼ |
| Q3-2024 | $-2.19M ▲ | $5.99M ▲ | $-802K ▲ | $-3.24M ▼ | $1.95M ▲ | $5.19M ▲ |
| Q2-2024 | $-2.19M | $37K | $-1.06M | $-474K | $-1.49M | $-1.02M |
What's strong about this company's cash flow?
Net income improved sharply this quarter, and the company is not diluting shareholders with new stock. Capital spending is modest, so future funding could go mostly to operations.
What are the cash flow concerns?
Cash burn is accelerating, with $7.3 million in free cash flow loss and only $3.8 million left in the bank. The company is relying on more debt to survive, and working capital is draining cash quickly.
Revenue by Products
| Product | Q4-2012 | Q1-2013 | Q3-2024 | Q1-2025 |
|---|---|---|---|---|
Patent and Trademark Licensing | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Private Label Contract Manufacturing | $10.00M ▲ | $20.00M ▲ | $30.00M ▲ | $40.00M ▲ |
Branded Products | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q3-2012 | Q4-2012 | Q1-2013 | Q3-2024 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $20.00M ▲ |
Outside United States | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
U S | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Natural Alternatives International, Inc.'s financial evolution and strategic trajectory over the past five years.
NAII’s main strengths lie in its differentiated product and service offering and its accumulated know-how. The patented CarnoSyn and SR CarnoSyn ingredients, backed by substantial clinical evidence and regulatory approvals, provide a unique selling proposition in the supplement market. Its full-service contract manufacturing capabilities and global regulatory expertise deepen customer relationships and create switching costs. On the financial side, the company still has a tangible asset base, positive equity, and has recently shown early signs of recovery in operating and free cash flow.
The most pressing risks are financial and operational. Profitability has reversed from strong profits to sustained and increasing losses, and margins remain under pressure despite a recent revenue rebound. The company has taken on significantly more debt while liquidity has weakened, leaving less room for further missteps and increasing sensitivity to interest costs and covenant constraints. Cash flow has been volatile and often negative, coinciding with heavy investment and underutilized capacity. Strategically, dependence on a single flagship ingredient, exposure to an intensely competitive and regulated industry, and potential customer concentration add to the overall risk profile.
The outlook is mixed and highly dependent on execution. On one hand, NAII has real competitive advantages in science-backed ingredients and integrated manufacturing, and it is pursuing logical avenues for growth, such as expanding SR CarnoSyn into broader wellness markets and deepening global reach. On the other hand, the company must arrest margin erosion, restore consistent profitability, and manage down financial risk in an environment of rising leverage and tighter liquidity. If management can align its cost structure with its revenue base and successfully monetize its innovation platform, the financial picture could improve over time; if not, the current balance sheet and earnings pressures may limit its flexibility and strategic options.
About Natural Alternatives International, Inc.
https://www.nai-online.comNatural Alternatives International, Inc. engages in formulating, manufacturing, and marketing nutritional supplements in the United States, Europe, Asia, and internationally. The company operates in two segments, Private-Label Contract Manufacturing, and Patent and Trademark Licensing.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q2-2025 | $34.5M ▼ | $4.24M ▲ | $-2.55M ▼ | -7.4% ▼ | $-0.42 ▼ | $-872K ▼ |
| Q1-2025 | $37.33M ▲ | $4.01M ▼ | $-291K ▲ | -0.78% ▲ | $-0.05 ▲ | $1.15M ▲ |
| Q4-2024 | $33.87M ▲ | $5.48M ▲ | $-7.22M ▼ | -21.31% ▼ | $-1.17 ▼ | $616K ▲ |
| Q3-2024 | $28.77M ▼ | $3.93M ▼ | $-2.19M ▲ | -7.6% ▼ | $-0.37 | $-1.26M ▲ |
| Q2-2024 | $34.08M | $4.45M | $-2.19M | -6.43% | $-0.37 | $-1.45M |
What's going well?
The company cut back on R&D and marketing expenses, possibly to conserve cash. Share count remains stable, so shareholders aren't being diluted.
What's concerning?
Sales dropped sharply, gross profit was cut nearly in half, and the company lost much more money than last quarter. Margins are shrinking and costs are rising even as revenue falls.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q2-2025 | $3.75M ▼ | $153.3M ▼ | $86.25M ▼ | $67.05M ▼ |
| Q1-2025 | $7.74M ▼ | $156.94M ▲ | $87.92M ▲ | $69.02M ▲ |
| Q4-2024 | $12.32M ▲ | $151.94M ▼ | $83.51M ▲ | $68.43M ▼ |
| Q3-2024 | $10.61M ▲ | $154.94M ▼ | $78.33M ▲ | $76.62M ▼ |
| Q2-2024 | $8.66M | $156.13M | $76.99M | $79.14M |
What's financially strong about this company?
The company owns a lot of real, tangible assets and has no goodwill or intangible risk. Receivables are being collected faster, and customers are starting to pay upfront for some products.
What are the financial risks or weaknesses?
Cash is low and falling, while debt is high and rising. Inventory is building up, which could mean sales are slowing. The company may need to borrow more or issue shares if things get worse.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q2-2025 | $4.37M ▲ | $-6.33M ▼ | $-934K ▲ | $3.27M ▲ | $-3.99M ▲ | $-7.26M ▼ |
| Q1-2025 | $-291K ▲ | $-4.02M ▼ | $-1.03M ▲ | $472K ▲ | $-4.58M ▼ | $-5.05M ▼ |
| Q4-2024 | $-7.22M ▼ | $3.35M ▼ | $-1.46M ▼ | $-176K ▲ | $1.71M ▼ | $1.89M ▼ |
| Q3-2024 | $-2.19M ▲ | $5.99M ▲ | $-802K ▲ | $-3.24M ▼ | $1.95M ▲ | $5.19M ▲ |
| Q2-2024 | $-2.19M | $37K | $-1.06M | $-474K | $-1.49M | $-1.02M |
What's strong about this company's cash flow?
Net income improved sharply this quarter, and the company is not diluting shareholders with new stock. Capital spending is modest, so future funding could go mostly to operations.
What are the cash flow concerns?
Cash burn is accelerating, with $7.3 million in free cash flow loss and only $3.8 million left in the bank. The company is relying on more debt to survive, and working capital is draining cash quickly.
Revenue by Products
| Product | Q4-2012 | Q1-2013 | Q3-2024 | Q1-2025 |
|---|---|---|---|---|
Patent and Trademark Licensing | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Private Label Contract Manufacturing | $10.00M ▲ | $20.00M ▲ | $30.00M ▲ | $40.00M ▲ |
Branded Products | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q3-2012 | Q4-2012 | Q1-2013 | Q3-2024 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $20.00M ▲ |
Outside United States | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $0 ▼ |
U S | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Natural Alternatives International, Inc.'s financial evolution and strategic trajectory over the past five years.
NAII’s main strengths lie in its differentiated product and service offering and its accumulated know-how. The patented CarnoSyn and SR CarnoSyn ingredients, backed by substantial clinical evidence and regulatory approvals, provide a unique selling proposition in the supplement market. Its full-service contract manufacturing capabilities and global regulatory expertise deepen customer relationships and create switching costs. On the financial side, the company still has a tangible asset base, positive equity, and has recently shown early signs of recovery in operating and free cash flow.
The most pressing risks are financial and operational. Profitability has reversed from strong profits to sustained and increasing losses, and margins remain under pressure despite a recent revenue rebound. The company has taken on significantly more debt while liquidity has weakened, leaving less room for further missteps and increasing sensitivity to interest costs and covenant constraints. Cash flow has been volatile and often negative, coinciding with heavy investment and underutilized capacity. Strategically, dependence on a single flagship ingredient, exposure to an intensely competitive and regulated industry, and potential customer concentration add to the overall risk profile.
The outlook is mixed and highly dependent on execution. On one hand, NAII has real competitive advantages in science-backed ingredients and integrated manufacturing, and it is pursuing logical avenues for growth, such as expanding SR CarnoSyn into broader wellness markets and deepening global reach. On the other hand, the company must arrest margin erosion, restore consistent profitability, and manage down financial risk in an environment of rising leverage and tighter liquidity. If management can align its cost structure with its revenue base and successfully monetize its innovation platform, the financial picture could improve over time; if not, the current balance sheet and earnings pressures may limit its flexibility and strategic options.

CEO
Mark A. LeDoux
Compensation Summary
(Year 2022)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 1990-01-05 | Reverse | 1:50 |
ETFs Holding This Stock
Summary
Showing Top 2 of 15
Ratings Snapshot
Rating : B-
Price Target
Institutional Ownership
CALDWELL SUTTER CAPITAL, INC.
Shares:461.79K
Value:$1.25M
DIMENSIONAL FUND ADVISORS LP
Shares:423.47K
Value:$1.15M
RENAISSANCE TECHNOLOGIES LLC
Shares:302.76K
Value:$820.47K
Summary
Showing Top 3 of 33

