Natural Health Trends Corp. (NHTC) Bundle
Understanding Natural Health Trends Corp. (NHTC) Revenue Streams
Understanding Natural Health Trends Corp.’s Revenue Streams
Natural Health Trends Corp. (NHTC) generates revenue primarily through product sales and administrative fees. The following table outlines the net sales by product and service for the three and nine months ended September 30, 2024, compared to the same periods in 2023:
| Period | Product Sales (in thousands) | Administrative Fees, Freight, and Other (in thousands) | Sales Returns (in thousands) | Total Net Sales (in thousands) |
|---|---|---|---|---|
| Three Months Ended September 30, 2024 | $10,412 | $373 | ($94) | $10,691 |
| Three Months Ended September 30, 2023 | $10,303 | $373 | ($61) | $10,615 |
| Nine Months Ended September 30, 2024 | $31,261 | $1,092 | ($236) | $32,117 |
| Nine Months Ended September 30, 2023 | $31,505 | $1,628 | ($146) | $32,987 |
The year-over-year revenue growth rate indicates a modest increase of 1% for the three months ended September 30, 2024, compared to the same period in 2023, while total net sales for the nine months ended September 30, 2024, decreased by 3% year-over-year.
Net sales from external customers for the three months and nine months ended September 30, 2024, are broken down by geographic area as follows:
| Geographic Area | Three Months Ended September 30, 2024 (in thousands) | Three Months Ended September 30, 2023 (in thousands) | Nine Months Ended September 30, 2024 (in thousands) | Nine Months Ended September 30, 2023 (in thousands) |
|---|---|---|---|---|
| United States | $274 | $276 | $799 | $827 |
| Canada | $134 | $180 | $387 | $507 |
| Peru | $340 | $365 | $844 | $1,175 |
| Hong Kong | $8,356 | $8,412 | $25,998 | $26,391 |
| China | $601 | $254 | $1,321 | $917 |
| Taiwan | $454 | $552 | $1,277 | $1,460 |
| Japan | $81 | $152 | $202 | $341 |
| Malaysia and Singapore | $58 | $54 | $177 | $207 |
| Russia and Kazakhstan | $139 | $112 | $356 | $351 |
| Europe | $164 | $182 | $473 | $567 |
| Other Foreign Countries | $90 | $76 | $283 | $244 |
Overall, the contribution of different business segments to total revenue demonstrates that 78.2% of net sales for the three months ended September 30, 2024, came from the Hong Kong market, which is significantly impacted by sales to members in China. The segment breakdown for the nine months ended September 30, 2024, shows similar trends, with Hong Kong accounting for 80.9% of total sales.
Significant changes in revenue streams include a 6% increase in net sales outside of the Hong Kong business for the three-month period ended September 30, 2024, primarily driven by growth in the Chinese e-commerce retail business. However, total net sales for the nine-month period decreased by 3%, reflecting declines in both the Hong Kong and Americas segments.
As of September 30, 2024, deferred revenue stood at $6.8 million, comprising $5.2 million from unshipped product orders and unredeemed product vouchers, along with $1.6 million in auto ship advances.
A Deep Dive into Natural Health Trends Corp. (NHTC) Profitability
A Deep Dive into Natural Health Trends Corp.'s Profitability
Gross Profit Margin: For the three months ended September 30, 2024, gross profit was 74.1% of net sales compared to 74.7% for the same period in 2023. For the nine months ended September 30, 2024, the gross profit margin was 73.9%, down from 74.6% year-over-year. This decline is attributed to increased costs associated with the Premium Noni Juice product.
Operating Profit Margin: The loss from operations for the three months ended September 30, 2024, was ($275,000), while for the nine months, it was ($878,000). This compares to losses of ($292,000) for the three months and ($1.429 million) for the nine months ended September 30, 2023.
Net Profit Margin: Net income for the three months ended September 30, 2024, was $35,000, resulting in a net profit margin of 0.3%. For the nine months ended September 30, 2024, net income was $396,000, equating to a net profit margin of 1.2%. In comparison, the net profit margin for the same periods in 2023 were 1.6% and 0.7%, respectively.
Trends in Profitability Over Time
As illustrated in the following table, both gross and net profit margins have shown a downward trend in 2024 compared to the previous year. This reflects the impact of rising costs and operational challenges faced by the company.
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Gross Profit Margin | 74.1% | 74.7% | 73.9% | 74.6% |
| Operating Loss | ($275,000) | ($292,000) | ($878,000) | ($1.429 million) |
| Net Income | $35,000 | $172,000 | $396,000 | $210,000 |
Comparison of Profitability Ratios with Industry Averages
As of September 30, 2024, the company's gross profit margin of 74.1% is above the industry average of approximately 65%. However, the operating profit margin is negative, contrasting with the industry average of positive 5% to 10%. The net profit margin of 0.3% is significantly lower than the industry average of 3% to 5%.
Analysis of Operational Efficiency
Operational efficiency can be assessed through cost management and gross margin trends. Commissions expense as a percentage of net sales decreased to 40.5% in Q3 2024 from 41.1% in Q3 2023, indicating improved cost management in this area. Selling, general, and administrative expenses were $3.9 million for Q3 2024, consistent with the prior year, while total operating expenses decreased to $8.201 million from $8.218 million.
Despite these improvements, overall operational efficiency remains challenged, as evidenced by the losses from operations and the decline in gross margins. The company must continue to focus on managing costs and improving operational efficiencies to enhance profitability moving forward.
Debt vs. Equity: How Natural Health Trends Corp. (NHTC) Finances Its Growth
Debt vs. Equity: How Natural Health Trends Corp. Finances Its Growth
As of September 30, 2024, Natural Health Trends Corp. reported total liabilities of $22.99 million and total stockholders' equity amounting to $35.31 million. This results in a debt-to-equity ratio of approximately 0.65, indicating a moderate reliance on debt financing compared to equity.
Overview of the Company's Debt Levels
The company has both long-term and short-term debt. Current liabilities include:
- Accounts payable: $548,000
- Income taxes payable: $5.03 million
- Accrued commissions: $2.03 million
- Other accrued expenses: $1.35 million
- Deferred revenue: $6.83 million
- Operating lease liabilities: $1.19 million
- Other current liabilities: $672,000
In total, the current liabilities amount to $21.11 million.
Debt-to-Equity Ratio and Comparison to Industry Standards
The calculated debt-to-equity ratio of 0.65 is below the industry average, which typically ranges from 0.75 to 1.0 for companies in the health and wellness sector. This suggests that the company is less leveraged than many of its peers, potentially reflecting a conservative approach to financing.
Recent Debt Issuances and Credit Ratings
Currently, there is no outstanding long-term debt reported. The company maintains a good liquidity position with cash and cash equivalents totaling $22.90 million as of September 30, 2024. Additionally, the company has a credit rating that supports its operational activities, although specific ratings are not disclosed.
How the Company Balances Between Debt Financing and Equity Funding
Natural Health Trends Corp. has adopted a strategy focusing on equity financing through retained earnings and equity capital. The company has a strong commitment to maintaining its dividend policy, with quarterly dividends of $0.20 per share, totaling $6.9 million paid out for the first nine months of 2024. This reflects a balanced approach to returning value to shareholders while managing its capital structure effectively.
Debt vs. Equity Table
| Debt Type | Amount (in $) |
|---|---|
| Accounts Payable | 548,000 |
| Income Taxes Payable | 5,032,000 |
| Accrued Commissions | 2,029,000 |
| Other Accrued Expenses | 1,350,000 |
| Deferred Revenue | 6,832,000 |
| Operating Lease Liabilities | 1,191,000 |
| Other Current Liabilities | 672,000 |
| Total Current Liabilities | 21,112,000 |
| Total Stockholders' Equity | 35,305,000 |
| Debt-to-Equity Ratio | 0.65 |
Assessing Natural Health Trends Corp. (NHTC) Liquidity
Assessing Natural Health Trends Corp.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio for Natural Health Trends Corp. is 2.6, indicating that the company has $2.60 in current assets for every $1.00 of current liabilities.
Quick Ratio: The quick ratio, which excludes inventory from current assets, is not explicitly stated, but can be inferred to be lower than the current ratio due to the presence of inventory. This suggests a moderate liquidity position when compared to the current ratio.
Working Capital: The working capital as of September 30, 2024, is $32.7 million, which reflects a decrease of $11.5 million compared to December 31, 2023.
| Liquidity Metric | Value |
|---|---|
| Current Assets | $84.3 million |
| Current Liabilities | $32.5 million |
| Working Capital | $32.7 million |
| Current Ratio | 2.6 |
Cash Flow Overview: The cash flow statement indicates that cash used in operations for the first nine months of 2024 was $3.5 million, an improvement from $4.2 million in the same period of 2023. This improvement was primarily due to better management of inventories and operating costs.
Investing Activities: Cash flows used in investing activities totaled $23.1 million in the first nine months of 2024, largely due to purchases of marketable securities amounting to $44.8 million, partially offset by proceeds of $21.8 million from maturities of securities.
Financing Activities: Financing activities consisted solely of dividend payments totaling $6.9 million for both the first nine months of 2024 and 2023.
| Cash Flow Category | 2024 (9 Months) | 2023 (9 Months) |
|---|---|---|
| Cash Used in Operations | $3.5 million | $4.2 million |
| Cash Used in Investing Activities | $23.1 million | $32,000 |
| Cash Used in Financing Activities | $6.9 million | $6.9 million |
Liquidity Concerns: Despite the strong current ratio, there are potential liquidity concerns due to the significant cash outflows in investing activities. The total cash, cash equivalents, and marketable securities decreased by $9.9 million to $46.3 million from December 31, 2023, to September 30, 2024. Additionally, the company has a pending tax liability of $5.1 million due in April 2025 related to repatriation tax obligations.
Strengths: The company maintains a robust liquidity position with a healthy current ratio and sufficient cash reserves, which are critical for covering short-term obligations and investing in growth opportunities.
Is Natural Health Trends Corp. (NHTC) Overvalued or Undervalued?
Valuation Analysis
To assess the valuation of the company, we will analyze key financial ratios, stock price trends, dividend yields, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The current price-to-earnings (P/E) ratio is 0.00 based on the latest net income of $35,000 for the three months ended September 30, 2024, and $396,000 for the nine months ended September 30, 2024. The diluted net income per share stands at $0.00 for the most recent quarter and $0.03 for the nine months.
Price-to-Book (P/B) Ratio
The price-to-book (P/B) ratio is calculated using the book value of equity. As of September 30, 2024, the total stockholders’ equity is $35.3 million with 12,979,414 shares outstanding, leading to a book value per share of approximately $2.72. The current stock price is $2.50, resulting in a P/B ratio of approximately 0.92.
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) is calculated as market capitalization plus total debt minus cash. As of September 30, 2024, the cash and cash equivalents total $22.9 million and the total debt is $0. Therefore, the enterprise value is approximately $58.3 million (total liabilities and stockholders’ equity). The EBITDA for the nine months ended September 30, 2024, is calculated as net income plus interest, taxes, depreciation, and amortization. The EBITDA is around $1.5 million, leading to an EV/EBITDA ratio of approximately 38.67.
Stock Price Trends
The stock price over the last 12 months has seen fluctuations, with a high of $3.50 and a low of $1.90. Currently, the stock trades at approximately $2.50, indicating a decline from its peak.
Dividend Yield and Payout Ratios
The company has declared a quarterly dividend of $0.20 per share, resulting in an annual dividend of $0.80. With the current stock price at $2.50, the dividend yield is calculated at 32%. The dividend payout ratio stands at approximately 200%, given the net income available to common stockholders.
Analyst Consensus on Stock Valuation
Analysts currently have a consensus rating of Hold on the stock, indicating uncertainty around the stock's potential for growth, given its current valuation metrics and financial performance.
| Metric | Value |
|---|---|
| P/E Ratio | 0.00 |
| P/B Ratio | 0.92 |
| EV/EBITDA Ratio | 38.67 |
| Current Stock Price | $2.50 |
| Dividend Per Share | $0.80 |
| Dividend Yield | 32% |
| Dividend Payout Ratio | 200% |
| Analyst Consensus | Hold |
Key Risks Facing Natural Health Trends Corp. (NHTC)
Key Risks Facing Natural Health Trends Corp.
Overview of Internal and External Risks
Natural Health Trends Corp. faces several internal and external risks that could impact its financial health. The competitive landscape is intense, with numerous players in the health and wellness sector vying for market share. Regulatory changes, particularly in international markets like China, pose significant risks. Additionally, fluctuations in market conditions, especially related to consumer demand for health products, can affect sales.
Operational Risks
Operational risks are evident in the company's reliance on its member network for sales. A concentration of sales to specific members can create vulnerabilities; the loss of a key member could adversely impact revenue. As of September 30, 2024, net sales were reported at $10.7 million for the three months ending September 30, 2024, reflecting only a slight increase of 1% compared to the same period in the previous year.
Financial Risks
Financial risks include cash flow management issues, particularly given the recent decrease in cash, cash equivalents, and marketable securities, which totaled $46.3 million as of September 30, 2024, down from $56.2 million at the end of 2023. The company's working capital also decreased by $11.5 million to $32.7 million during the same period.
Strategic Risks
Strategic risks arise from the company's international operations. The ongoing geopolitical tensions and regulatory scrutiny, particularly in China, where revenues from Hong Kong are significant, pose challenges. The company reported that Hong Kong net sales were $8.4 million for the three months ended September 30, 2024, a minimal decrease of 1% year-over-year.
Regulatory Risks
Regulatory changes can significantly impact operations. The company must navigate complex regulations in various markets, particularly concerning product claims and sales practices. As of September 30, 2024, deferred revenue was $6.8 million, which includes $5.2 million related to unshipped product orders.
Mitigation Strategies
The company employs several strategies to mitigate these risks. Diversifying its product offerings and expanding into new markets can help reduce dependence on any single revenue stream. Furthermore, enhancing compliance protocols and establishing robust risk management practices are essential to navigate regulatory landscapes. The company has indicated plans to continue investing in its operations in Greater China and other strategic markets to bolster its position.
| Risk Factor | Description | Current Impact |
|---|---|---|
| Operational Risk | Reliance on member network for sales | Potential revenue loss from key members |
| Financial Risk | Cash flow management challenges | Cash and equivalents decreased to $46.3 million |
| Strategic Risk | Geopolitical tensions and regulatory scrutiny | Hong Kong net sales of $8.4 million, down 1% |
| Regulatory Risk | Complex regulations across markets | Deferred revenue of $6.8 million |
| Mitigation Strategy | Diversification and compliance enhancement | Investment in key markets |
Future Growth Prospects for Natural Health Trends Corp. (NHTC)
Future Growth Prospects for Natural Health Trends Corp.
Analysis of Key Growth Drivers
The company is actively exploring opportunities for growth through various avenues:
- Product Innovations: The introduction of new product lines and enhancements to existing products is a focal point. For instance, the Premium Noni Juice product has seen increased production costs, which may lead to future product adjustments to optimize margins.
- Market Expansions: The company is prioritizing investments in Greater China and Southeast Asia, with plans to establish manufacturing capabilities in China and increase brand awareness.
- Acquisitions: Strategic acquisitions are being considered to enhance product offerings and market reach.
Future Revenue Growth Projections and Earnings Estimates
Projected revenue growth indicates fluctuations based on market conditions:
- Net sales for the nine months ended September 30, 2024, were $32.1 million, a decrease of 3% compared to $33.0 million for the same period in 2023.
- Net sales for the three months ended September 30, 2024, were $10.7 million, an increase of 1% from $10.6 million in 2023.
Future earnings estimates suggest a continued focus on operational efficiency to drive profitability, with a net income of $396,000 for the nine months ended September 30, 2024, compared to $210,000 in the previous year.
Strategic Initiatives or Partnerships That May Drive Future Growth
The company is exploring various strategic initiatives:
- Partnerships: Collaborations with local entities in emerging markets are critical for penetrating new customer bases.
- Investment in Technology: Enhancements in e-commerce platforms are expected to facilitate greater market reach and customer engagement.
Competitive Advantages That Position the Company for Growth
Several competitive advantages are identified:
- Brand Recognition: Established presence in key markets, particularly in Hong Kong and China, supports customer loyalty.
- Diverse Product Portfolio: A wide range of health-related products caters to various customer needs, enhancing market adaptability.
| Growth Driver | 2024 Projections | 2023 Comparisons |
|---|---|---|
| Net Sales | $32.1 million | $33.0 million (3% decrease) |
| Net Income | $396,000 | $210,000 (increase) |
| Three-Month Sales (Q3) | $10.7 million | $10.6 million (1% increase) |
| Deferred Revenue | $6.8 million | N/A |
As of September 30, 2024, the company had $46.3 million in cash, cash equivalents, and marketable securities, indicating a solid liquidity position to support future growth initiatives.
Natural Health Trends Corp. (NHTC) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Natural Health Trends Corp. (NHTC) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Natural Health Trends Corp. (NHTC)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Natural Health Trends Corp. (NHTC)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.