| USD | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 26.26M | 27.50M | 23.52M | 2.34M | 1.63M |
| YoY Growth | -4.5% | +16.9% | +906.8% | +43.0% | — |
| Gross Profit | 18.64M | 20.19M | 17.71M | 1.49M | 997,091 |
| Gross Margin | 71.0% | 73.4% | 75.3% | 63.9% | 61.0% |
| R&D | — | — | — | — | — |
| SG&A | 16.63M | 17.72M | 14.38M | 1.70M | 1.32M |
| EBIT | 1.31M | 1.79M | 2.06M | (176,367) | (291,677) |
| EBIT Margin | 5.0% | 6.5% | 8.7% | -7.5% | -17.9% |
| D&A | 148,498 | 130,610 | 95,179 | 6,158 | 11,682 |
| EBITDA | 1.46M | 1.92M | 2.15M | (170,209) | (279,995) |
| EBITDA Margin | 5.6% | 7.0% | 9.2% | -7.3% | -17.1% |
| Net Income | 854,988 | 2.00M | 1.82M | (182,903) | (297,755) |
| Net Margin | 3.3% | 7.3% | 7.8% | -7.8% | -18.2% |
| EPS (diluted) | $0.10 | $0.21 | $0.10 | $-0.09 | $-0.14 |
| Shares (dil., M) | 8 | 16 | 18 | 2 | 2 |
Company Brief
AXIL Brands, Inc. engages in the manufacture, marketing, distribution, and sale of hair and skin care, and hearing protection and enhancement products in the United States, Canada, Europe, and Asia. It offers 3-part system starter kits, treat micro-activ3 treatment, boost biotin cellular complex, thicken thickening spray, mend deep hair repair masque, and prep cleanser shampoo products under Reviv3 brand. The company also provides earbuds, earmuffs, earplugs, and related accessories under AXIL brand. It serves business-to-business salon through its network of domestic and international distributors; and direct-to-consumer marketing programs through its ecommerce site and various third-party online platforms, as well as retail chains. The company was formerly known as Reviv3 Procare Company and changed its name to AXIL Brands, Inc. in February 2024. AXIL Brands, Inc. was incorporated in 2015 and is based in Alhambra, California.
| Gross Margin | 69.3% |
| EBITDA Margin | 8.5% |
| EBIT Margin | 7.6% |
| Net Margin | 5.0% |
| FCF Margin | 5.8% |
| ROE | 13.5% |
| ROIC | 10.7% |
| ROA | 8.4% |
| ROCE | 16.7% |
| Asset Turnover | 1.70× |
| ROIC | 10.7% |
| ROE | 13.5% |
| ROA | 8.4% |
| ROCE | 16.7% |
| Asset Turnover | 1.70× |
| FCF Margin | 5.8% |
| Net Margin | 5.0% |
| Insider buys (12m) | 1 / 1.2M sh |
| Insider sells (12m) | — |
| Float | 50.8% |
| Shares Out. | 6.8M |
| Mean Target | — |
| Median Target | — |
| High Target | — |
| Low Target | — |
| vs. Mean | — |
| Buy / Hold / Sell | — |
| Cash & ST Invest. | $4.8M |
| Total Debt | $757K |
| Net Cash / (Debt) | $4.0M |
| Total Assets | $12.9M |
| Total Equity | $9.7M |
| Goodwill & Intang. | $2.6M |
| Tangible Book/sh | $1.26 |
| Current Ratio | 2.75× |
| Quick Ratio | 1.72× |
| D/E Ratio | 0.06× |
| Debt / Assets | 4.0% |
| Net Debt / EBITDA | -1.85× |
| Interest Coverage | 374.64× |
| Beta (5yr) | 0.16 |
| Revenue 1yr | -4.5% |
| Revenue 3yr | +124.0% |
| Revenue 5yr | +100.2% |
| EPS 1yr | -52.4% |
| EPS 3yr | +0.0% |
| EPS 5yr | +0.0% |
| FCF 5yr | +581.9% |
| Dividend 5yr | — |
No dividend paid.
| Capex | $394K |
| Capex / Revenue | 1.5% |
| SBC | $1.1M |
| Dividends Paid | $0 |
| Buybacks | $0 |
| Gross Margin | 69.3% |
| EBITDA Margin | 8.5% |
| EBIT Margin | 7.6% |
| Net Margin | 5.0% |
| FCF Margin | 5.8% |
| ROE | 13.5% |
| ROIC | 10.7% |
| ROA | 8.4% |
| ROCE | 16.7% |
| Asset Turnover | 1.70× |
| ROIC | 10.7% |
| ROE | 13.5% |
| ROA | 8.4% |
| ROCE | 16.7% |
| Asset Turnover | 1.70× |
| FCF Margin | 5.8% |
| Net Margin | 5.0% |
| Insider buys (12m) | 1 / 1.2M sh |
| Insider sells (12m) | — |
| Float | 50.8% |
| Shares Out. | 6.8M |
| Mean Target | — |
| Median Target | — |
| High Target | — |
| Low Target | — |
| vs. Mean | — |
| Buy / Hold / Sell | — |
| USD | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | 26.26M | 27.50M | 23.52M | 2.34M | 1.63M |
| YoY Growth | -4.5% | +16.9% | +906.8% | +43.0% | — |
| Gross Profit | 18.64M | 20.19M | 17.71M | 1.49M | 997,091 |
| Gross Margin | 71.0% | 73.4% | 75.3% | 63.9% | 61.0% |
| R&D | — | — | — | — | — |
| SG&A | 16.63M | 17.72M | 14.38M | 1.70M | 1.32M |
| EBIT | 1.31M | 1.79M | 2.06M | (176,367) | (291,677) |
| EBIT Margin | 5.0% | 6.5% | 8.7% | -7.5% | -17.9% |
| D&A | 148,498 | 130,610 | 95,179 | 6,158 | 11,682 |
| EBITDA | 1.46M | 1.92M | 2.15M | (170,209) | (279,995) |
| EBITDA Margin | 5.6% | 7.0% | 9.2% | -7.3% | -17.1% |
| Net Income | 854,988 | 2.00M | 1.82M | (182,903) | (297,755) |
| Net Margin | 3.3% | 7.3% | 7.8% | -7.8% | -18.2% |
| EPS (diluted) | $0.10 | $0.21 | $0.10 | $-0.09 | $-0.14 |
| Shares (dil., M) | 8 | 16 | 18 | 2 | 2 |
Company Brief
AXIL Brands, Inc. engages in the manufacture, marketing, distribution, and sale of hair and skin care, and hearing protection and enhancement products in the United States, Canada, Europe, and Asia. It offers 3-part system starter kits, treat micro-activ3 treatment, boost biotin cellular complex, thicken thickening spray, mend deep hair repair masque, and prep cleanser shampoo products under Reviv3 brand. The company also provides earbuds, earmuffs, earplugs, and related accessories under AXIL brand. It serves business-to-business salon through its network of domestic and international distributors; and direct-to-consumer marketing programs through its ecommerce site and various third-party online platforms, as well as retail chains. The company was formerly known as Reviv3 Procare Company and changed its name to AXIL Brands, Inc. in February 2024. AXIL Brands, Inc. was incorporated in 2015 and is based in Alhambra, California.
| Cash & ST Invest. | $4.8M |
| Total Debt | $757K |
| Net Cash / (Debt) | $4.0M |
| Total Assets | $12.9M |
| Total Equity | $9.7M |
| Goodwill & Intang. | $2.6M |
| Tangible Book/sh | $1.26 |
| Current Ratio | 2.75× |
| Quick Ratio | 1.72× |
| D/E Ratio | 0.06× |
| Debt / Assets | 4.0% |
| Net Debt / EBITDA | -1.85× |
| Interest Coverage | 374.64× |
| Beta (5yr) | 0.16 |
| Revenue 1yr | -4.5% |
| Revenue 3yr | +124.0% |
| Revenue 5yr | +100.2% |
| EPS 1yr | -52.4% |
| EPS 3yr | +0.0% |
| EPS 5yr | +0.0% |
| FCF 5yr | +581.9% |
| Dividend 5yr | — |
No dividend paid.
| Capex | $394K |
| Capex / Revenue | 1.5% |
| SBC | $1.1M |
| Dividends Paid | $0 |
| Buybacks | $0 |