2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $144M | $332M | $406M | $519M | $562M |
Cost of Revenue | $83M | $196M | $271M | $363M | $377M |
Gross Profit | $61M | $136M | $135M | $155M | $184M |
Gross Profit % | 42% | 41% | 33% | 30% | 33% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$24M | -$123M | -$81M | -$48M | -$85M |
Dep. & Amort. | $13M | $24M | $38M | $60M | $68M |
Def. Tax | -$1.3M | -$3.6M | -$5.8M | -$12M | -$12M |
Stock Comp. | $680K | $23M | $19M | $20M | $19M |
Chg. in WC | -$741K | -$33M | -$31M | $26M | $63M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $57M | $155M | $74M | $73M | $88M |
ST Investments | $4M | $5.2M | $3.2M | $9.3M | $0 |
Cash & ST Inv. | $57M | $155M | $74M | $73M | $88M |
Receivables | $6.2M | $12M | $18M | $44M | $45M |
Inventory | $29M | $66M | $98M | $95M | $90M |
Q1 2025 revenue was $128 million with an adjusted EBITDA margin of 21.1%; adjusted EBITDA was $27 million, down 10.7% sequentially, primarily due to price compression and seasonality.
The company increased market share by 4% sequentially in core markets despite a 3.4% overall market contraction, and maintained the #2 brand house position across Illinois, New Jersey, and Massachusetts.
Retail densification strategy is on track: 10 new store openings targeted for 2025 (3 already opened, 1 more imminent), with a total retail footprint increase of 50% in core markets over the next 18 months.
Cost savings initiatives have exceeded $30 million annualized; further margin improvement is expected as automation and packaging upgrades are implemented and older inventory cycles out.
Ended Q1 with $100 million in cash; CapEx for 2025 expected at $30–35 million (about half for new stores); share buyback program remains active with 75% of authorization still available.