2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $51M | $121M | $134M | $149M | $158M |
Cost of Revenue | $20M | $55M | $70M | $83M | $95M |
Gross Profit | $31M | $66M | $64M | $66M | $63M |
Gross Profit % | 62% | 55% | 48% | 44% | 40% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $2.4M | $7.6M | $14M | -$16M | -$12M |
Dep. & Amort. | $2.2M | $2.8M | $4.7M | $8.6M | $11M |
Def. Tax | $5.7M | $4.9M | $0 | $0 | $0 |
Stock Comp. | $991K | $13M | $6.3M | $1M | $1.1M |
Chg. in WC | -$8.3M | $6.7M | -$22M | -$1.3M | $6.4M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $3M | $30M | $9.7M | $15M | $7.3M |
ST Investments | $1.4M | $251K | $123K | $88K | $0 |
Cash & ST Inv. | $4.4M | $30M | $9.9M | $15M | $7.3M |
Receivables | $9.3M | $3.5M | $7.5M | $8M | $9.4M |
Inventory | $6.8M | $9.8M | $19M | $25M | $33M |
Q1 2025 revenue was $38 million, flat year-over-year and down 2.7% sequentially; wholesale gross revenue increased 16% YoY and 4% sequentially, now representing 44% of total revenue.
Non-GAAP adjusted gross margin for Q1 was 41.3%, down from 43.8% YoY and 43.3% QoQ, primarily due to price compression and ramp-up costs in new facilities; net loss for the quarter was $5.4 million.
Adjusted EBITDA in Q1 was $2.6 million, down from $4.7 million a year ago and $5.9 million in Q4, impacted by lower gross profit, higher compensation costs, and a one-time receivable write-off.
Management expects Q2 2025 revenue to increase in the high single digits quarter-over-quarter, driven by a full quarter of FSC revenues, promotional activities, and continued wholesale expansion, while retail softness is anticipated to persist.
Strategic initiatives include expanding brand distribution (including potential M&A and licensing in new markets), entering the hemp space for new revenue streams, and launching innovative products such as "Microdose" (a functional mushroom pill), with continued focus on disciplined expense management and operational efficiencies.