2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $405M | $445M | $415M | $405M | $361M |
Cost of Revenue | $215M | $228M | $209M | $202M | $159M |
Gross Profit | $190M | $218M | $206M | $203M | $202M |
Gross Profit % | 47% | 49% | 50% | 50% | 56% |
R&D Expenses | $1.3M | $1.1M | $600K | $600K | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $33M | $51M | $11M | $38M | $41M |
Dep. & Amort. | $5M | $5M | $5.3M | $6.4M | $5.7M |
Def. Tax | $2.8M | -$1.5M | -$7.7M | $7M | $519K |
Stock Comp. | $2.6M | $7.6M | $5.3M | $6.6M | $7.2M |
Chg. in WC | -$11M | -$1.1M | -$27M | $11M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $42M | $128M | $106M | $118M | $46M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $42M | $128M | $106M | $118M | $46M |
Receivables | $9.3M | $6.5M | $8.4M | $29M | $25M |
Inventory | $80M | $88M | $120M | $105M | $96M |
TPB reported a 13% increase in Q4 revenue to $93.7 million and a 12% increase in full-year adjusted EBITDA to $104.5 million, exceeding prior guidance.
The company initiated 2025 adjusted EBITDA guidance of $108 million to $113 million, driven by growth in Zig Zag, Stoker's, and modern oral brands Free and Out, with expected combined revenue of $60 million to $80 million for modern oral products.
Zig Zag revenue grew 2% in Q4, with promising growth initiatives planned for 2025, while Stoker's revenue increased 26% in Q4, supported by strong performance in modern oral products.
Gross margins for the year were 55.9%, down slightly due to product mix, while free cash flow for the year was $56.3 million, and the company ended the quarter with $46 million in cash.
TPB highlighted significant investments in sales and marketing to support growth, including expanding distribution for modern oral products and leveraging cross-selling opportunities across its portfolio.