OTCMCURLF
Market cap1.08bUSD
Dec 23, Last price
1.49USD
1D
0.00%
1Q
-51.47%
IPO
-77.28%
Name
Curaleaf Holdings Inc
Chart & Performance
Profile
Curaleaf Holdings, Inc. operates a cannabis operator in the United States. It operates in two segments, Cannabis Operations and Non-Cannabis Operations. The Cannabis Operations segment engages in the production and sale of cannabis through retail and wholesale channels. The Non-Cannabis Operations segment provides professional services, including cultivation, processing, and retail know-how and back-office administration, intellectual property licensing, real estate leasing services, and lending facilities to medical and adult-use cannabis licensees under management service agreements. It offers flowers, pre-rolls, flower pods, and dry-herb vaporizer cartridges; concentrates for vaporizing, such as pre-filled vaporizer cartridges and disposable vaporizer pens; and concentrates for dabbing, including distillate droppers, mints, topical balms and lotions, tinctures, lozenges, capsules, and edibles. The company also provides hemp-based CBD products. As of June 16, 2022, it operated 134 dispensaries and 26 cultivation sites in 22 states of the United States. The company was founded in 2010 and is headquartered in Wakefield, Massachusetts.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,346,632 0.77% | 1,336,342 10.47% | 1,209,661 93.04% | |||||||
Cost of revenue | 1,166,966 | 1,232,866 | 937,810 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 179,666 | 103,476 | 271,851 | |||||||
NOPBT Margin | 13.34% | 7.74% | 22.47% | |||||||
Operating Taxes | 114,589 | 150,502 | 173,926 | |||||||
Tax Rate | 63.78% | 145.45% | 63.98% | |||||||
NOPAT | 65,077 | (47,026) | 97,925 | |||||||
Net income | (281,197) -25.40% | (376,931) 245.40% | (109,130) 77.94% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 11,497 | (780) | 232,257 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 70,676 | 77,922 | 21,245 | |||||||
Long-term debt | 1,114,428 | 1,163,080 | 1,049,964 | |||||||
Deferred revenue | 72,140 | |||||||||
Other long-term liabilities | 612,602 | 356,389 | 34,715 | |||||||
Net debt | 1,090,809 | 1,075,028 | 767,479 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 75,261 | 46,401 | (33,964) | |||||||
CAPEX | (65,446) | (138,362) | (171,955) | |||||||
Cash from investing activities | (78,687) | (228,623) | (163,974) | |||||||
Cash from financing activities | (67,017) | 50,539 | 424,800 | |||||||
FCF | 29,021 | 78,905 | (337,902) | |||||||
Balance | ||||||||||
Cash | 91,818 | 163,177 | 299,329 | |||||||
Long term investments | 2,477 | 2,797 | 4,401 | |||||||
Excess cash | 26,963 | 99,157 | 243,247 | |||||||
Stockholders' equity | (1,031,976) | (757,036) | 1,813,698 | |||||||
Invested Capital | 3,705,194 | 3,296,584 | 2,285,728 | |||||||
ROIC | 1.86% | 4.77% | ||||||||
ROCE | 6.72% | 3.65% | 9.61% | |||||||
EV | ||||||||||
Common stock shares outstanding | 724,125 | 711,159 | 698,759 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 391,580 | 279,949 | 404,495 | |||||||
EV/EBITDA | ||||||||||
Interest | 100,382 | 93,330 | 90,262 | |||||||
Interest/NOPBT | 55.87% | 90.19% | 33.20% |