OTCMCWGL
Market cap124mUSD
Jan 27, Last price
6.01USD
1D
-1.48%
1Q
-11.39%
Jan 2017
-35.86%
IPO
-30.92%
Name
Crimson Wine Group Ltd
Chart & Performance
Profile
Crimson Wine Group, Ltd., through its subsidiaries, engages in the production and sale of wines. It operates through two segments, Wholesale and Direct to Consumer. The company sells wines through independent wine and spirit distributors in the United States; and independent importers and brokers internationally. It sells its products under the Pine Ridge Vineyards, Archery Summit, Chamisal Vineyards, Seghesio Family Vineyards, Double Canyon, Seven Hills Winery, and Malene Wines brand names. The company exports its products to 30 countries. The company was formerly known as Leucadia Cellars, Ltd. and changed its name to Crimson Wine Group, Ltd. in November 2007. Crimson Wine Group, Ltd. was incorporated in 1991 and is headquartered in Napa, California.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 72,402 -2.48% | 74,244 7.73% | |||||||
Cost of revenue | 70,390 | 71,969 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 2,012 | 2,275 | |||||||
NOPBT Margin | 2.78% | 3.06% | |||||||
Operating Taxes | 1,149 | 381 | |||||||
Tax Rate | 57.11% | 16.75% | |||||||
NOPAT | 863 | 1,894 | |||||||
Net income | 3,123 189.97% | 1,077 -65.97% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (2,599) | (6,993) | |||||||
BB yield | 2.07% | 5.59% | |||||||
Debt | |||||||||
Debt current | 1,074 | 1,128 | |||||||
Long-term debt | 16,542 | 17,671 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 9 | 9 | |||||||
Net debt | (13,163) | (18,622) | |||||||
Cash flow | |||||||||
Cash from operating activities | 5,953 | 7,493 | |||||||
CAPEX | (9,048) | (7,573) | |||||||
Cash from investing activities | (5,142) | (6,387) | |||||||
Cash from financing activities | (3,739) | (8,133) | |||||||
FCF | (8,139) | (1,415) | |||||||
Balance | |||||||||
Cash | 30,779 | 37,378 | |||||||
Long term investments | 43 | ||||||||
Excess cash | 27,159 | 33,709 | |||||||
Stockholders' equity | (90,422) | (91,083) | |||||||
Invested Capital | 296,260 | 296,891 | |||||||
ROIC | 0.29% | 0.64% | |||||||
ROCE | 0.96% | 1.10% | |||||||
EV | |||||||||
Common stock shares outstanding | 21,307 | 22,294 | |||||||
Price | 5.90 5.10% | 5.61 -32.00% | |||||||
Market cap | 125,626 0.45% | 125,069 -33.53% | |||||||
EV | 112,463 | 106,447 | |||||||
EBITDA | 9,453 | 9,501 | |||||||
EV/EBITDA | 11.90 | 11.20 | |||||||
Interest | 826 | 926 | |||||||
Interest/NOPBT | 41.05% | 40.70% |