XNASCEAD
Market cap6mUSD
Dec 26, Last price
8.00USD
1D
-0.62%
1Q
10.34%
Jan 2017
-73.33%
IPO
-97.33%
Name
CEA Industries Inc
Chart & Performance
Profile
CEA Industries Inc. provides technology, engineering, and other services to the controlled environment agriculture (CEA) industry worldwide. It offers floor plans and architectural design for cultivation facilities; licensed mechanical, electrical, and plumbing engineering services for commercial scale environmental control systems that are specific to cultivation facilities; and process cooling systems and other climate control systems. The company also provides air handling equipment and systems; LED lighting; benching and racking solutions for indoor cultivation; automation and control devices, systems, and technologies for environmental, lighting, and climate control applications; and preventive maintenance services for CEA facilities. It serves commercial, as well as state- and provincial-regulated CEA growers. The company was formerly known as Surna Inc. and changed its name to CEA Industries Inc. in November 2021. CEA Industries Inc. was founded in 2006 and is headquartered in Louisville, Colorado.
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 | 6,911 -38.75% | 11,283 -17.27% | 13,639 60.18% | |||||||
Cost of revenue | 9,864 | 16,376 | 15,617 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (2,953) | (5,093) | (1,979) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 476 | 630 | ||||||||
Tax Rate | ||||||||||
NOPAT | (2,953) | (5,569) | (2,609) | |||||||
Net income | (2,912) -51.26% | (5,973) 61.93% | (3,689) 109.74% | |||||||
Dividends | (36) | |||||||||
Dividend yield | 7.25% | |||||||||
Proceeds from repurchase of equity | 19,731 | (447) | ||||||||
BB yield | -3,972.70% | 69.76% | ||||||||
Debt | ||||||||||
Debt current | 253 | 118 | 100 | |||||||
Long-term debt | 646 | 872 | 1,073 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (11,609) | (17,647) | (987) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,129) | (3,190) | (3,207) | |||||||
CAPEX | (30) | (69) | ||||||||
Cash from investing activities | 200 | (28) | (57) | |||||||
Cash from financing activities | 19,695 | 3,139 | ||||||||
FCF | (2,816) | (5,772) | (4,400) | |||||||
Balance | ||||||||||
Cash | 12,508 | 18,637 | 2,160 | |||||||
Long term investments | ||||||||||
Excess cash | 12,163 | 18,073 | 1,478 | |||||||
Stockholders' equity | (37,190) | (34,279) | (24,822) | |||||||
Invested Capital | 49,841 | 49,669 | 25,797 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 673 | 591 | 132 | |||||||
Price | 0.55 -34.90% | 0.84 -82.71% | 4.86 -7.03% | |||||||
Market cap | 368 -25.90% | 497 -22.52% | 641 -6.53% | |||||||
EV | (11,241) | (17,150) | 3,614 | |||||||
EBITDA | (2,817) | (4,957) | (1,709) | |||||||
EV/EBITDA | 3.99 | 3.46 | ||||||||
Interest | 35 | 3 | ||||||||
Interest/NOPBT |