XNASCRON
Market cap764mUSD
Dec 24, Last price
2.00USD
1D
-0.50%
1Q
-3.85%
Jan 2017
81.82%
IPO
733.33%
Name
Cronos Group Inc
Chart & Performance
Profile
Cronos Group Inc. operates as a cannabinoid company. It manufactures, markets, and distributes hemp-derived supplements and cosmetic products through e-commerce, retail, and hospitality partner channels under the Lord Jones and Happy Dance brands in the United States. The company is also involved in the cultivation, manufacture, and marketing of cannabis and cannabis-derived products for the medical and adult-use markets. It sells cannabis and cannabis products, including dried cannabis, pre-rolls, edibles, concentrates, and cannabis extracts through wholesale and direct-to-client channels under its wellness platform, PEACE NATURALS; and operates under adult-use brands, Spinach. It also exports dried cannabis and cannabis oils to Germany, Israel, and Australia. Cronos Group Inc. was founded in 2012 and is based in Toronto, Canada.
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 | 87,241 -5.07% | 91,904 23.47% | 74,435 59.32% | |||||||
Cost of revenue | 162,107 | 201,891 | 266,870 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (74,866) | (109,987) | (192,435) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (3,230) | 34,175 | (431) | |||||||
Tax Rate | ||||||||||
NOPAT | (71,636) | (144,162) | (192,004) | |||||||
Net income | (73,963) -56.17% | (168,734) -57.47% | (396,704) 431.63% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (1,365) | (3,830) | (17,002) | |||||||
BB yield | 0.17% | 0.40% | 1.17% | |||||||
Debt | ||||||||||
Debt current | 994 | 1,330 | 2,711 | |||||||
Long-term debt | 4,112 | 6,422 | 16,901 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,003 | 1,383 | 1,913 | |||||||
Net debt | (911,161) | (959,717) | (1,120,201) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (42,835) | (88,948) | (153,616) | |||||||
CAPEX | (2,505) | (5,032) | (12,262) | |||||||
Cash from investing activities | (59,499) | (1,842) | (28,898) | |||||||
Cash from financing activities | (1,030) | (2,897) | (13,442) | |||||||
FCF | (85,418) | (116,290) | (100,980) | |||||||
Balance | ||||||||||
Cash | 861,528 | 877,721 | 1,004,657 | |||||||
Long term investments | 54,739 | 89,748 | 135,156 | |||||||
Excess cash | 911,905 | 962,874 | 1,136,091 | |||||||
Stockholders' equity | 1,047,693 | 1,098,282 | 1,301,811 | |||||||
Invested Capital | 187,775 | 146,261 | 206,416 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 380,965 | 376,962 | 370,391 | |||||||
Price | 2.09 -17.72% | 2.54 -35.20% | 3.92 -43.52% | |||||||
Market cap | 796,216 -16.84% | 957,483 -34.05% | 1,451,933 -40.49% | |||||||
EV | (118,374) | (5,155) | 328,765 | |||||||
EBITDA | (66,756) | (96,865) | (177,033) | |||||||
EV/EBITDA | 1.77 | 0.05 | ||||||||
Interest | 22,537 | 27 | ||||||||
Interest/NOPBT |