XNASHPCO
Market cap33kUSD
Dec 20, Last price
0.01USD
1D
1.82%
1Q
-72.00%
IPO
-99.89%
Name
Hempacco Co Inc
Chart & Performance
P/E
—
P/S
0.01
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
4m
+1.97%
Net income
-13m
L+87.41%
CFO
-6m
L+33.73%
Profile
Hempacco Co., Inc. manufactures and sells smokable hemp and herb products in California. It offers The Real Stuff hemp smokables. The company was formerly known as The Hempacco Co., Inc. and changed its name to Hempacco Co., Inc. in May 2021. The company was incorporated in 2019 and is headquartered in San Diego, California. Hempacco Co., Inc. operates as a subsidiary of Green Globe International, Inc.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 4,046 1.97% | 3,967 234.16% | 1,187 243.15% | ||
Cost of revenue | 12,858 | 7,859 | 2,847 | ||
Unusual Expense (Income) | |||||
NOPBT | (8,812) | (3,892) | (1,659) | ||
NOPBT Margin | |||||
Operating Taxes | (131) | 194 | |||
Tax Rate | |||||
NOPAT | (8,812) | (3,761) | (1,853) | ||
Net income | (13,126) 87.41% | (7,004) 239.26% | (2,064) 26.98% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 7,245 | 6,416 | 1,300 | ||
BB yield | -766.03% | -334.26% | |||
| Debt | |||||
Debt current | 7,794 | 285 | 1,770 | ||
Long-term debt | 12,420 | 770 | 1,004 | ||
Deferred revenue | 17 | 15 | |||
Other long-term liabilities | (143) | 1 | |||
Net debt | 20,104 | 506 | 1,841 | ||
| Cash flow | |||||
Cash from operating activities | (5,845) | (4,370) | (731) | ||
CAPEX | (179) | (104) | (80) | ||
Cash from investing activities | (3,612) | (64) | (80) | ||
Cash from financing activities | 9,018 | 4,049 | 1,744 | ||
FCF | (11,770) | (6,160) | (2,621) | ||
| Balance | |||||
Cash | 110 | 548 | 933 | ||
Long term investments | |||||
Excess cash | 350 | 874 | |||
Stockholders' equity | (23,997) | (10,535) | (3,454) | ||
Invested Capital | 36,942 | 18,656 | 8,641 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 2,796 | 2,344 | 2,301 | ||
Price | 0.34 -58.69% | 0.82 | |||
Market cap | 946 -50.73% | 1,919 | |||
EV | 20,638 | 2,330 | |||
EBITDA | (8,413) | (3,795) | (1,573) | ||
EV/EBITDA | |||||
Interest | 270 | 47 | 210 | ||
Interest/NOPBT | |||||