XNAS
LFLYW
Market cap721kUSD
Jul 09, Last price
0.01USD
Name
Leafly Holdings Inc
Chart & Performance
P/E
—
P/S
0.00
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-42.92%
Rev. gr., 5y
2.87%
Revenues
35m
-18.01%
Net income
-6m
L-39.49%
CFO
1m
P
Earnings
Aug 06, 2025
Profile
Leafly Holdings, Inc. owns and operates a platform to provide consumers with cannabis information and connects consumers to cannabis brands and licensed retailers. It offers subscription-based marketplace listings, digital advertising solutions, and software as a service-based tools to cannabis retailers and brands; and information, reviews, menus, and ordering and delivery options to its audience through its website and mobile applications. The company was founded in 2010 and is headquartered in Seattle, Washington.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | ||||||
Revenues | 34,642 -18.01% | 42,252 -10.79% | 47,363 10.05% | |||
Cost of revenue | 37,778 | 49,303 | 75,368 | |||
Unusual Expense (Income) | ||||||
NOPBT | (3,136) | (7,051) | (28,005) | |||
NOPBT Margin | ||||||
Operating Taxes | (33,075) | |||||
Tax Rate | ||||||
NOPAT | (3,136) | (7,051) | 5,070 | |||
Net income | (5,747) -39.49% | (9,498) -124.90% | 38,145 -386.31% | |||
Dividends | ||||||
Dividend yield | ||||||
Proceeds from repurchase of equity | 908 | 168 | (31,145) | |||
BB yield | -23.11% | -1.74% | 6.33% | |||
| Debt | ||||||
Debt current | ||||||
Long-term debt | 29,085 | 28,863 | ||||
Deferred revenue | ||||||
Other long-term liabilities | 71 | 128 | 438 | |||
Net debt | (14,531) | 13,541 | 4,269 | |||
| Cash flow | ||||||
Cash from operating activities | 1,325 | (8,604) | (28,088) | |||
CAPEX | (1,465) | (1,345) | (2,470) | |||
Cash from investing activities | (1,463) | (1,316) | (2,470) | |||
Cash from financing activities | (634) | 262 | 27,065 | |||
FCF | 14,698 | (7,320) | 3,098 | |||
| Balance | ||||||
Cash | 14,531 | 15,293 | 24,594 | |||
Long term investments | 251 | |||||
Excess cash | 12,799 | 13,431 | 22,226 | |||
Stockholders' equity | (79,945) | (74,198) | (64,696) | |||
Invested Capital | 64,907 | 90,953 | 87,590 | |||
ROIC | 5.63% | |||||
ROCE | 20.85% | |||||
| EV | ||||||
Common stock shares outstanding | 2,502 | 2,006 | 37,740 | |||
Price | 1.57 -67.36% | 4.81 -63.11% | 13.04 | |||
Market cap | 3,929 -59.27% | 9,647 -98.04% | 492,054 | |||
EV | (10,602) | 23,188 | 496,323 | |||
EBITDA | (1,710) | (6,065) | (27,556) | |||
EV/EBITDA | 6.20 | |||||
Interest | 2,515 | 2,778 | 2,811 | |||
Interest/NOPBT | ||||||