• $44.9M
    Market Cap
  • -51.53%
    1-Year Change
  • Tobacco
    Industry
Annual
Quarterly
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Income Statement
Total Operating Revenue
20.9M
+146.24%
8.5M
-47.73%
16.3M
-38.50%
26.4M
+22.93%
Cost of Revenue
15.3M
-100.00%
6.5T
+27.45%
5.1T
+99,999,900.00%
5.1M
+15.91%
Gross Profit
5.7M
+100.00%
-6.5T
+27.45%
-5.1T
-23,916,737.36%
21.3M
+24.73%
Sales and Marketing Expense
1.3M
+91.49%
693,000
-37.40%
1.1M
-57.50%
2.6M
+50.23%
Research and Development Expense
N/A
N/A
N/A
N/A
-169,000
-78.98%
-804,000
+3,250.00%
Depreciation and Amortization Expense
39,000
-62.50%
104,000
-32.47%
154,000
-47.97%
296,000
+40.95%
Total Operating Expenses
7.8M
-34.54%
11.9M
-35.26%
18.5M
-34.63%
28.2M
+34.87%
Operating Profit
-2.2M
-37.28%
-3.5M
+56.77%
-2.2M
+21.99%
-1.8M
-419.47%
Interest Income
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Interest Expense
N/A
N/A
N/A
N/A
-477,000
+207.74%
-155,000
+355.88%
Interest Income and Expense and Net
0
N/A
0
+100.00%
-477,000
+207.74%
-155,000
+355.88%
Total Nonoperating Income and Expense
6.8M
+1,055.87%
-707,000
-748.62%
109,000
-9.92%
121,000
-97.36%
Income before Taxes
4.6M
+233.05%
-3.5M
+64.93%
-2.1M
+24.29%
-1.7M
-132.70%
Income Taxes
275,000
N/A
0
N/A
0
+100.00%
-92,000
-126.90%
Extraordinary Items
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Net Income
4.5M
+208.18%
-4.2M
+98.71%
-2.1M
+31.47%
-1.6M
-133.11%
Net Income from Continuing Operations Applicable to Common
4.3M
+203.82%
-4.2M
+98.71%
-2.1M
+24.29%
-1.7M
-132.70%
Basic EPS and Net Income
0.02
+200.00%
-0.02
+100.00%
-0.01
0.00%
-0.01
-150.00%
Diluted EPS and Net Income
0.02
+200.00%
-0.02
+100.00%
-0.01
0.00%
-0.01
-200.00%
Basic Weighted Average Shares
257.4M
+9.61%
234.8M
+8.68%
216.1M
+1.78%
212.3M
+4.26%
Diluted Weighted Average Shares
278.5M
+18.63%
234.8M
+8.68%
216.1M
+1.78%
212.3M
-10.69%
Balance Sheet
Cash and Cash Equivalents
1.3M
+525.59%
211,000
-42.51%
367,000
+42.80%
257,000
-70.32%
Short-Term Investments
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Cash and Cash Equivalents and Short-Term Investments
1.3M
+525.59%
211,000
-42.51%
367,000
+42.80%
257,000
-70.32%
Total Current Assets
10.8M
+189.44%
3.7M
-26.86%
5.1M
-13.06%
5.8M
-26.82%
Accumulated Depreciation
1.0M
+3.97%
983,000
+11.83%
879,000
+21.24%
725,000
+7.73%
Property and Plant and Equipment and Net
37,000
-30.19%
53,000
-66.24%
157,000
-49.52%
311,000
-27.84%
Total Long-Term Assets
797,000
+254.22%
225,000
-67.01%
682,000
-43.68%
1.2M
-3.43%
Total Assets
11.6M
+193.13%
3.9M
-31.61%
5.8M
-18.31%
7.1M
-23.65%
Income Taxes Payable
413,000
+222.66%
128,000
0.00%
128,000
-6.57%
137,000
-59.94%
Total Short-Term Debt
0
-100.00%
520,000
-63.28%
1.4M
+8.92%
1.3M
N/A
Total Current Liabilities
7.6M
+36.86%
5.6M
+17.27%
4.8M
-0.61%
4.8M
-13.57%
Total Long-Term Debt
150,000
0.00%
150,000
-85.69%
1.0M
+598.67%
150,000
0.00%
Total Long-Term Liabilities
511,000
+240.67%
150,000
-86.62%
1.1M
+93.94%
578,000
-0.86%
Total Liabilities
8.1M
+42.20%
5.7M
-2.55%
5.9M
+9.59%
5.4M
-12.36%
Retained Earnings
-8.2M
-35.43%
-12.7M
+48.70%
-8.5M
+32.46%
-6.4M
+32.79%
Total Stockholders Equity
3.4M
+292.30%
-1.8M
+1,563.55%
-107,000
-106.29%
1.7M
-45.70%
Total Shares Outstanding
270.7M
+5.20%
257.3M
+12.58%
228.5M
+4.28%
219.2M
+3.92%
Cash Flow
Cash from Operating Activities
-5.8M
+256.45%
-1.6M
+107.02%
-783,000
-54.48%
-1.7M
+27.69%
Capital Expenditures
23,000
N/A
N/A
N/A
0
-100.00%
189,000
+71.82%
Cash from Investing Activities
7.5M
N/A
N/A
N/A
0
+100.00%
-189,000
+71.82%
Dividends Paid
N/A
N/A
N/A
N/A
N/A
N/A
0
-100.00%
Cash from Financing Activities
-590,000
-140.27%
1.5M
+64.05%
893,000
-31.31%
1.3M
+44.28%
Financials Ratio
Gross Margin
27.04%
+100.00%
-76,524,505.60%
+143.83%
-31,384,515.38%
-38,890,742.79%
80.70%
+1.47%
Operating Margin
-10.35%
-74.53%
-40.64%
+199.91%
-13.55%
+98.38%
-6.83%
-359.89%
Return on Assets
58.02%
+167.75%
-85.64%
+162.46%
-32.63%
+67.13%
-19.52%
-132.02%
Return on Equity
547.66%
+24.24%
440.81%
+267.75%
-262.77%
+298.70%
-65.91%
-80.36%
Revenue Growth
146.24%
+406.40%
-47.73%
+23.96%
-38.50%
-267.95%
22.93%
-20.34%
Current Ratio
1.41
+111.46%
0.67
-37.62%
1.07
-12.53%
1.22
-15.33%
Cash Ratio
0.17
+357.67%
0.04
-51.04%
0.08
+43.76%
0.05
-65.69%
Debt-to-Equity Ratio
0.04
+111.64%
-0.38
-98.37%
-23.03
-2,799.96%
0.85
+1,680.58%
Debt-to-Assets Ratio
0.01
-92.34%
0.17
-60.25%
0.43
+107.98%
0.21
+1,167.90%

Earnings & Revenue History

Debt-to-Assets

Cash Flow