• $5.5M
    Market Cap
  • 36.99%
    1-Year Change
  • Tobacco
    Industry
Annual
Quarterly
12/31/2025
12/31/2024
12/31/2023
12/31/2022
Income Statement
Total Operating Revenue
3.3M
-32.25%
4.9M
-50.06%
9.9M
+99.97%
4.9M
-20.81%
Cost of Revenue
2.6M
-37.79%
4.1M
-16.67%
5.0M
+51.14%
3.3M
-19.51%
Gross Profit
1.0M
-32.26%
1.5M
-68.60%
4.9M
+198.07%
1.6M
-23.30%
Sales and Marketing Expense
2.5M
-5.94%
2.7M
+20.16%
2.2M
N/A
N/A
N/A
Research and Development Expense
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Depreciation and Amortization Expense
2,800
+40.00%
2,000
+1,097.60%
167
N/A
N/A
N/A
Total Operating Expenses
2.5M
-13.95%
2.9M
+31.35%
2.2M
+20.89%
1.8M
-5.44%
Operating Profit
-1.5M
+6.55%
-1.4M
-151.29%
2.7M
+1,502.02%
-190,529
-194.38%
Interest Income
531
-90.59%
5,644
N/A
N/A
N/A
N/A
N/A
Interest Expense
N/A
N/A
-377,148
+34.09%
-281,255
-22.11%
-361,074
+33.10%
Interest Income and Expense and Net
531
+100.14%
-371,504
+32.09%
-281,255
-22.11%
-361,074
+33.10%
Total Nonoperating Income and Expense
-142,820
-110.95%
1.3M
+14.23%
1.1M
+8,767.60%
-13,168
-82.37%
Income before Taxes
-1.6M
+2,315.25%
-66,353
-101.74%
3.8M
+2,101.06%
-190,529
-194.38%
Income Taxes
-406,408
-628.69%
76,871
-91.26%
879,803
N/A
N/A
N/A
Extraordinary Items
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Net Income
-1.2M
+735.18%
-143,224
-104.88%
2.9M
+1,539.79%
-203,697
-260.17%
Net Income from Continuing Operations Applicable to Common
-1.6M
+2,315.25%
-66,353
-101.74%
3.8M
+1,971.70%
-203,697
-260.17%
Basic EPS and Net Income
-0.01
N/A
0.00
-100.00%
0.03
N/A
N/A
N/A
Diluted EPS and Net Income
-0.01
N/A
0.00
-100.00%
0.03
N/A
N/A
N/A
Basic Weighted Average Shares
91.7M
+2.14%
89.8M
+1.15%
88.8M
0.00%
88.8M
N/A
Diluted Weighted Average Shares
91.7M
+2.14%
89.8M
-4.05%
93.6M
+5.42%
88.8M
-8.18%
Balance Sheet
Cash and Cash Equivalents
125,345
-91.17%
1.4M
-19.65%
1.8M
+7,782.16%
22,421
+765.68%
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
125,345
-91.17%
1.4M
-19.65%
1.8M
+7,782.16%
22,421
+765.68%
Total Current Assets
1.1M
-58.65%
2.6M
-13.37%
3.0M
+104.41%
1.5M
+43.04%
Accumulated Depreciation
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Property and Plant and Equipment and Net
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Total Long-Term Assets
N/A
N/A
28,000
N/A
N/A
N/A
N/A
N/A
Total Assets
1.6M
-42.12%
2.8M
-13.72%
3.2M
+95.48%
1.6M
+30.11%
Income Taxes Payable
726,538
-1.98%
741,222
-15.75%
879,803
+184.96%
308,750
N/A
Total Short-Term Debt
228,918
-32.85%
340,926
-32.22%
502,987
-67.54%
1.5M
-7.24%
Total Current Liabilities
1.9M
+4.29%
1.8M
-12.35%
2.1M
+15.71%
1.8M
-37.38%
Total Long-Term Debt
147,237
0.00%
147,237
-62.93%
397,237
-66.69%
1.2M
+645.80%
Total Long-Term Liabilities
166,952
-20.09%
208,915
+117.46%
96,069
-97.57%
4.0M
+2,643.17%
Total Liabilities
2.1M
+1.79%
2.0M
-21.03%
2.6M
+1,978.66%
123,971
-96.32%
Retained Earnings
-8.8M
+15.75%
-7.6M
+1.45%
-7.5M
-28.15%
-10.4M
+1.99%
Total Stockholders Equity
-477,905
-166.53%
718,279
+16.92%
614,310
+126.50%
-2.3M
+9.63%
Total Shares Outstanding
N/A
N/A
N/A
N/A
N/A
N/A
2.8M
N/A
Cash Flow
Cash from Operating Activities
-1.1M
-509.07%
274,094
-92.13%
3.5M
+1,214.31%
-312,423
+11.22%
Capital Expenditures
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Cash from Investing Activities
-16,000
N/A
N/A
N/A
-30,000
N/A
N/A
N/A
Dividends Paid
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
Cash from Financing Activities
-157,364
-74.68%
-621,420
-63.59%
-1.7M
-613.62%
332,254
+17.20%
Financials Ratio
Gross Margin
22.69%
+43.56%
15.81%
-68.09%
49.54%
+49.05%
33.23%
-3.15%
Operating Margin
-43.78%
+57.26%
-27.84%
-202.70%
27.11%
+801.10%
-3.87%
-219.19%
Return on Assets
-55.03%
+1,042.11%
-4.82%
-103.96%
121.60%
+961.79%
-14.11%
-220.00%
Return on Equity
-995.27%
+4,530.11%
-21.50%
-93.75%
-344.19%
-3,845.50%
9.19%
+257.41%
Revenue Growth
-32.25%
-35.57%
-50.06%
-150.07%
99.97%
+580.37%
-20.81%
-136.60%
Current Ratio
0.57
-60.36%
1.44
-1.16%
1.46
+76.65%
0.83
+128.43%
Cash Ratio
0.07
-91.54%
0.78
-8.34%
0.85
+6,685.60%
0.01
+1,288.89%
Debt-to-Equity Ratio
-0.79
-215.82%
0.68
-53.62%
1.47
+223.90%
-1.18
+36.65%
Debt-to-Assets Ratio
0.24
+33.11%
0.18
-37.15%
0.28
-83.20%
1.68
+15.14%

Earnings & Revenue History

Debt-to-Assets

Cash Flow