BNCWW
BNCWW
CEA Industries Inc. WarrantIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $116.52M ▲ | $21.67M ▲ | $283.64M ▲ | 243.42% ▲ | $5.39 ▲ | $89.95M ▲ |
| Q2-2025 | $7.51M ▲ | $7.92M ▲ | $-5.83M ▼ | -77.65% ▲ | $-7.27 ▼ | $-5.51M ▼ |
| Q1-2025 | $713.46K ▲ | $1.11M ▲ | $-1.07M ▼ | -149.77% ▲ | $-1.33 ▼ | $-1.07M ▼ |
| Q4-2024 | $417.45K ▲ | $849.5K ▲ | $-1.02M ▼ | -244.02% ▼ | $-1.29 ▼ | $-1.02M ▼ |
| Q3-2024 | $390.82K | $676.52K | $-740.4K | -189.45% | $-0.94 | $-741.97K |
What's going well?
Revenue and profit jumped dramatically, with gross and operating margins much higher than before. The core business swung from loss to strong profit, showing improved efficiency.
What's concerning?
Most of the profit came from a large one-time gain, not the regular business. Revenue and profit are extremely volatile, raising questions about sustainability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $32.54M ▲ | $616.46M ▲ | $131.58M ▲ | $484.89M ▲ |
| Q2-2025 | $3.02M ▼ | $19.13M ▲ | $12.23M ▲ | $6.9M ▼ |
| Q1-2025 | $8.71M ▼ | $9.44M ▼ | $1.23M ▲ | $8.21M ▼ |
| Q4-2024 | $9.45M ▼ | $10.36M ▼ | $1.16M ▲ | $9.2M ▼ |
| Q3-2024 | $10.3M | $11.34M | $1.13M | $10.2M |
What's financially strong about this company?
The company is sitting on a large pile of cash, has very little debt, and equity is much higher than liabilities. Liquidity is excellent, and there’s a long history of profits.
What are the financial risks or weaknesses?
The big jump in assets and equity suggests a major change – if from an acquisition, integration risks could follow. Receivables also spiked, so collecting from customers will be important.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $740.4K ▲ | $268.83M ▲ | $-19.75M ▼ | $0 ▼ | $0 ▲ | $268.83M ▲ |
| Q2-2025 | $708.42K ▲ | $-1.99K ▲ | $-10.64M ▼ | $3.91M ▲ | $-6.2K ▲ | $-12.61M ▼ |
| Q1-2025 | $-1.07M ▼ | $-745.47K ▲ | $0 | $0 | $-745.47K ▲ | $-745.47K ▲ |
| Q4-2024 | $-1.02M ▼ | $-842.33K ▲ | $0 | $0 | $-842.33K ▲ | $-842.33K ▲ |
| Q3-2024 | $-740.4K | $-1.03M | $0 | $0 | $-1.03M | $-1.03M |
What's strong about this company's cash flow?
The company went from burning cash to producing $269 million in free cash flow this quarter, all from operations. No debt or equity was needed, showing self-sufficiency.
What are the cash flow concerns?
Most of the cash flow comes from non-cash accounting items, not core business activity. Ending cash is reported as zero, which raises questions about cash management or reporting accuracy.
Q2 2023 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at CEA Industries Inc. Warrant's financial evolution and strategic trajectory over the past five years.
Key positives include a substantially improved balance sheet relative to its earlier state, with low leverage and historically strong liquidity, as well as access to significant capital through the large private placement. The new strategy gives the company a distinctive identity as a large, regulated holder of BNB with an associated real‑world revenue stream from vape retail and manufacturing. There is evidence of cost discipline in overheads, deleveraging on the liability side, and a willingness to radically rethink the business model rather than persist with a failing legacy operation.
Major risks are equally clear. The historical financials show a business that has not been profitable, with shrinking revenue, negative gross margins, and persistent cash burn. The pivot concentrates risk in two controversial and heavily scrutinized areas: digital assets and nicotine products, both subject to significant regulatory and market volatility. R&D cuts suggest limited investment in product innovation, and the success of the new strategy is not yet visible in the backward‑looking numbers provided. There is also key‑asset concentration risk in BNB and execution risk in integrating and scaling the vape business while managing a large digital treasury.
The outlook is highly uncertain and strongly path‑dependent. On one hand, the strengthened balance sheet, bold strategic repositioning, and unique market niche create opportunities for value creation if BNB performs well, regulations remain manageable, and the Fat Panda platform grows profitably. On the other hand, the legacy track record is one of contraction and losses, and the new model is largely unproven in the financial statements shared. Future results will likely be dominated by the performance and governance of the BNB treasury, the regulatory environment for both crypto and vaping, and management’s ability to control costs while converting its strategic assets into durable, cash‑generating operations.
About CEA Industries Inc. Warrant
https://www.ceaindustries.com/CEA Industries Inc., through its subsidiary, Surna Cultivation Technologies LLC, focuses on the sale of environmental control and other technologies and services to the controlled environment agriculture (CEA) industry in the United States and Canada.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $116.52M ▲ | $21.67M ▲ | $283.64M ▲ | 243.42% ▲ | $5.39 ▲ | $89.95M ▲ |
| Q2-2025 | $7.51M ▲ | $7.92M ▲ | $-5.83M ▼ | -77.65% ▲ | $-7.27 ▼ | $-5.51M ▼ |
| Q1-2025 | $713.46K ▲ | $1.11M ▲ | $-1.07M ▼ | -149.77% ▲ | $-1.33 ▼ | $-1.07M ▼ |
| Q4-2024 | $417.45K ▲ | $849.5K ▲ | $-1.02M ▼ | -244.02% ▼ | $-1.29 ▼ | $-1.02M ▼ |
| Q3-2024 | $390.82K | $676.52K | $-740.4K | -189.45% | $-0.94 | $-741.97K |
What's going well?
Revenue and profit jumped dramatically, with gross and operating margins much higher than before. The core business swung from loss to strong profit, showing improved efficiency.
What's concerning?
Most of the profit came from a large one-time gain, not the regular business. Revenue and profit are extremely volatile, raising questions about sustainability.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $32.54M ▲ | $616.46M ▲ | $131.58M ▲ | $484.89M ▲ |
| Q2-2025 | $3.02M ▼ | $19.13M ▲ | $12.23M ▲ | $6.9M ▼ |
| Q1-2025 | $8.71M ▼ | $9.44M ▼ | $1.23M ▲ | $8.21M ▼ |
| Q4-2024 | $9.45M ▼ | $10.36M ▼ | $1.16M ▲ | $9.2M ▼ |
| Q3-2024 | $10.3M | $11.34M | $1.13M | $10.2M |
What's financially strong about this company?
The company is sitting on a large pile of cash, has very little debt, and equity is much higher than liabilities. Liquidity is excellent, and there’s a long history of profits.
What are the financial risks or weaknesses?
The big jump in assets and equity suggests a major change – if from an acquisition, integration risks could follow. Receivables also spiked, so collecting from customers will be important.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $740.4K ▲ | $268.83M ▲ | $-19.75M ▼ | $0 ▼ | $0 ▲ | $268.83M ▲ |
| Q2-2025 | $708.42K ▲ | $-1.99K ▲ | $-10.64M ▼ | $3.91M ▲ | $-6.2K ▲ | $-12.61M ▼ |
| Q1-2025 | $-1.07M ▼ | $-745.47K ▲ | $0 | $0 | $-745.47K ▲ | $-745.47K ▲ |
| Q4-2024 | $-1.02M ▼ | $-842.33K ▲ | $0 | $0 | $-842.33K ▲ | $-842.33K ▲ |
| Q3-2024 | $-740.4K | $-1.03M | $0 | $0 | $-1.03M | $-1.03M |
What's strong about this company's cash flow?
The company went from burning cash to producing $269 million in free cash flow this quarter, all from operations. No debt or equity was needed, showing self-sufficiency.
What are the cash flow concerns?
Most of the cash flow comes from non-cash accounting items, not core business activity. Ending cash is reported as zero, which raises questions about cash management or reporting accuracy.
Q2 2023 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at CEA Industries Inc. Warrant's financial evolution and strategic trajectory over the past five years.
Key positives include a substantially improved balance sheet relative to its earlier state, with low leverage and historically strong liquidity, as well as access to significant capital through the large private placement. The new strategy gives the company a distinctive identity as a large, regulated holder of BNB with an associated real‑world revenue stream from vape retail and manufacturing. There is evidence of cost discipline in overheads, deleveraging on the liability side, and a willingness to radically rethink the business model rather than persist with a failing legacy operation.
Major risks are equally clear. The historical financials show a business that has not been profitable, with shrinking revenue, negative gross margins, and persistent cash burn. The pivot concentrates risk in two controversial and heavily scrutinized areas: digital assets and nicotine products, both subject to significant regulatory and market volatility. R&D cuts suggest limited investment in product innovation, and the success of the new strategy is not yet visible in the backward‑looking numbers provided. There is also key‑asset concentration risk in BNB and execution risk in integrating and scaling the vape business while managing a large digital treasury.
The outlook is highly uncertain and strongly path‑dependent. On one hand, the strengthened balance sheet, bold strategic repositioning, and unique market niche create opportunities for value creation if BNB performs well, regulations remain manageable, and the Fat Panda platform grows profitably. On the other hand, the legacy track record is one of contraction and losses, and the new model is largely unproven in the financial statements shared. Future results will likely be dominated by the performance and governance of the BNB treasury, the regulatory environment for both crypto and vaping, and management’s ability to control costs while converting its strategic assets into durable, cash‑generating operations.

CEO
David J. Namdar

