BNCWW
BNCWW
CEA Industries Inc. WarrantIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $7.33M ▼ | $160.5M ▲ | $-106.57M ▼ | -1.45K% ▼ | $-2 ▼ | $-124.81M ▼ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $11.32M ▼ | $436.77M ▼ | $71.89M ▼ | $364.88M ▼ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.76M ▲ | $1.57M ▼ | $-56.15K ▲ | $0 | $0 | $1.57M ▼ |
| 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 |
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 strengths include a strong and liquid balance sheet with very low leverage, which provides resilience in a volatile asset class, and a recent period of powerful operating and free cash flow that demonstrates the model’s potential under favorable conditions. The business also enjoys extremely high gross margins and a differentiated market position as a publicly listed, BNB‑focused treasury vehicle, with an emphasis on transparency and institutional‑style governance. These factors together can make the company an appealing conduit for investors who want BNB exposure without directly holding crypto.
On the other side, the risks are considerable. Core operations are currently unprofitable, with heavy operating losses despite strong gross margins, indicating that the cost base and business structure are not yet well aligned with revenue. Reported earnings and cash flows are distorted by non‑operating and accounting effects, making underlying performance hard to read. Strategically, the company is highly concentrated in a single token and ecosystem, subject to extreme price volatility and regulatory uncertainty, and faces governance challenges that could impair execution. The limited operating history in its new form further adds to uncertainty about how the model behaves across full market cycles.
The outlook for BNC, and by extension the BNCWW warrants, is tightly linked to three intertwined factors: the future price and adoption of BNB, the company’s ability to scale its treasury while keeping operating costs under control, and the regulatory and reputational trajectory of the Binance ecosystem. Outcomes could range widely—from strong value creation if crypto markets and BNB perform well and the firm achieves efficient scale, to significant pressure on equity value and balance sheet strength if markets or regulators turn adverse. Given the short track record and unusual financial profile, any forward view should be framed with a high degree of caution and an appreciation for both the upside optionality and the substantial downside and execution risk inherent in this strategy.
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 |
|---|---|---|---|---|---|---|
| Q4-2025 | $7.33M ▼ | $160.5M ▲ | $-106.57M ▼ | -1.45K% ▼ | $-2 ▼ | $-124.81M ▼ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $11.32M ▼ | $436.77M ▼ | $71.89M ▼ | $364.88M ▼ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $1.76M ▲ | $1.57M ▼ | $-56.15K ▲ | $0 | $0 | $1.57M ▼ |
| 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 |
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 strengths include a strong and liquid balance sheet with very low leverage, which provides resilience in a volatile asset class, and a recent period of powerful operating and free cash flow that demonstrates the model’s potential under favorable conditions. The business also enjoys extremely high gross margins and a differentiated market position as a publicly listed, BNB‑focused treasury vehicle, with an emphasis on transparency and institutional‑style governance. These factors together can make the company an appealing conduit for investors who want BNB exposure without directly holding crypto.
On the other side, the risks are considerable. Core operations are currently unprofitable, with heavy operating losses despite strong gross margins, indicating that the cost base and business structure are not yet well aligned with revenue. Reported earnings and cash flows are distorted by non‑operating and accounting effects, making underlying performance hard to read. Strategically, the company is highly concentrated in a single token and ecosystem, subject to extreme price volatility and regulatory uncertainty, and faces governance challenges that could impair execution. The limited operating history in its new form further adds to uncertainty about how the model behaves across full market cycles.
The outlook for BNC, and by extension the BNCWW warrants, is tightly linked to three intertwined factors: the future price and adoption of BNB, the company’s ability to scale its treasury while keeping operating costs under control, and the regulatory and reputational trajectory of the Binance ecosystem. Outcomes could range widely—from strong value creation if crypto markets and BNB perform well and the firm achieves efficient scale, to significant pressure on equity value and balance sheet strength if markets or regulators turn adverse. Given the short track record and unusual financial profile, any forward view should be framed with a high degree of caution and an appreciation for both the upside optionality and the substantial downside and execution risk inherent in this strategy.

CEO
David J. Namdar

