XXII
XXII
22nd Century Group, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.01M ▲ | $2.15M ▼ | $5.49M ▲ | 136.85% ▲ | $23.25 ▲ | $-3.01M ▼ |
| Q2-2025 | $2.23M ▼ | $2.35M ▲ | $-3.41M ▲ | -152.92% ▲ | $-13.16 ▲ | $-2.67M ▼ |
| Q1-2025 | $2.27M ▲ | $1.96M ▼ | $-4.33M ▲ | -190.24% ▲ | $-43.01 ▲ | $-2.42M ▲ |
| Q4-2024 | $1.84M ▼ | $2.84M ▲ | $-4.56M ▼ | -247.47% ▼ | $-392.53 ▼ | $-3.67M ▼ |
| Q3-2024 | $2.51M | $2.79M | $-3.76M | -149.44% | $0 | $-2.96M |
What's going well?
Revenue grew sharply, up 80% from last quarter. The company reported a net profit, which looks good on the surface. Operating expenses grew much slower than revenue, showing some cost discipline.
What's concerning?
The core business is still losing money, with losses widening and gross margins worsening. The reported profit is only due to a one-time gain from discontinued operations, not from ongoing business. Share dilution is significant, which hurts existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $4.85M ▲ | $32.37M ▲ | $11.26M ▼ | $21.1M ▲ |
| Q2-2025 | $3.08M ▲ | $22.38M ▲ | $16.75M ▼ | $5.63M ▲ |
| Q1-2025 | $1.13M ▼ | $21.46M ▼ | $17.83M ▲ | $3.63M ▼ |
| Q4-2024 | $4.42M ▼ | $21.67M ▼ | $17.66M ▼ | $4.01M ▲ |
| Q3-2024 | $5.34M | $26.18M | $22.71M | $3.47M |
What's financially strong about this company?
The company slashed its debt, boosted its cash reserves, and now has more than double the current assets needed to pay near-term bills. Equity is up sharply, and there’s little risk from goodwill or off-balance-sheet items.
What are the financial risks or weaknesses?
Retained earnings are deeply negative, showing a long history of losses. Inventory is creeping up, and the company still relies on raising capital rather than profits to grow equity.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-3.76M ▼ | $-4.02M ▼ | $-522K ▼ | $6.3M ▲ | $1.76M ▼ | $-4.02M ▼ |
| Q2-2025 | $-3.3M ▲ | $-3.48M ▼ | $731K ▲ | $4.7M ▲ | $1.95M ▲ | $-3.51M ▼ |
| Q1-2025 | $-4.33M ▲ | $-2.98M ▲ | $-59K ▼ | $-254K ▼ | $-3.29M ▼ | $-3.04M ▲ |
| Q4-2024 | $-4.56M ▼ | $-4.4M ▼ | $-20K ▲ | $3.5M ▼ | $-919K ▼ | $-4.42M ▼ |
| Q3-2024 | $-3.58M | $-2.98M | $-70K | $7.11M | $4.06M | $-3.05M |
What's strong about this company's cash flow?
The company managed to increase its cash balance this quarter, mainly by raising money from investors. Debt is being paid down, so it’s not piling up new loans.
What are the cash flow concerns?
The business is burning more cash each quarter, and the only way it’s staying alive is by selling more shares, which dilutes current shareholders. Working capital swings are draining cash, and the cash runway is very short.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Cigarettes | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Contract Manufacturing | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Filtered Cigars | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at 22nd Century Group, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include a distinctive technology with substantial patent protection, unique FDA authorization for its VLN cigarettes, and better liquidity and lower debt than in the previous stressed year. The latest period also shows meaningful steps to reduce operating costs and cash burn, along with a modest recovery in equity. Strategically, the company is aligned with potential regulatory trends that could favor very low nicotine products, giving it a clear narrative and potential partnership appeal.
The main concerns center on persistent heavy losses, negative gross margins, and a history of significant cash burn funded largely by equity issuance. The balance sheet has shrunk and, despite recent repair, still reflects a large accumulated deficit and limited capital to absorb further setbacks. Revenue has recently contracted sharply, R&D has been cut back, and the company operates in a highly competitive industry dominated by much larger players, all of which raise questions about long-term viability and bargaining power.
Looking ahead, the company’s prospects hinge on its ability to convert its technological and regulatory head start into stable, growing sales and improved unit economics. If regulators move toward mandated nicotine caps and major industry players seek ready-made solutions, 22nd Century could benefit through product uptake or partnerships. Conversely, if regulatory changes are slow, consumer adoption is tepid, or financial pressures persist, the path to sustainable profitability may remain long and uncertain, with further dilution or restructuring a possibility.
About 22nd Century Group, Inc.
https://www.xxiicentury.com22nd Century Group, Inc., an agricultural biotechnology company, focuses on tobacco harm reduction, reduced nicotine tobacco, and enhancing health and wellness through plant science for the life science and consumer products industries.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.01M ▲ | $2.15M ▼ | $5.49M ▲ | 136.85% ▲ | $23.25 ▲ | $-3.01M ▼ |
| Q2-2025 | $2.23M ▼ | $2.35M ▲ | $-3.41M ▲ | -152.92% ▲ | $-13.16 ▲ | $-2.67M ▼ |
| Q1-2025 | $2.27M ▲ | $1.96M ▼ | $-4.33M ▲ | -190.24% ▲ | $-43.01 ▲ | $-2.42M ▲ |
| Q4-2024 | $1.84M ▼ | $2.84M ▲ | $-4.56M ▼ | -247.47% ▼ | $-392.53 ▼ | $-3.67M ▼ |
| Q3-2024 | $2.51M | $2.79M | $-3.76M | -149.44% | $0 | $-2.96M |
What's going well?
Revenue grew sharply, up 80% from last quarter. The company reported a net profit, which looks good on the surface. Operating expenses grew much slower than revenue, showing some cost discipline.
What's concerning?
The core business is still losing money, with losses widening and gross margins worsening. The reported profit is only due to a one-time gain from discontinued operations, not from ongoing business. Share dilution is significant, which hurts existing shareholders.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $4.85M ▲ | $32.37M ▲ | $11.26M ▼ | $21.1M ▲ |
| Q2-2025 | $3.08M ▲ | $22.38M ▲ | $16.75M ▼ | $5.63M ▲ |
| Q1-2025 | $1.13M ▼ | $21.46M ▼ | $17.83M ▲ | $3.63M ▼ |
| Q4-2024 | $4.42M ▼ | $21.67M ▼ | $17.66M ▼ | $4.01M ▲ |
| Q3-2024 | $5.34M | $26.18M | $22.71M | $3.47M |
What's financially strong about this company?
The company slashed its debt, boosted its cash reserves, and now has more than double the current assets needed to pay near-term bills. Equity is up sharply, and there’s little risk from goodwill or off-balance-sheet items.
What are the financial risks or weaknesses?
Retained earnings are deeply negative, showing a long history of losses. Inventory is creeping up, and the company still relies on raising capital rather than profits to grow equity.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-3.76M ▼ | $-4.02M ▼ | $-522K ▼ | $6.3M ▲ | $1.76M ▼ | $-4.02M ▼ |
| Q2-2025 | $-3.3M ▲ | $-3.48M ▼ | $731K ▲ | $4.7M ▲ | $1.95M ▲ | $-3.51M ▼ |
| Q1-2025 | $-4.33M ▲ | $-2.98M ▲ | $-59K ▼ | $-254K ▼ | $-3.29M ▼ | $-3.04M ▲ |
| Q4-2024 | $-4.56M ▼ | $-4.4M ▼ | $-20K ▲ | $3.5M ▼ | $-919K ▼ | $-4.42M ▼ |
| Q3-2024 | $-3.58M | $-2.98M | $-70K | $7.11M | $4.06M | $-3.05M |
What's strong about this company's cash flow?
The company managed to increase its cash balance this quarter, mainly by raising money from investors. Debt is being paid down, so it’s not piling up new loans.
What are the cash flow concerns?
The business is burning more cash each quarter, and the only way it’s staying alive is by selling more shares, which dilutes current shareholders. Working capital swings are draining cash, and the cash runway is very short.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Cigarettes | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Contract Manufacturing | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
Filtered Cigars | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at 22nd Century Group, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include a distinctive technology with substantial patent protection, unique FDA authorization for its VLN cigarettes, and better liquidity and lower debt than in the previous stressed year. The latest period also shows meaningful steps to reduce operating costs and cash burn, along with a modest recovery in equity. Strategically, the company is aligned with potential regulatory trends that could favor very low nicotine products, giving it a clear narrative and potential partnership appeal.
The main concerns center on persistent heavy losses, negative gross margins, and a history of significant cash burn funded largely by equity issuance. The balance sheet has shrunk and, despite recent repair, still reflects a large accumulated deficit and limited capital to absorb further setbacks. Revenue has recently contracted sharply, R&D has been cut back, and the company operates in a highly competitive industry dominated by much larger players, all of which raise questions about long-term viability and bargaining power.
Looking ahead, the company’s prospects hinge on its ability to convert its technological and regulatory head start into stable, growing sales and improved unit economics. If regulators move toward mandated nicotine caps and major industry players seek ready-made solutions, 22nd Century could benefit through product uptake or partnerships. Conversely, if regulatory changes are slow, consumer adoption is tepid, or financial pressures persist, the path to sustainable profitability may remain long and uncertain, with further dilution or restructuring a possibility.

CEO
Lawrence D. Firestone
Compensation Summary
(Year 2024)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2026-01-26 | Reverse | 1:15 |
| 2025-06-20 | Reverse | 1:23 |
ETFs Holding This Stock
Summary
Showing Top 2 of 3
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
ETF MANAGERS GROUP, LLC
Shares:1.22M
Value:$5.56M
ROTELLA CAPITAL MANAGEMENT, INC.
Shares:1M
Value:$4.57M
VIDENT INVESTMENT ADVISORY, LLC
Shares:776.8K
Value:$3.55M
Summary
Showing Top 3 of 57

