22nd Century Group, Inc. (NASDAQ: XXII)

Sector: Consumer Defensive Industry: Tobacco CIK: 0001347858
Market Cap 1.37 Mn
P/B 0.07
P/E -0.15
P/S 0.08
ROIC (Qtr) -84.01
Div Yield % 0.00
Rev 1y % (Qtr) -32.54
Total Debt (Qtr) 1.18 Mn
Debt/Equity (Qtr) 0.06
Add ratio to table...

About

22nd Century Group, Inc., a tobacco products company that trades under the symbols XXII and XXIIW, operates primarily in the nicotine reduction and smoking cessation industry. Its mission is to commercialize its unique reduced nicotine content (RNC) tobacco plants and cigarette products, which are significantly less harmful than traditional tobacco products. The company's primary business activities revolve around developing, producing, and selling its proprietary VLN cigarettes and providing contract manufacturing services for conventional combustible...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 4.85M provide 9.13x coverage of short-term debt 531000, demonstrating strong liquidity position and minimal refinancing risk.
  • Robust free cash flow of (14.14M) exceeds capital expenditure of (725000) by 19.51x, indicating strong organic growth funding capability.
  • Strong tangible asset base of 26.16M provides 22.26x coverage of total debt 1.18M, indicating robust asset backing and low credit risk.
  • Tangible assets of 26.16M provide exceptional 331.10x coverage of deferred revenue 79000, showing strong service capability backing.
  • Operating cash flow of (14.87M) fully covers other non-current liabilities (5000) by 2974x, showing strong long-term stability.

Bear case

  • Operating cash flow of (14.87M) barely covers its investment activities of 130000, with a coverage ratio of -114.38, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of 130000 provide weak support for R&D spending of 800000, which is 0.16x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of (14.87M) provides insufficient coverage of deferred revenue obligations of 79000, which is -188.23x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (14.87M) shows concerning coverage of stock compensation expenses of 372000, with a -39.97 ratio indicating potential earnings quality issues.
  • Operating earnings of (5.12M) show weak coverage of depreciation charges of 1.21M, with a -4.25 ratio indicating high capital intensity and potential reinvestment needs.

Related and Nonrelated Parties Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Tobacco
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PM Philip Morris International Inc. 286.67 Bn 25.26 7.05 48.84 Bn
2 MO Altria Group, Inc. 132.50 Bn 30.66 5.43 25.70 Bn
3 BTI British American Tobacco p.l.c. 130.31 Bn 12.42 3.77 47.39 Bn
4 RLX RLX Technology Inc. 2.87 Bn 26.73 5.63 0.02 Bn
5 TPB Turning Point Brands, Inc. 2.19 Bn 81.36 10.62 0.30 Bn
6 UVV Universal Corp /Va/ 1.32 Bn 20.69 0.66 1.11 Bn
7 ISPR Ispire Technology Inc. 0.17 Bn -4.78 1.75 0.01 Bn
8 XXII 22nd Century Group, Inc. 0.00 Bn -0.15 0.08 0.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.11 1.74
EV to Cash from Ops. EV/CFO -0.25 36.76
EV to Debt EV to Debt 3.16 0.92
EV to EBIT EV/EBIT -0.72 12.10
EV to EBITDA EV/EBITDA -0.32 31.94
EV to Free Cash Flow [EV/FCF] EV/FCF -0.26 53.50
EV to Market Cap EV to Market Cap 2.71 -53.22
EV to Revenue EV/Rev 0.21 3.60
Price to Book Value [P/B] P/B 0.07 5.34
Price to Earnings [P/E] P/E -0.15 21.35
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -3.62 1.31
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 37.42
Dividend per Basic Share Div per Share (Qtr) 0.00 1.81
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 42.94
Interest Coverage Int. cover (Qtr) -3.00 -12.36
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 191.54 14.47
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -9.27 49.35
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 2.17
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 83.71 30.18
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 48.30 2.41
EBIT Growth (1y) % EBIT 1y % (Qtr) 83.63 30.58
EBT Growth (1y) % EBT 1y % (Qtr) 82.88 17.61
EPS Growth (1y) % EPS 1y % (Qtr) 113.12 19.96
FCF Growth (1y) % FCF 1y % (Qtr) 8.99 -140.66
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 60.38 -1.72
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.56 0.56
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.28
Cash Ratio Cash Ratio (Qtr) 0.46 0.92
Current Ratio Curr Ratio (Qtr) 2.17 2.85
Debt to Equity Ratio Debt/Equity (Qtr) 0.06 -1.43
Interest Cover Ratio Int Coverage (Qtr) -3.00 -12.36
Times Interest Earned Times Interest Earned (Qtr) -3.00 -12.36
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -21.70 -38.32
EBIT Margin % EBIT Margin % (Qtr) -28.35 -36.97
EBT Margin % EBT Margin % (Qtr) -37.81 -48.97
Gross Margin % Gross Margin % (Qtr) -19.70 26.54
Net Profit Margin % Net Margin % (Qtr) -52.00 -54.22