Homepage
Consumer Defensive · Tobacco · United States · Updated May 11, 1:24am
$4.99
Price
$936,917
Market Cap
49
Employees
1.97
Beta
Jason Hitchcock
CEO
Business Description
Greenlane Holdings, Inc. develops and distributes cannabis accessories, child-resistant packaging, vape solutions, and lifestyle products in the United States, Canada, and Europe. It operates through two segments, Consumer Goods and Industrial Goods. The company provides consumption accessories, vaporizers, pipes, rolling papers and packaging, grinders, and apparel lines, as well as bubblers, rigs, and other smoking and vaporization related accessories and merchandise. It offers its products under the VIBES rolling papers, Pollen Gear, the Marley Natural accessory line, Aerospaced & Groove grinders, Marley Natural, K. Haring Glass Collections, Eyce silicone pipes, Higher Standards, and DaVinci vaporizers brands. The company also operates e-commerce websites, such as Vapor.com, Higherstandards.com, Aerospaced.com, DaVincivaporizer.com, Harringglass.com, Eycemolds.com, Vapor.ca, Vaposhop.com, and Puffitup.com. It serves customers through a network of 8,500 smoke shops, cannabis dispensaries, and specialty retailers. Greenlane Holdings, Inc. was founded in 2005 and is headquartered in Boca Raton, Florida.
Business History
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
-0.05
Stock Price: $4.99
EPS (Diluted): -91.39
EPS (Diluted): -91.39
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
0.01
Stock Price: $4.99
Total Equity: $67.87M
Shares: 59,936
Total Equity: $67.87M
Shares: 59,936
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
0.37
Market Cap: $936,917
Total Debt: $166,000
Cash: $32.51M
EBITDA: -$84.69M
Total Debt: $166,000
Cash: $32.51M
EBITDA: -$84.69M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
-$31.6M
Market Cap: $936,917
Total Debt: $166,000
Cash: $32.51M
Total Debt: $166,000
Cash: $32.51M
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
-286.2%
Gross Profit: -$12.47M
Revenue: $4.36M
Revenue: $4.36M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-1,245.6%
Operating Income: -$54.25M
Revenue: $4.36M
Revenue: $4.36M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-1,965.1%
Net Income: -$85.58M
Revenue: $4.36M
Revenue: $4.36M
ROE (Profit from shareholder equity)
CALCNet Income / Total Equity
-126.1%
Net Income: -$85.58M
Total Equity: $67.87M
Total Equity: $67.87M
ROIC (Profit from all invested capital)
CALCNOPAT / Invested Capital
-152.7%
Operating Income: -$54.25M
Tax Rate: 0.0%
Equity: $67.87M
Total Debt: $166,000
Cash: $32.51M
Tax Rate: 0.0%
Equity: $67.87M
Total Debt: $166,000
Cash: $32.51M
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
5.01
Current Assets: $36.09M
Current Liabilities: $7.21M
Current Liabilities: $7.21M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.00
Short-Term Debt: $166,000
Long-Term Debt: $0.00
Total Debt: $166,000
Total Equity: $67.87M
Long-Term Debt: $0.00
Total Debt: $166,000
Total Equity: $67.87M
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$72.66
Revenue: $4.36M
Shares: 59,936
Shares: 59,936
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$1,132.42
Total Equity: $67.87M
Shares: 59,936
Shares: 59,936
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-272.92
Operating CF: -$16.26M
CapEx: -$98,000
Shares: 59,936
CapEx: -$98,000
Shares: 59,936
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $4.99
Stock Price: $4.99
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$85.58M
Net Income: -$85.58M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares GNLN against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $166.1M | $137.1M | $65.4M | $13.3M | $4.4M |
| Cost of Revenue | $132.2M | $112.1M | $47.5M | $7.0M | $16.8M |
| Gross Profit | $33.9M | $25.0M | $17.8M | $6.3M | -$12.5M |
| Operating Expenses | $86.6M | $209.1M | $43.9M | $18.1M | $41.8M |
| Operating Income | -$52.7M | -$184.1M | -$26.1M | -$11.8M | -$54.2M |
| Net Income | -$30.6M | -$169.5M | -$32.2M | -$17.6M | -$85.6M |
| EBITDA | -$48.2M | -$172.4M | -$24.6M | -$10.9M | -$84.7M |
| EPS | $-163,413.88 | $-232,115.50 | $-8,309.63 | $-1,364.38 | $-91.39 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $12.9M | $6.5M | $463,000 | $899,000 | $32.5M |
| Total Current Assets | $124.7M | $76.7M | $29.8M | $23.8M | $36.1M |
| Total Assets | $285.8M | $89.7M | $38.1M | $28.6M | $74.9M |
| Current Liabilities | $71.0M | $35.7M | $26.1M | $22.3M | $7.2M |
| Long-Term Debt | $10.6M | $13.0M | $0 | $0 | $0 |
| Total Liabilities | $89.5M | $50.7M | $27.1M | $22.3M | $7.2M |
| Total Equity | $174.5M | $39.0M | $11.1M | $6.4M | $67.9M |
| Retained Earnings | -$55.5M | -$225.1M | -$257.3M | -$274.9M | -$360.5M |
Cash Flow (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$37.3M | -$26.4M | -$1.8M | -$6.8M | -$16.3M |
| Capital Expenditure | -$4.7M | -$2.8M | -$1.0M | $-244,000 | $-98,000 |
| Free Cash Flow | -$42.1M | -$29.2M | -$2.8M | -$7.0M | -$16.4M |
| Acquisitions (net) | -$15.6M | $5.2M | $1.0M | $0 | $0 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | -$17.6M | $-681,000 | -$11.7M | $436,000 | $31.6M |
Analyst Estimates (Annual)
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue |
$142.2M $142.2M – $142.2M
|
$89.9M $89.9M – $89.9M
|
$107.0M $107.0M – $107.0M
|
$213.6M $213.6M – $213.6M
|
| EBITDA |
-$79.9M -$79.9M – -$79.9M
|
-$50.6M -$50.6M – -$50.6M
|
-$74.6M -$74.6M – -$74.6M
|
-$149.1M -$149.1M – -$149.1M
|
| Net Income |
-$2.6B -$2.6B – -$2.6B
|
-$194.6M -$194.6M – -$194.6M
|
-$21.8B -$21.8B – -$21.8B
|
$13.2M $13.2M – $13.2M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -17.4% | -52.3% | -79.7% | -67.2% |
| Gross Profit Growth | -26.2% | -28.6% | -64.8% | -298.4% |
| Operating Income Growth | -249.2% | +85.8% | +54.7% | -359.1% |
| Net Income Growth | -454.3% | +81.0% | +45.2% | -385.1% |
| EBITDA Growth | -258.0% | +85.7% | +55.7% | -675.8% |
No community reviews yet for GNLN.
Be the first — export the analysis to your AI and contribute back.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.193 · 1946f027 · 2026-05-08 18:57:27