Data is not available at this time.
Cellular Goods PLC operates in the biosynthetic cannabinoids sector, focusing on premium consumer products in skincare and ingestibles. The company leverages lab-engineered cannabinoids to avoid regulatory hurdles associated with plant-derived alternatives, targeting health-conscious consumers in the UK. Its revenue model combines direct-to-consumer e-commerce sales with retail partnerships, positioning it in the high-growth wellness and beauty segments. Despite being a relatively new entrant, Cellular Goods differentiates itself through science-backed formulations and a commitment to sustainability, appealing to a niche but expanding market. The company faces competition from both traditional skincare brands and emerging cannabinoid-focused players, requiring continuous innovation to maintain relevance. Its early-stage status means market penetration remains limited, but the scalability of its asset-light, research-driven approach offers long-term potential if consumer adoption trends positively.
In FY2023, Cellular Goods reported revenue of 67,236 GBp, reflecting its early commercialization phase. The company recorded a net loss of -3,309,721 GBp, with an operating cash outflow of -2,626,054 GBp, underscoring significant upfront investments in product development and marketing. The absence of capital expenditures suggests a lean operational model, but profitability remains distant given current burn rates.
The diluted EPS of -0.0062 GBp highlights the company’s pre-earnings stage, with negative earnings power driven by R&D and customer acquisition costs. Zero debt and reliance on equity financing indicate cautious capital management, though the lack of operating leverage raises questions about scalability in the near term.
Cellular Goods maintains a solid liquidity position with 1,772,892 GBp in cash and no debt, providing runway to fund operations. However, the consistent cash burn necessitates future fundraising to sustain growth initiatives, given the absence of dividend payouts and limited revenue generation.
Revenue growth is nascent, and the company has yet to establish a clear trajectory. No dividends are paid, as all resources are directed toward market expansion and product innovation. The focus remains on capturing share in the nascent biosynthetic cannabinoid market, where adoption rates are uncertain but potential is high.
With a market cap of 2,246,392 GBp and negative earnings, valuation hinges on speculative growth in the cannabinoid wellness sector. The negative beta (-1.393) suggests atypical volatility, likely reflecting investor skepticism about commercialization timelines and competitive risks.
Cellular Goods’ IP in biosynthetic cannabinoids and direct-to-consumer strategy provide differentiation, but execution risks are elevated. Success depends on regulatory tailwinds, consumer education, and scaling distribution. The outlook remains speculative, with upside tied to broader market acceptance of lab-derived cannabinoids.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |