Data is not available at this time.
Chill Brands Group PLC operates in the specialty and generic drug manufacturing sector, focusing on cannabidiol (CBD) consumer products and lifestyle goods. The company’s revenue model hinges on the production and sale of tobacco alternatives, such as smokes and chew pouches, alongside CBD-infused products like oral tinctures, soft-gel capsules, and topical cosmetics. Its operations span the U.S. and U.K., targeting health-conscious consumers seeking legal, non-intoxicating alternatives to traditional tobacco and wellness products. Chill Brands competes in a rapidly evolving regulatory landscape, where differentiation relies on product innovation, branding, and compliance with regional CBD regulations. The company’s market position is nascent, with growth potential tied to broader acceptance of CBD products and expansion into new geographic or product categories. However, it faces intense competition from established wellness brands and regulatory uncertainties that could impact scalability.
In FY 2023, Chill Brands reported revenue of 82,840 GBp, reflecting its early-stage commercialization efforts. The company’s net income stood at -4,287,891 GBp, with a diluted EPS of -0.0176 GBp, underscoring significant losses as it invests in market penetration. Operating cash flow was negative at -2,514,786 GBp, indicating heavy cash burn to support operations and growth initiatives.
The company’s negative earnings and cash flow highlight challenges in achieving near-term profitability. With no capital expenditures reported, Chill Brands appears to prioritize operational scalability over fixed-asset investments, though its capital efficiency remains constrained by high operating losses and limited revenue scale.
Chill Brands held 3,767,426 GBp in cash and equivalents against total debt of 4,721,760 GBp, suggesting a leveraged position. The absence of dividends aligns with its focus on reinvesting scarce resources into growth, but the balance sheet reflects liquidity risks if losses persist without additional funding.
The company’s minimal revenue base and lack of dividend payments emphasize its growth-stage focus. Expansion hinges on CBD market trends and regulatory clarity, though current financials show no clear path to profitability. Shareholder returns are deferred until operational stability is achieved.
With a market cap of 10,885,257 GBp and a beta of 0.981, Chill Brands trades with moderate volatility relative to the market. Investors likely price in speculative growth potential, but skepticism persists given its unproven business model and sustained losses.
Chill Brands’ niche in CBD and tobacco alternatives offers differentiation, but success depends on regulatory tailwinds and execution. The outlook remains uncertain, with upside tied to product adoption and cost management. Strategic partnerships or licensing deals could enhance its market position.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
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 |