Glass House Brands Inc

GLAS

GLASGlass House Brands Inc US flag

New York Stock Exchange

11.30

USD

-1.20

- -

874.92MMarket Cap

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-24.14	-10.31	-30.03	0.17	-9.43
Return on Capital (%)	- -	- -	- -	- -	-1.36	- -
Return on Invested Capital (%)	- -	- -	- -	- -	0.33	- -
Gross Margin (%)	38.83	25	24.4	50.34	48.48	42.29
EBITDA Margin (%)	-7.1	-48.41	-45.06	11.14	13.48	0.62
Operating Margin (%)	-12.44	-55.95	-59.55	2.04	5.99	-8.04
Incremental Operating Margin (%)	- -	- -	- -	70.86	21.84	- -
Pretax Margin (%)	-21.22	-65.34	-44.01	-54.79	5.58	-9.35
Profit Margin (%)	-34.52	-68.21	-38.77	-61.1	0.26	-16.3
Net Income to Common Margin (%)	-34.52	-71.05	-62.63	-72.57	-7.69	-24.76
Effective Tax Rate (%)	- -	- -	- -	- -	93.57	- -
Dvd Payout Ratio (%)	- -	- -	30.5	10.41	54.6	16.25
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	22	48	74	75	69	75
ST Debt	1	- -	1	9	10	2
LT Debt	21	48	73	66	59	73
Total Debt/EBITDA	-6.51	-1.57	-1.93	4.19	2.56	65.93
Net Debt/EBITDA	-4.42	0.2	-1.35	1.93	0.9	43.16
Total Debt/EBIT	-3.72	-1.36	-1.46	22.86	5.75	-5.1
Net Debt/EBIT	-2.52	0.18	-1.02	10.51	2.02	-3.34
EBITDA to Interest Expense	-1.57	-11.18	-5.03	1.82	2.95	0.16
EBITDA-CapEx/Interest Expense	-3.34	-50.82	-8.68	0.57	1.83	-3.69
EBIT to Interest Expense	-2.75	-12.92	-6.64	0.33	1.31	-2.07
Interest Expense	2	3	8	10	9	7
Common Equity/Total Assets	-23.96	-20.78	-26.43	-62.85	-61.33	-69.08
Long-Term Debt/Equity (%)	81.41	26.21	32.87	45.26	36.02	74.75
Long-Term Debt/Capital (%)	377.9	-398.36	217.09	-108.96	-80.52	-59.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	33.41	51.73	42.18	76.8
Total Debt/Capital (%)	394.3	-400.92	220.63	-124.52	-94.28	-60.96
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
Net Debt to Equity	57.62	-3.41	23.3	23.78	14.8	50.27
Net Debt/Capital (%)	1,345.08	9.85	230.59	-38.44	-22.62	-34.33
EBITDA	-3	-31	-38	18	27	1
EBITDA-CapEx	-7	-139	-66	6	17	-26
Operating Income (Loss)	-6	-35	-51	3	12	-15

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.23	0.92	0.21	0.34	0.51	0.52
Current Ratio	0.94	1.24	0.72	0.56	0.99	1.78
Quick Ratio	0.54	0.97	0.32	0.38	0.62	0.68
CFO/Avg Current Liab	- -	-0.54	-0.75	0.33	0.37	0.22
Common Equity/Total Assets	-23.96	-20.78	-26.43	-62.85	-61.33	-69.08
Long-Term Debt/Equity (%)	81.41	26.21	32.87	45.26	36.02	74.75
Long-Term Debt/Capital (%)	377.9	-398.36	217.09	-108.96	-80.52	-59.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	33.41	51.73	42.18	76.8
Total Debt/Capital (%)	394.3	-400.92	220.63	-124.52	-94.28	-60.96
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
CFO/Total Liabilities	-17.79	-19.2	-31.5	14.65	19.39	5.17
CFO/CapEx	-2	-0.19	-1.47	1.89	2.76	0.42
Altman's Z-Score	0.06	-0.44	-0.83	-0.5	-0.09	-0.45

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	16.62	23.4	36.69	43.67	37.76
Days Sales Outstanding	- -	21.96	15.6	9.95	8.36	9.67
Inventory Turnover	- -	7.08	7.34	8.07	8.96	5.19
Days Inventory Outstanding	- -	51.58	49.71	45.22	40.72	70.34
Accounts Payable Turnover	- -	13.59	13.26	13.47	15.31	10.44
Accounts Payable Turnover Days	- -	26.86	27.54	27.1	23.84	34.95
Cash Conversion Cycle	- -	46.68	37.77	28.07	25.23	45.06
Inventory to Cash Days	- -	-29.61	-34.12	-35.27	-32.36	-60.67
Inventories	7	7	11	9	14	26
Raw Materials	4	1	3	1	3	7
Work In Process	2	3	4	3	5	14
Finished Goods	1	2	4	4	7	5
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	5	51	11	30	34	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	52	55	48	23
+ Total Debt	22	48	74	75	69	75
Enterprise Value	18	-3	115	101	83	78
Total Capital	6	-12	33	-60	-73	-122
Total Debt/Capital (%)	394.3	-400.92	220.63	-124.52	-94.28	-60.96
Total Debt / EV	1.26	-14.66	0.64	0.74	0.83	0.96
EV/Sales	0.37	- -	1.36	0.63	0.41	0.43
EV/EBITDA	- -	- -	- -	5.64	3.07	68.87
EV/EBIT	- -	- -	- -	30.76	6.9	- -
EV/Cash Flow to Firm	- -	- -	- -	2.96	2.87	3.32
EV/Free Cash Flow to Firm	- -	- -	- -	2.18	2.12	1.54
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	18	-3	115	101	83	78
EV per Share	0.84	- -	1.79	1.42	1.08	0.95
TTM Sales	48	63	85	161	201	182
TTM EBITDA	-3	-31	-38	18	27	1
TTM Operating Income	-6	-35	-51	3	12	-15
TTM Cash Flow to Firm	-4	-17	-34	34	29	23
TTM Free Cash Flow to Firm	- -	91	-6	46	39	51

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	30.76	6.9	- -
Enterprise Value	18	-3	115	101	83	78
Low Price	- -	- -	- -	- -	- -	- -
EV/Sales	0.37	- -	1.36	0.63	0.41	0.43
EV/EBITDA	- -	- -	- -	5.64	3.07	68.87
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.37	- -	1.36	0.63	0.41	0.43
EV/Sales High	0.37	- -	1.36	0.63	0.41	0.43
EV/Sales Low	0.37	- -	1.36	0.63	0.41	0.43
EV/EBITDA Average	-5.19	0.11	-3.01	5.64	3.07	68.87
EV/EBITDA High	-5.19	0.11	-3.01	5.64	3.07	68.87
EV/EBITDA Low	-5.19	0.11	-3.01	5.64	3.07	68.87
EV/EBIT Average	-2.96	0.09	-2.28	30.76	6.9	-5.32
EV/EBIT High	-2.96	0.09	-2.28	30.76	6.9	-5.32
EV/EBIT Low	-2.96	0.09	-2.28	30.76	6.9	-5.32
Last Price	- -	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -
Enterprise Value Average	18	-3	115	101	83	78
Enterprise Value High	18	-3	115	101	83	78
Enterprise Value Low	18	-3	115	101	83	78

Profitability (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-24.14	-10.31	-30.03	0.17	-9.43
Return on Capital (%)	- -	- -	- -	- -	-1.36	- -
Return on Invested Capital (%)	- -	- -	- -	- -	0.33	- -
Gross Margin (%)	38.83	25	24.4	50.34	48.48	42.29
EBITDA Margin (%)	-7.1	-48.41	-45.06	11.14	13.48	0.62
Operating Margin (%)	-12.44	-55.95	-59.55	2.04	5.99	-8.04
Incremental Operating Margin (%)	- -	- -	- -	70.86	21.84	- -
Pretax Margin (%)	-21.22	-65.34	-44.01	-54.79	5.58	-9.35
Profit Margin (%)	-34.52	-68.21	-38.77	-61.1	0.26	-16.3
Net Income to Common Margin (%)	-34.52	-71.05	-62.63	-72.57	-7.69	-24.76
Effective Tax Rate (%)	- -	- -	- -	- -	93.57	- -
Dvd Payout Ratio (%)	- -	- -	30.5	10.41	54.6	16.25
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	22	48	74	75	69	75
ST Debt	1	- -	1	9	10	2
LT Debt	21	48	73	66	59	73
Total Debt/EBITDA	-6.51	-1.57	-1.93	4.19	2.56	65.93
Net Debt/EBITDA	-4.42	0.2	-1.35	1.93	0.9	43.16
Total Debt/EBIT	-3.72	-1.36	-1.46	22.86	5.75	-5.1
Net Debt/EBIT	-2.52	0.18	-1.02	10.51	2.02	-3.34
EBITDA to Interest Expense	-1.57	-11.18	-5.03	1.82	2.95	0.16
EBITDA-CapEx/Interest Expense	-3.34	-50.82	-8.68	0.57	1.83	-3.69
EBIT to Interest Expense	-2.75	-12.92	-6.64	0.33	1.31	-2.07
Interest Expense	2	3	8	10	9	7
Common Equity/Total Assets	-23.96	-20.78	-26.43	-62.85	-61.33	-69.08
Long-Term Debt/Equity (%)	81.41	26.21	32.87	45.26	36.02	74.75
Long-Term Debt/Capital (%)	377.9	-398.36	217.09	-108.96	-80.52	-59.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	33.41	51.73	42.18	76.8
Total Debt/Capital (%)	394.3	-400.92	220.63	-124.52	-94.28	-60.96
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
Net Debt to Equity	57.62	-3.41	23.3	23.78	14.8	50.27
Net Debt/Capital (%)	1,345.08	9.85	230.59	-38.44	-22.62	-34.33
EBITDA	-3	-31	-38	18	27	1
EBITDA-CapEx	-7	-139	-66	6	17	-26
Operating Income (Loss)	-6	-35	-51	3	12	-15

Liquidity (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.23	0.92	0.21	0.34	0.51	0.52
Current Ratio	0.94	1.24	0.72	0.56	0.99	1.78
Quick Ratio	0.54	0.97	0.32	0.38	0.62	0.68
CFO/Avg Current Liab	- -	-0.54	-0.75	0.33	0.37	0.22
Common Equity/Total Assets	-23.96	-20.78	-26.43	-62.85	-61.33	-69.08
Long-Term Debt/Equity (%)	81.41	26.21	32.87	45.26	36.02	74.75
Long-Term Debt/Capital (%)	377.9	-398.36	217.09	-108.96	-80.52	-59.33
Long-Term Debt/Total Assets (%)	30.76	16.58	20.73	21.64	19.03	22.78
Total Debt/Equity (%)	84.95	26.38	33.41	51.73	42.18	76.8
Total Debt/Capital (%)	394.3	-400.92	220.63	-124.52	-94.28	-60.96
Total Debt/Total Assets (%)	32.1	16.69	21.07	24.73	22.29	23.41
CFO/Total Liabilities	-17.79	-19.2	-31.5	14.65	19.39	5.17
CFO/CapEx	-2	-0.19	-1.47	1.89	2.76	0.42
Altman's Z-Score	0.06	-0.44	-0.83	-0.5	-0.09	-0.45

Working Capital (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	16.62	23.4	36.69	43.67	37.76
Days Sales Outstanding	- -	21.96	15.6	9.95	8.36	9.67
Inventory Turnover	- -	7.08	7.34	8.07	8.96	5.19
Days Inventory Outstanding	- -	51.58	49.71	45.22	40.72	70.34
Accounts Payable Turnover	- -	13.59	13.26	13.47	15.31	10.44
Accounts Payable Turnover Days	- -	26.86	27.54	27.1	23.84	34.95
Cash Conversion Cycle	- -	46.68	37.77	28.07	25.23	45.06
Inventory to Cash Days	- -	-29.61	-34.12	-35.27	-32.36	-60.67
Inventories	7	7	11	9	14	26
Raw Materials	4	1	3	1	3	7
Work In Process	2	3	4	3	5	14
Finished Goods	1	2	4	4	7	5
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	5	51	11	30	34	20
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	52	55	48	23
+ Total Debt	22	48	74	75	69	75
Enterprise Value	18	-3	115	101	83	78
Total Capital	6	-12	33	-60	-73	-122
Total Debt/Capital (%)	394.3	-400.92	220.63	-124.52	-94.28	-60.96
Total Debt / EV	1.26	-14.66	0.64	0.74	0.83	0.96
EV/Sales	0.37	- -	1.36	0.63	0.41	0.43
EV/EBITDA	- -	- -	- -	5.64	3.07	68.87
EV/EBIT	- -	- -	- -	30.76	6.9	- -
EV/Cash Flow to Firm	- -	- -	- -	2.96	2.87	3.32
EV/Free Cash Flow to Firm	- -	- -	- -	2.18	2.12	1.54
Diluted Market Cap	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	18	-3	115	101	83	78
EV per Share	0.84	- -	1.79	1.42	1.08	0.95
TTM Sales	48	63	85	161	201	182
TTM EBITDA	-3	-31	-38	18	27	1
TTM Operating Income	-6	-35	-51	3	12	-15
TTM Cash Flow to Firm	-4	-17	-34	34	29	23
TTM Free Cash Flow to Firm	- -	91	-6	46	39	51

Multiples (USD)

API ChatGPT

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	30.76	6.9	- -
Enterprise Value	18	-3	115	101	83	78
Low Price	- -	- -	- -	- -	- -	- -
EV/Sales	0.37	- -	1.36	0.63	0.41	0.43
EV/EBITDA	- -	- -	- -	5.64	3.07	68.87
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -
EV/Sales Average	0.37	- -	1.36	0.63	0.41	0.43
EV/Sales High	0.37	- -	1.36	0.63	0.41	0.43
EV/Sales Low	0.37	- -	1.36	0.63	0.41	0.43
EV/EBITDA Average	-5.19	0.11	-3.01	5.64	3.07	68.87
EV/EBITDA High	-5.19	0.11	-3.01	5.64	3.07	68.87
EV/EBITDA Low	-5.19	0.11	-3.01	5.64	3.07	68.87
EV/EBIT Average	-2.96	0.09	-2.28	30.76	6.9	-5.32
EV/EBIT High	-2.96	0.09	-2.28	30.76	6.9	-5.32
EV/EBIT Low	-2.96	0.09	-2.28	30.76	6.9	-5.32
Last Price	- -	- -	- -	- -	- -	- -
High Price	- -	- -	- -	- -	- -	- -
Enterprise Value Average	18	-3	115	101	83	78
Enterprise Value High	18	-3	115	101	83	78
Enterprise Value Low	18	-3	115	101	83	78

Shares Outstanding	22	57	68	71	77	82
Diluted Weighted Avg Shares	21	40	64	71	77	82
Basic Weighted Avg Shares	21	40	64	71	77	82
Revenue per Share	2.27	1.57	1.32	2.27	2.61	2.23
EBITDA per Share	-0.16	-0.76	-0.6	0.25	0.35	0.01
Operating Income per Share	-0.28	-0.88	-0.79	0.05	0.16	-0.18
Basic EPS, GAAP	-0.78	-1.11	-0.83	-1.65	-0.2	-0.55
Basic EPS from Cont Ops	-0.78	-1.07	-0.51	-1.38	0.01	-0.35
Diluted EPS, GAAP	-0.78	-1.11	-0.83	-1.65	-0.2	-0.55
Diluted EPS from Cont Ops	-0.78	-1.07	-0.51	-1.38	0.01	-0.35
Dividend per Share	- -	0.04	0.06	0.09	0.1	0.1
Cash Flow per Share	-0.36	-0.5	-0.64	0.33	0.37	0.14
Free Cash Flow per Basic Share	-0.54	-3.2	-1.07	0.15	0.24	-0.19
Cash & Equivalents per Share	0.21	1.27	0.17	0.42	0.44	0.24
Book Value per Share	-0.78	-1.48	-1.44	-2.69	-2.48	-2.69
Tangible Book Value per Share	0.76	4.25	2.3	1.75	1.95	1.05

Glass House Brands Inc

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)