22nd Century Group Inc. logo

22nd Century Group Inc.

XXII | NASDAQ
Chart Builder DCF Calculator
$1.82
+$0.05 (+2.82%)
Sep 22, 2026, 1:47 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-13.15M -13.1M -14.17M -15.94M -15.77M -14.68M -15.81M -33.32M -102.45M -120.78M -133.51M -137.72M -78.11M -69.07M -59.8M -47.48M -43.82M -36.5M -32.61M -25.05M -19.83M -20.71M
Depreciation & Amortization
1.06M 1.11M 1.16M 1.21M 1.21M 1.22M 1.26M 1.41M 2.73M 3.86M 4.71M 5.32M 5.04M 4.35M 3.59M 2.91M 1.96M 1.61M 1.54M 1.45M 1.44M 1.55M
Stock-Based Compensation
508K 238K 26K 173K 169K 225K 380K -325K 255K 1.69M 2.68M 4.16M 5.83M 5.45M 5.49M 5.68M 4.55M 3.44M 2.74M 2.12M 1.31M 1.68M
Other Working Capital
-1.2M -1.34M 16K -9.41M 810K -131K -2.33M -1.99M -2.06M -2.11M -544K 1.52M 1.83M 673K -316K 79K -1.04M -487K -1.15M -1.21M 1.67M 1.49M
Other Non-Cash Items
8.64M 10.23M 11.83M 7.24M -2.91M -2.83M -3.35M 13.13M 14M 15.15M 14.61M 10.3M 7.31M 8.06M 8.43M 6.28M 10.47M 7.24M 6.23M 645K -1.28M -275K
Deferred Income Tax
7K 7K 7K n/a n/a n/a n/a 434K 58.26M 58.26M 58.26M 59.97M 2.15M 2.15M 2.15M n/a n/a n/a n/a 878K 1.53M 2.42M
Change in Working Capital
-5.42M -6.33M -6.57M -7.55M 3.46M 999K 3.17M 3.92M 2.59M 2.08M -1.74M -11.29M -11.52M -12.22M -11.57M -4.66M -3.48M -2.65M -733K -1.24M 417K 468K
Operating Cash Flow
-8.36M -7.85M -7.72M -14.87M -13.83M -15.07M -14.35M -14.75M -24.63M -39.74M -54.99M -69.25M -69.29M -61.29M -51.71M -37.28M -30.32M -26.86M -22.84M -21.2M -16.42M -14.87M
Capital Expenditures
-22K -91K -110K -114K -178K -213K -161K -1.37M -2.53M -3.6M -5.62M -5.92M -6.15M -6.09M -4.43M -3.26M -1.94M -1.16M -912K -697K -690K -531K
Cash Acquisitions
n/a 770K 770K 770K 770K n/a 22K 54K -290K -290K -222K -254K 46K -1.21M -1.98M -1.98M -1.94M -682K n/a 126K 270K 365K
Purchase of Investments
-500K -500K -500K -500K n/a n/a n/a n/a n/a -708K -3.48M -14.83M -61.1M -72.4M -73.41M -67.77M -48.06M -80.82M -90.41M -91.61M -72.03M -29.5M
Sales Maturities Of Investments
100K 100K 100K n/a n/a n/a n/a n/a n/a 5.99M 21.71M 56.39M 84.82M 104.12M 101.99M 78.86M 83.59M 72.39M 63.75M 62.97M 39.49M 33.07M
Other Investing Acitivies
-357K n/a -49K -49K -49K -49K n/a 665K 665K 434K 4.02M 3.38M 3.24M 3.33M -363K -481K -397K -252K -167K -200K -284K -379K
Investing Cash Flow
-1.53M -493K -505K 130K 582K -213K -139K -655K -2.16M 2.11M 16.82M 39.55M 21.78M 28.53M 22.58M 5.86M 31.66M -10.42M -27.73M -29.49M -33.38M 3.04M
Debt Repayment
-3.35M -3.73M -3.86M -5.14M -2.31M -1.3M -1.59M -11.25M -11.1M -10.03M 3.13M 11.42M 11.47M 11.55M -1.65M -527K -876K -301K 49K -44K 108K -600K
Common Stock Repurchased
n/a -9.65M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-18.13M -589K n/a n/a -4.12M -4.12M -7.71M -17.51M -13.39M -13.39M -9.8M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
18.92M 561K -28K -798K 3.35M 3.35M 6.94M 17.51M 12.17M 12.16M 8.16M -1.8M -3.11M -3.11M -2.7M -2.54M -1.8M -2.26M -2.26M -2.21M -419K 50K
Financial Cash Flow
12.87M 16.76M 10.96M 14.25M 15.05M 14.9M 16.85M 10.4M 16.13M 20.7M 37.21M 37.69M 56.78M 49.63M 30.82M 32.16M -712K 37.59M 50.88M 50.78M 50.99M 12.39M
Net Cash Flow
2.98M 8.41M 2.73M -495K 1.8M -384K 2.36M -5.01M -10.65M -16.94M -962K 7.99M 9.27M 16.87M 1.68M 735K 631K 312K 307K 87K 1.19M 553K
Free Cash Flow
-8.38M -7.94M -7.83M -14.98M -14.01M -15.28M -14.51M -16.12M -27.16M -43.34M -60.6M -75.17M -75.45M -67.38M -56.14M -40.54M -32.26M -28.01M -23.75M -21.9M -17.11M -15.4M
Adj. Free Cash Flow
-8.89M -8.18M -7.86M -15.16M -14.18M -15.5M -14.89M -15.8M -27.41M -45.03M -63.28M -79.33M -81.28M -72.83M -61.63M -46.22M -36.81M -31.46M -26.49M -24.02M -18.41M -17.08M
Maintenance CapEx
-102K -91K -110K -94K -158K -129K -77K -1.31M -2.47M -3.6M -5.62M -4.38M -3.16M -2.16M -154.46K -404.31K -460.12K -325.89K -425.66K -314.7K -258.88K -278.51K
Growth CapEx
80K n/a n/a -20K -20K -84K -84K -64K -64K n/a n/a -1.53M -3M -3.93M -4.27M -2.85M -1.48M -829.11K -486.34K -382.3K -431.12K -252.5K
Owner Earnings
-8.46M -7.94M -7.83M -14.96M -13.99M -15.2M -14.42M -16.06M -27.09M -43.34M -60.6M -73.63M -72.45M -63.45M -51.87M -37.68M -30.78M -27.18M -23.26M -21.52M -16.68M -15.15M

© 2026 bestshares.com. All rights reserved.