Planet 13 Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	108.44	116.41	98.51	104.57	119.49	70.49
Revenue Growth (YoY)	-0.60%	18.18%	-5.80%	-12.48%	69.52%	10.84%
Cost of Revenue	66.72	60.3	53.68	56.6	53.49	35.39
Gross Profit	41.72	56.11	44.82	47.97	66.01	35.1
Selling, General & Admin	64.92	61.49	50.9	55.64	68.51	32.84
Operating Expenses	72.66	70.35	59.08	63.98	73.84	36.51
Operating Income	-30.94	-14.24	-14.25	-16.01	-7.83	-1.41
Interest Expense	-1.12	-0.33	-	-	-0.02	-0.02
Interest & Investment Income	-	-	0.2	0.19	-	-
Currency Exchange Gain (Loss)	-0	-0.01	0	-0.03	1.66	0.4
Other Non Operating Income (Expenses)	3.83	0.26	-1.17	-2.71	-2.79	-16.86
EBT Excluding Unusual Items	-28.24	-14.33	-15.23	-18.55	-8.98	-17.9
Impairment of Goodwill	-	-	-	-25.8	-	-
Gain (Loss) on Sale of Assets	-	-	-	0.51	-	-
Asset Writedown	-48.73	-21.28	-46.85	-6.95	-	-
Pretax Income	-76.96	-35.61	-62.08	-50.79	-8.98	-17.9
Income Tax Expense	8.78	12.19	11.53	8.75	13.48	7.11
Net Income	-85.74	-47.8	-73.61	-59.55	-22.46	-25.01
Net Income to Common	-85.74	-47.8	-73.61	-59.55	-22.46	-25.01
Shares Outstanding (Basic)	325	292	222	217	195	152
Shares Outstanding (Diluted)	325	292	222	217	195	152
Shares Change (YoY)	22.09%	31.63%	2.48%	11.00%	28.52%	13.24%
EPS (Basic)	-0.26	-0.16	-0.33	-0.27	-0.12	-0.16
EPS (Diluted)	-0.26	-0.16	-0.33	-0.27	-0.12	-0.16
Free Cash Flow	-20.38	-6.83	-20.44	-23.44	-29.29	-8.17
Free Cash Flow Per Share	-0.06	-0.02	-0.09	-0.11	-0.15	-0.05
Gross Margin	38.47%	48.20%	45.50%	45.88%	55.24%	49.79%
Operating Margin	-28.53%	-12.23%	-14.47%	-15.31%	-6.55%	-2.01%
Profit Margin	-79.07%	-41.06%	-74.73%	-56.94%	-18.80%	-35.48%
Free Cash Flow Margin	-18.80%	-5.87%	-20.75%	-22.41%	-24.51%	-11.59%
EBITDA	-18.32	-0.83	-2.11	-4.38	-0.62	3.86
EBITDA Margin	-16.89%	-0.71%	-2.14%	-4.18%	-0.52%	5.47%
D&A For EBITDA	12.62	13.41	12.15	11.63	7.21	5.27
EBIT	-30.94	-14.24	-14.25	-16.01	-7.83	-1.41
EBIT Margin	-28.53%	-12.23%	-14.47%	-15.31%	-6.55%	-2.01%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.