TPB
Turning Point Brands, Inc.
$87.61
+2.07 (+2.42%)
At close · Jul 7
Market Cap
$1.70B
Shares
19,367,534
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$463.06M
+28.4%
FY2025
Net Income
$58.17M
+46.1%
FY2025
Gross Margin
57.08%
+1.2pp
FY2025
Operating Margin
20.59%
-1.8pp
FY2025
Diluted EPS
$3.11
+45.3%
FY2025
Operating Cash Flow
$57.37M
-14.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $480.9M | $463.06M | $360.66M | $325.06M | $321.23M | $445.47M | $405.11M | $361.99M | $332.68M | $285.78M | $206.23M | $197.26M | $200.33M | |
| $207.91M | $198.75M | $159.1M | $142.12M | $143.4M | $227.64M | $215.12M | $224.87M | $190.12M | $160.81M | $105.68M | $100.96M | $107.17M | |
| $273M | $264.31M | $201.57M | $182.94M | $177.83M | $217.83M | $189.99M | $137.12M | $142.56M | $124.97M | $100.55M | $96.3M | $93.16M | |
| — | 57.08% | 55.89% | 56.28% | 55.36% | 48.9% | 46.9% | 37.88% | 42.85% | 43.73% | 48.75% | 48.82% | 46.51% | |
| — | $900K | $1.3M | $600K | $600K | $1.1M | $1.3M | $2.5M | $2.5M | $2.3M | $2M | $1.4M | $1.2M | |
| $188.38M | $168.99M | $122.41M | $104.33M | $103.82M | $127.51M | $125.56M | $109.89M | $94.08M | $75.29M | $56.63M | $51.79M | $45.11M | |
| — | $1.24M | $1.22M | $1.2M | $524K | $1.91M | $1.78M | $1.45M | $1.01M | $702K | $58K | $0 | $0 | |
| $7.39M | — | — | $6.36M | $5.3M | $5.01M | $5.02M | $4.09M | $3.11M | $2.33M | $1.29M | $1.06M | $933K | |
| $84.62M | $95.33M | $80.83M | $82.96M | $74.01M | $90.32M | $64.43M | $27.23M | $48.48M | $49.68M | $43.92M | $44.51M | $48.06M | |
| — | 20.59% | 22.41% | 25.52% | 23.04% | 20.28% | 15.9% | 7.52% | 14.57% | 17.38% | 21.3% | 22.57% | 23.99% | |
| $94.93M | — | — | $89.32M | $79.31M | $95.33M | $69.45M | $31.32M | $51.59M | $52.01M | $45.2M | $45.57M | $48.99M | |
| $26.86M | $25.39M | $18.53M | $21.03M | $21.92M | — | — | — | $15.09M | $16.9M | $26.74M | $34.28M | — | |
| $9.39M | $7.92M | $4.54M | $6.38M | $2.4M | — | $198K | $2.65M | $424K | $438K | $768K | $0 | $0 | |
| — | -$1.16M | $75K | -$2.31M | — | — | — | — | — | — | — | — | — | |
| — | $484K | -$2.8M | -$9.86M | -$13.57M | — | — | — | — | $438K | $768K | $0 | — | |
| $76.44M | $83.14M | $64.96M | $62.07M | $42.07M | $65.3M | $50.15M | $19.1M | $31.57M | $26.93M | $14.91M | $10.23M | -$29.04M | |
| $10.14M | $14.99M | $16.93M | $24M | $10.98M | $14.04M | $11.96M | $2.86M | $6.29M | $7.28M | -$12.01M | $1.08M | $370K | |
| $55.44M | $58.17M | $39.81M | $38.46M | $11.64M | $52.06M | $38.19M | $16.23M | $25.29M | $20.21M | $26.91M | $9.15M | -$29.41M | |
| — | 12.56% | 11.04% | 11.83% | 3.62% | 11.69% | 9.43% | 4.48% | 7.6% | 7.07% | 13.05% | 4.64% | -14.68% | |
| $10.87M | $9.99M | $701K | -$681K | -$484K | -$797K | $0 | $0 | $0 | -$556K | $0 | $0 | — | |
| $55.53M | $59.51M | $39.55M | $38.21M | $9.44M | $54.5M | $39.33M | $15M | $25.7M | $21.29M | $26.38M | $9.73M | -$31.73M | |
| USD/shares | — | $3.18 | $2.24 | $2.19 | $0.65 | $2.75 | $1.97 | $0.83 | $1.31 | $1.06 | $1.63 | $1.27 | -$4.07 |
| USD/shares | — | $3.11 | $2.14 | $2.01 | $0.64 | $2.52 | $1.85 | $0.78 | $1.28 | $1.04 | $1.49 | $1.10 | -$4.07 |
| shares | — | 18.31M | 17.73M | 17.58M | 17.9M | 18.92M | 19.4M | 19.63M | 19.36M | 18.99M | 16.47M | 7.2M | 7.22M |
| shares | — | 18.73M | 19.36M | 20.47M | 18.06M | 22.38M | 22.94M | 23.24M | 19.83M | 19.51M | 18.02M | 8.35M | 7.22M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2014–FY2025: $84.58M in buybacks, $33.69M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
28.26×
Tobacco median 13.16×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Stokers Products | $284,584,000 | $168,266,000 | $144,609,000 | $130,826,000 | $124,280,000 | $115,866,000 | $99,894,000 | $90,031,000 |
| Zig Zag Products | $178,478,000 | $192,394,000 | $180,455,000 | $190,403,000 | $176,491,000 | $132,812,000 | $108,733,000 | $111,507,000 |
| Newgen Products | — | — | — | — | $144,700,000 | $156,433,000 | $153,362,000 | — |
| New Gen Products | — | — | — | — | — | $156,433,000 | $153,362,000 | $131,145,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| United States | $427,385,000 | $330,690,000 | $294,296,000 | $288,874,000 |
| Non Us | $35,677,000 | $29,970,000 | $30,768,000 | $32,355,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Stokers Products | $109,105,000 | $68,272,000 | $62,208,000 | $53,331,000 | $52,073,000 | $45,042,000 | $35,008,000 | $28,920,000 |
| Zig Zag Products | $58,941,000 | $66,697,000 | $68,280,000 | $73,342,000 | $77,109,000 | $61,932,000 | $45,086,000 | $42,650,000 |
| Creative Distribution Solutions Products | — | — | -$383,000 | $1,506,000 | $2,263,000 | — | — | — |
| Newgen Products | — | — | — | $1,506,000 | $2,263,000 | $5,801,000 | -$20,629,000 | — |
| New Gen Products | — | — | — | — | — | $5,801,000 | — | $6,752,000 |
| Zig Zag and Stokers Products | — | — | $82,960,000 | $74,008,000 | $88,058,000 | — | — | — |
| Corporate | — | — | — | — | -$41,124,000 | -$48,348,000 | -$32,235,000 | -$29,838,000 |
Operating Margin by Segment (%)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Stokers Products | 38.3% | 40.6% | 43% | 40.8% | 41.9% | 38.9% | 35% | 32.1% |
| Zig Zag Products | 33% | 34.7% | 37.8% | 38.5% | 43.7% | 46.6% | 41.5% | 38.2% |
| Newgen Products | — | — | — | — | 1.6% | 3.7% | -13.5% | — |
| New Gen Products | — | — | — | — | — | 3.7% | — | 5.1% |