SBEV Chart
About

Splash Beverage Group, Inc. engages in the manufacturing, distribution, marketing, and sale of various beverages in the United States. It operates in two segments Manufacture and Distribution of Non-Alcoholic and Alcoholic Beverages, and Retail Sale of Beverages And Groceries Online. The company offers flavored tequilas under the SALT Tequila and Chispo Tequila brand name; wine under the Copa DI Vino brand name; and sangria under the Pulpoloco Sangria brand. It serves business-to-business retailers and end users through its website and third-party storefronts. The company is based in Fort Lauderdale, Florida.

Fundamentals
Scroll to Statements
Sector Consumer Defensive Industry Beverages - Wineries & D Market Cap 1.35M
Enterprise Value 7.28M Income -31.07M Sales 1.02M
Book/sh 2.80 Cash/sh 0.10 Dividend Yield —
Payout 0.00% Employees 21 IPO —
P/E — Forward P/E -2.02 PEG —
P/S 1.32 P/B 0.16 P/C —
EV/EBITDA -0.48 EV/Sales 7.11 Quick Ratio 0.04
Current Ratio 0.13 Debt/Eq 94.59 LT Debt/Eq —
EPS (ttm) -17.45 EPS next Y -0.22 EPS Growth —
Revenue Growth — Earnings 2024-11-15 17:00 ROA -62.07%
ROE — ROIC — Gross Margin -36.52%
Oper. Margin -14.96% Profit Margin 0.00% Shs Outstand 3.05M
Shs Float 2.39M Short Float 7.43% Short Ratio 0.25
Short Interest — 52W High 9.79 52W Low 0.34
Beta -1.33 Avg Volume 1.51M Volume 16.52K
Target Price — Recom None Prev Close $0.42
Price $0.44 Change 5.74%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.44
Latest analyst target
3. DCF / Fair value
$2.48
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.44
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2024-11-29 main HC Wainwright & Co. Buy → Buy $1
2024-09-03 main Roth MKM Buy → Buy $1
2024-08-26 reit HC Wainwright & Co. Buy → Buy $1
2024-06-25 main Roth MKM Buy → Buy $1
2024-05-22 reit HC Wainwright & Co. Buy → Buy $1
2024-04-04 main HC Wainwright & Co. Buy → Buy $1
2023-11-20 reit EF Hutton Buy → Buy $3
2023-09-14 reit EF Hutton Buy → Buy $3
2023-08-16 reit HC Wainwright & Co. Buy → Buy $3
2023-08-15 main EF Hutton Buy → Buy $3
2023-06-27 init Roth MKM — → Buy $3
2023-06-07 reit HC Wainwright & Co. Buy → Buy $3
2023-04-26 reit HC Wainwright & Co. — → Buy $3
2023-04-05 reit HC Wainwright & Co. — → Buy $3
2023-03-06 reit HC Wainwright & Co. — → Buy $3
2023-02-14 init HC Wainwright & Co. — → Buy $3
2022-04-25 init EF Hutton — → Buy $5
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 1875 — — Stock Award(Grant) at price 0.00 per share. CAPLE FREDERICK WILLIAM Director — 2024-04-19 00:00:00 I
1 4000 — — Stock Award(Grant) at price 0.00 per share. NISTICO ROBERT Chief Executive Officer — 2024-03-05 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-15.51M-14.77M-20.45M-28.97M
TotalUnusualItems-330.00K0.000.00176.08K
TotalUnusualItemsExcludingGoodwill-330.00K0.000.00176.08K
NetIncomeFromContinuingOperationNetMinorityInterest-23.76M-21.00M-21.64M-29.35M
ReconciledDepreciation540.30K545.98K936.02K111.57K
ReconciledCostOfRevenue3.80M13.28M12.17M7.40M
EBITDA-15.84M-14.77M-20.45M-28.79M
EBIT-16.38M-15.31M-21.39M-28.90M
NetInterestIncome-7.38M-5.69M-245.43K-442.16K
InterestExpense7.38M5.69M251.50K442.81K
InterestIncome1.99K2.63K6.07K643.00
NormalizedIncome-23.43M-21.00M-21.64M-29.52M
NetIncomeFromContinuingAndDiscontinuedOperation-23.76M-21.00M-21.69M-29.05M
TotalExpenses20.20M34.14M39.48M40.40M
TotalOperatingIncomeAsReported-16.05M-15.29M-21.39M-29.08M
DilutedAverageShares1.34M1.06M934.75K722.51K
BasicAverageShares1.34M1.06M934.75K722.51K
DilutedEPS-17.68-19.79-23.20-40.00
BasicEPS-17.68-19.79-23.20-40.00
DilutedNIAvailtoComStockholders-23.76M-21.00M-21.69M-29.05M
NetIncomeCommonStockholders-23.76M-21.00M-21.69M-29.05M
NetIncome-23.76M-21.00M-21.69M-29.05M
NetIncomeIncludingNoncontrollingInterests-23.76M-21.00M-21.69M-29.05M
NetIncomeDiscontinuousOperations0.00-50.41K294.55K
NetIncomeContinuousOperations-23.76M-21.00M-21.64M-29.35M
TaxProvision0.000.000.000.00
PretaxIncome-23.76M-21.00M-21.64M-29.35M
OtherIncomeExpense-332.55K-30.33K179.71K
OtherNonOperatingIncomeExpenses-2.55K-30.33K3.63K
SpecialIncomeCharges-330.00K0.000.00176.08K
OtherSpecialCharges330.00K-176.08K
NetNonOperatingInterestIncomeExpense-7.38M-5.69M-245.43K-442.16K
InterestExpenseNonOperating7.38M5.69M251.50K442.81K
InterestIncomeNonOperating1.99K2.63K6.07K643.00
OperatingIncome-16.05M-15.29M-21.39M-29.08M
OperatingExpense16.40M20.86M27.31M33.00M
OtherOperatingExpenses928.38K1.40M1.51M1.58M
SellingGeneralAndAdministration15.47M19.45M25.81M31.42M
SellingAndMarketingExpense750.41K2.49M2.81M787.83K
GeneralAndAdministrativeExpense14.72M16.96M23.00M30.63M
OtherGandA8.69M10.79M11.41M8.43M
SalariesAndWages6.03M6.17M11.59M22.20M
GrossProfit355.45K5.57M5.92M3.92M
CostOfRevenue3.80M13.28M12.17M7.40M
TotalRevenue4.16M18.85M18.09M11.32M
OperatingRevenue4.16M18.85M18.09M11.32M
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber1.67M1.11M1.03M839.90K
ShareIssued1.67M1.11M1.03M839.90K
NetDebt12.18M8.41M
TotalDebt12.55M9.35M4.37M5.04M
TangibleBookValue-18.63M-10.32M4.21M3.01M
InvestedCapital-6.44M3.18M12.94M12.88M
WorkingCapital-17.47M-10.77M5.69M1.86M
NetTangibleAssets-18.63M-10.32M4.21M3.01M
CapitalLeaseObligations358.86K558.99K749.41K1.03M
CommonStockEquity-18.63M-5.61M9.32M8.87M
TotalCapitalization-16.66M-5.15M11.86M9.17M
TotalEquityGrossMinorityInterest-18.63M-5.61M9.32M8.87M
StockholdersEquity-18.63M-5.61M9.32M8.87M
GainsLossesNotAffectingRetainedEarnings81.18K-16.58K-20.47K0.00
OtherEquityAdjustments81.18K-16.58K-20.47K
RetainedEarnings-155.83M-133.33M-112.33M-90.64M
AdditionalPaidInCapital137.11M127.74M121.63M99.48M
CapitalStock1.67K1.11K41.09K33.60K
CommonStock1.67K1.11K41.09K33.60K
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest21.39M15.50M7.98M7.51M
TotalNonCurrentLiabilitiesNetMinorityInterest2.02M753.78K3.02M1.03M
LongTermDebtAndCapitalLeaseObligation2.02M753.78K3.02M1.03M
LongTermCapitalLeaseObligation53.70K296.13K480.67K732.69K
LongTermDebt1.97M457.66K2.54M300.00K
CurrentLiabilities19.37M14.75M4.97M6.48M
OtherCurrentLiabilities91.80K389.09K
CurrentDebtAndCapitalLeaseObligation10.53M8.59M1.35M4.01M
CurrentCapitalLeaseObligation305.17K262.86K268.75K294.07K
CurrentDebt10.22M8.33M1.08M3.71M
OtherCurrentBorrowings9.63M7.75M1.08M2.67M
CurrentNotesPayable589.00K580.00K0.001.04M
PayablesAndAccruedExpenses8.84M6.16M3.52M2.08M
CurrentAccruedExpenses3.61M1.71M141.59K171.45K
InterestPayable3.61M1.71M141.59K171.45K
Payables5.23M4.44M3.38M1.91M
DuetoRelatedPartiesCurrent0.00390.50K
AccountsPayable5.23M4.44M3.38M1.91M
TotalAssets2.76M9.90M17.30M16.39M
TotalNonCurrentAssets855.07K5.92M6.65M8.04M
OtherNonCurrentAssets-1.00
NonCurrentPrepaidAssets48.92K49.45K49.29K330.89K
InvestmentsAndAdvances250.00K250.00K250.00K250.00K
LongTermEquityInvestment250.00K250.00K250.00K250.00K
InvestmentsInOtherVenturesUnderEquityMethod250.00K250.00K250.00K
InvestmentsinAssociatesatCost250.00K250.00K250.00K250.00K
GoodwillAndOtherIntangibleAssets0.004.72M5.11M5.86M
OtherIntangibleAssets4.46M4.85M5.60M
Goodwill0.00256.82K256.82K256.82K
NetPPE556.14K905.94K1.24M1.60M
AccumulatedDepreciation-1.98M-1.83M-1.67M-1.55M
GrossPPE2.53M2.73M2.91M3.15M
Leases723.64K723.64K713.07K662.54K
OtherProperties351.34K556.14K750.04K1.03M
MachineryFurnitureEquipment1.22M1.22M1.17M1.18M
BuildingsAndImprovements233.32K233.32K282.99K279.54K
Properties0.000.000.000.00
CurrentAssets1.90M3.98M10.66M8.34M
AssetsHeldForSaleCurrent0.00473.46K
PrepaidAssets364.09K220.32K348.04K607.18K
Inventory893.06K2.25M3.72M1.92M
Receivables631.62K1.12M2.16M1.16M
OtherReceivables234.77K233.85K344.38K41.94K
AccountsReceivable396.86K890.63K1.81M1.11M
AllowanceForDoubtfulAccountsReceivable-300.83K-183.09K-13.68K-45.20K
GrossAccountsReceivable697.68K1.07M1.83M1.16M
CashCashEquivalentsAndShortTermInvestments15.35K379.98K4.43M4.18M
CashAndCashEquivalents15.35K379.98K4.43M4.18M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-8.01M-10.20M-14.18M-15.21M
RepaymentOfDebt-2.01M-1.04M-636.56K-1.67M
IssuanceOfDebt9.55M6.61M4.05M928.00K
IssuanceOfCapitalStock0.0011.43M19.63M
CapitalExpenditure-3.23K-14.11K-102.70K
InterestPaidSupplementalData795.02K243.09K204.59K173.36K
IncomeTaxPaidSupplementalData0.000.00
EndCashPosition15.35K379.98K4.43M4.18M
BeginningCashPosition379.98K4.43M4.18M380.00K
EffectOfExchangeRateChanges97.76K3.89K-20.47K
ChangesInCash-462.39K-4.06M270.83K3.80M
FinancingCashFlow7.54M6.15M14.45M19.01M
CashFromDiscontinuedFinancingActivities0.000.000.00
CashFlowFromContinuingFinancingActivities7.54M6.15M14.45M19.01M
NetOtherFinancingCharges9.00K580.00K-390.50K129.25K
NetCommonStockIssuance0.0011.43M19.63M
CommonStockIssuance0.0011.43M19.63M
NetIssuancePaymentsOfDebt7.54M5.57M3.41M-745.30K
NetLongTermDebtIssuance7.54M5.57M3.41M-745.30K
LongTermDebtPayments-2.01M-1.04M-636.56K-1.67M
LongTermDebtIssuance9.55M6.61M4.05M928.00K
InvestingCashFlow-3.23K-14.11K-102.70K0.00
CashFromDiscontinuedInvestingActivities0.000.000.00
CashFlowFromContinuingInvestingActivities-3.23K-14.11K-102.70K0.00
NetBusinessPurchaseAndSale0.00
SaleOfBusiness0.00
PurchaseOfBusiness0.00
CapitalExpenditureReported-3.23K-14.11K-102.70K0.00
OperatingCashFlow-8.00M-10.19M-14.07M-15.21M
CashFromDiscontinuedOperatingActivities0.00-32.77K-515.95K
CashFlowFromContinuingOperatingActivities-8.00M-10.19M-14.04M-14.70M
ChangeInWorkingCapital4.85M5.26M-692.75K-2.22M
ChangeInPayablesAndAccruedExpense3.14M2.63M1.56M174.85K
ChangeInAccruedExpense1.98M1.57M-29.86K-271.30K
ChangeInInterestPayable1.98M1.57M-29.86K-271.30K
ChangeInPayable1.16M1.06M1.59M446.15K
ChangeInAccountPayable1.16M1.06M1.59M446.15K
ChangeInPrepaidAssets-144.16K238.08K238.30K-637.98K
ChangeInInventory1.36M1.47M-1.80M-1.13M
ChangeInReceivables493.78K921.48K-697.66K-629.59K
ChangesInAccountReceivables493.78K921.48K-697.66K-629.59K
OtherNonCashItems3.68M3.84M88.47K-7.24K
StockBasedCompensation2.36M1.17M7.32M11.13M
AssetImpairmentCharge4.32M0.00
DepreciationAmortizationDepletion540.30K545.98K936.02K111.57K
DepreciationAndAmortization540.30K545.98K936.02K111.57K
OperatingGainsLosses7.32M16.47M
GainLossOnInvestmentSecurities7.32M16.29M
NetIncomeFromContinuingOperations-23.76M-21.00M-21.69M-29.05M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for SBEV
Date User Asset Broker Type Position Size Entry Price Patterns