Here is the Revenue Per share for all of the stocks I have future projections on. And, you will find the future projections for all of these stocks here. Also, you can find in the last column, what the difference is from this year’s revenue per share to the increase out five years in advance. The increase allows you to see that if you bought a share today, at today’s price, you get a certain amount of revenue per share. But, the increases for revenue over the next several years are all different. Using this table will enable you to see what the growth of revenue per share will look like over the course of the next five years. Given the price you pay today, you can feasible determine what the growth rate would look like and which stocks will grow faster given a share price today.
Revenue Per Share With Revenue Projections
| Company Name | Stock Symbol | Share Price | Shares Outstanding | 2022 | Revenue per Share | 2023 | Revenue per Share | 2024 | Revenue per Share | 2025 | Revenue per Share | 2026 | Revenue per Share | Difference | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4Front Ventures | FFNTF | $0.505 | 636,636,990 | $150,000,000 | $0.2356 | $210,000,000 | $6.8162 | $250,000,000 | $0.3927 | $300,000,000 | $0.4712 | $375,000,000 | $0.5890 | 150.00% | |
| Ascend Wellness | AAWH | $2.530 | 188,163,997 | $410,000,000 | $2.1790 | $575,000,000 | $1.9326 | $750,000,000 | $3.9859 | $900,000,000 | $4.7831 | $1,150,000,000 | $6.1117 | 180.49% | |
| Aurora Cannabis Inc. | ACB | $1.510 | 297,534,008 | $175,000,000 | $0.5882 | $175,000,000 | $0.6707 | $185,000,000 | $0.6218 | $200,000,000 | $0.6722 | $225,000,000 | $0.7562 | 28.57% | |
| Auxly Cannabis | CBWTF | $0.038 | 899,950,104 | $85,000,000 | $0.0944 | $125,000,000 | $0.6106 | $175,000,000 | $0.1945 | $225,000,000 | $0.2500 | $275,000,000 | $0.3056 | 223.53% | |
| Avant Brands | AVTBF | $0.174 | 204,730,002 | $15,000,000 | $0.0733 | $20,000,000 | $0.2905 | $25,000,000 | $0.1221 | $30,000,000 | $0.1465 | $35,000,000 | $0.1710 | 133.33% | |
| AYR Wellness | AYRWF | $4.290 | 68,842,704 | $500,000,000 | $7.2629 | $750,000,000 | $6.0150 | $1,000,000,000 | $14.5259 | $1,250,000,000 | $18.1573 | $1,500,000,000 | $21.7888 | 200.00% | |
| Body & Mind | BMMJ | $0.089 | 113,349,006 | $28,500,000 | $0.2514 | $40,000,000 | $0.3179 | $65,000,000 | $0.5735 | $100,000,000 | $0.8822 | $125,000,000 | $1.1028 | 338.60% | |
| C21 Investments | CXXIF | $0.284 | 125,818,993 | $30,000,000 | $0.2384 | $50,000,000 | $1.1143 | $75,000,000 | $0.5961 | $100,000,000 | $0.7948 | $125,000,000 | $0.9935 | 316.67% | |
| Canopy Growth | CGC | $3.460 | 479,979,024 | $375,000,000 | $0.7813 | $475,000,000 | $1.8385 | $600,000,000 | $1.2501 | $750,000,000 | $1.5626 | $1,000,000,000 | $2.0834 | 166.67% | |
| Clever leaves | CLVR | $0.802 | 43,012,701 | $22,500,000 | $0.5231 | $40,000,000 | $0.3120 | $60,000,000 | $1.3949 | $85,000,000 | $1.9762 | $120,000,000 | $2.7899 | 433.33% | |
| Columbia Care | CCHWF | $2.040 | 403,116,988 | $625,000,000 | $1.5504 | $825,000,000 | $20.0862 | $1,125,000,000 | $2.7908 | $1,500,000,000 | $3.7210 | $2,000,000,000 | $4.9613 | 220.00% | |
| Cresco Labs | CRLBF | $4.130 | 301,287,020 | $900,000,000 | $2.9872 | $1,140,000,000 | $3.0069 | $1,400,000,000 | $4.6467 | $1,750,000,000 | $5.8084 | $1,250,000,000 | $4.1489 | 38.89% | |
| Cronos Group | CRON | $2.970 | 379,126,993 | $105,000,000 | $0.2770 | $140,000,000 | $0.1986 | $175,000,000 | $0.4616 | $225,000,000 | $0.5935 | $275,000,000 | $0.7254 | 161.90% | |
| Curaleaf Holdings | CURLF | $6.450 | 704,910,011 | $1,600,000,000 | $2.2698 | $2,000,000,000 | $13.5323 | $2,250,000,000 | $3.1919 | $2,500,000,000 | $3.5466 | $2,750,000,000 | $3.9012 | 71.88% | |
| CV Sciences | CVSI | $0.051 | 147,794,000 | $16,500,000 | $0.1116 | $17,500,000 | $0.0120 | $20,000,000 | $0.1353 | $22,500,000 | $0.1522 | $25,000,000 | $0.1692 | 51.52% | |
| Decibel | DBCCF | $0.076 | 1,458,452,421 | $62,500,000 | $0.0429 | $75,000,000 | $0.5972 | $90,000,000 | $0.0617 | $110,000,000 | $0.0754 | $140,000,000 | $0.0960 | 124.00% | |
| Delta 9 Cannabis | DLTNF | $0.126 | 125,596,006 | $60,000,000 | $0.4777 | $78,000,000 | $0.2985 | $100,000,000 | $0.7962 | $125,000,000 | $0.9953 | $160,000,000 | $1.2739 | 166.67% | |
| ENDEXX | EDXC | $0.037 | 523,051,014 | $1,500,000 | $0.0029 | $2,250,000 | $0.0074 | $3,000,000 | $0.0057 | $3,750,000 | $0.0072 | $5,000,000 | $0.0096 | 233.33% | |
| Fire & Flower Holdings | FFLWF | $1.980 | 46,118,299 | $150,000,000 | $3.2525 | $200,000,000 | $2.5993 | $250,000,000 | $5.4208 | $300,000,000 | $6.5050 | $350,000,000 | $7.5892 | 133.33% | |
| Flower One Holdings | FLOOF | $0.011 | 460,680,000 | $42,500,000 | $0.0923 | $58,500,000 | $0.1388 | $75,000,000 | $0.1628 | $100,000,000 | $0.2171 | $125,000,000 | $0.2713 | 194.12% | |
| Gaby | GABLF | $0.008 | 713,856,000 | $25,000,000 | $0.0350 | $30,000,000 | $0.0398 | $35,000,000 | $0.0490 | $42,500,000 | $0.0595 | $50,000,000 | $0.0700 | 100.00% | |
| Green Organic Dutchman | TGODF | $0.053 | 753,212,981 | $40,000,000 | $0.0531 | $50,000,000 | $0.2123 | $65,000,000 | $0.0863 | $85,000,000 | $0.1128 | $115,000,000 | $0.1527 | 187.50% | |
| Green Thumb Industries | GTBIF | $12.960 | 235,481,995 | $1,130,000,000 | $4.7987 | $1,440,000,000 | $85.6134 | $1,800,000,000 | $7.6439 | $2,250,000,000 | $9.5549 | $2,750,000,000 | $11.6782 | 143.36% | |
| HEXO | HEXO | $0.203 | 296,171,962 | $152,500,000 | $0.5149 | $160,000,000 | $0.1779 | $175,000,000 | $0.5909 | $200,000,000 | $0.6753 | $225,000,000 | $0.7597 | 47.54% | |
| High Tide | HITI | $1.420 | 899,477,000 | $250,000,000 | $0.2779 | $300,000,000 | $0.5129 | $350,000,000 | $0.3891 | $425,000,000 | $0.4725 | $500,000,000 | $0.5559 | 100.00% | |
| iAnthus Capital Holdings | ITHUF | $0.058 | 584,921,024 | $250,000,000 | $0.4274 | $300,000,000 | $4.3410 | $350,000,000 | $0.5984 | $400,000,000 | $0.6839 | $450,000,000 | $0.7693 | 80.00% | |
| IM Cannabis Corp | IMCC | $0.415 | 69,108,197 | $90,000,000 | $1.3023 | $130,000,000 | $0.0208 | $175,000,000 | $2.5323 | $275,000,000 | $3.9793 | $325,000,000 | $4.7028 | 261.11% | |
| Indiva Limited | NDVAF | $0.127 | 6,244,299,586 | $37,500,000 | $0.0060 | $57,500,000 | $0.7442 | $85,000,000 | $0.0136 | $120,000,000 | $0.0192 | $150,000,000 | $0.0240 | 300.00% | |
| Item 9 Labs | INLB | $0.450 | 45,197,600 | $25,000,000 | $0.5531 | $30,000,000 | $0.2062 | $37,500,000 | $0.8297 | $50,000,000 | $1.1063 | $65,000,000 | $1.4381 | 160.00% | |
| Jushi Holdings | JUSHF | $1.790 | 145,515,806 | $300,000,000 | $2.0616 | $450,000,000 | $4.6746 | $600,000,000 | $4.1233 | $800,000,000 | $5.4977 | $1,100,000,000 | $7.5593 | 266.67% | |
| Khiron Life Sciences | KHRNF | $0.097 | 212,933,989 | $15,000,000 | $0.0704 | $30,000,000 | $1.7249 | $50,000,000 | $0.2348 | $75,000,000 | $0.3522 | $100,000,000 | $0.4696 | 566.67% | |
| Lowell Farms | LOWLF | $0.210 | 2,181,170,000 | $70,000,000 | $0.0321 | $100,000,000 | $0.9413 | $150,000,000 | $0.0688 | $225,000,000 | $0.1032 | $300,000,000 | $0.1375 | 328.57% | |
| MariMed | MRMD | $0.590 | 106,231,989 | $135,000,000 | $1.2708 | $165,000,000 | $1.6399 | $200,000,000 | $1.8827 | $250,000,000 | $2.3533 | $300,000,000 | $2.8240 | 122.22% | |
| MediPharm Labs | MEDIF | $0.057 | 338,693,993 | $15,000,000 | $0.0443 | $22,500,000 | $0.0056 | $30,000,000 | $0.0886 | $40,000,000 | $0.1181 | $50,000,000 | $0.1476 | 233.33% | |
| Organigram Holdings Inc. | OGI | $1.030 | 141,661,996 | $120,000,000 | $0.8471 | $150,000,000 | $2.8606 | $200,000,000 | $1.4118 | $250,000,000 | $1.7648 | $300,000,000 | $2.1177 | 150.00% | |
| PharmaCielo | PCLOF | $0.326 | 52,437,097 | $5,000,000 | $0.0954 | $7,500,000 | $0.0242 | $10,000,000 | $0.1907 | $15,000,000 | $0.2861 | $20,000,000 | $0.3814 | 300.00% | |
| Planet 13 Holdings | PLNHF | $1.410 | 309,843,014 | $140,000,000 | $0.4518 | $170,000,000 | $1.1205 | $225,000,000 | $0.7262 | $275,000,000 | $0.8875 | $350,000,000 | $1.1296 | 150.00% | |
| Rubicon Organics | ROMJF | $0.600 | 544,952,976 | $27,500,000 | $0.0505 | $45,000,000 | $0.1420 | $65,000,000 | $0.1193 | $90,000,000 | $0.1652 | $125,000,000 | $0.2294 | 354.55% | |
| Schwazze | SHWZ | $1.260 | 316,876,002 | $175,000,000 | $0.5523 | $240,000,000 | $4.2857 | $300,000,000 | $0.9467 | $350,000,000 | $1.1045 | $400,000,000 | $1.2623 | 128.57% | |
| Sundial Growers Inc. | SNDL | $2.680 | 6,532,608 | $525,000,000 | $80.3661 | $725,000,000 | $3.0462 | $1,000,000 | $0.1531 | $1,250,000,000 | $191.3478 | $1,500,000,000 | $229.6173 | 185.71% | |
| TerrAscend | TRSSF | $1.835 | 28,509,291 | $400,000,000 | $14.0305 | $750,000,000 | $2.4377 | $1,000,000,000 | $35.0763 | $1,250,000,000 | $43.8454 | $1,500,000,000 | $52.6144 | 275.00% | |
| Tilray | TLRY | $3.360 | 307,673,007 | $650,000,000 | $2.1126 | $750,000,000 | $1.2931 | $900,000,000 | $2.9252 | $1,100,000,000 | $3.5752 | $1,250,000,000 | $4.0628 | 92.31% | |
| TILT Holdings | TLLTF | $0.139 | 580,004,990 | $255,000,000 | $0.4397 | $315,000,000 | $0.8768 | $390,000,000 | $0.6724 | $475,000,000 | $0.8190 | $550,000,000 | $0.9483 | 115.69% | |
| TPCO Holding | GRAMF | $0.895 | 359,244,978 | $115,000,000 | $0.3201 | $125,000,000 | $1.1368 | $140,000,000 | $0.3897 | $165,000,000 | $0.4593 | $190,000,000 | $0.5289 | 65.22% | |
| Trulieve Cannabis | TCNNF | $14.430 | 96,192,198 | $1,350,000,000 | $14.0344 | $1,600,000,000 | $8.6340 | $2,000,000,000 | $20.7917 | $2,500,000,000 | $25.9896 | $3,000,000,000 | $31.1876 | 122.22% | |
| Upexi | UPXI | $4.950 | 530,456,000 | $50,000,000 | $0.0943 | $65,000,000 | $0.7988 | $85,000,000 | $0.1602 | $110,000,000 | $0.2074 | $145,000,000 | $0.2733 | 190.00% | |
| Valens Company | VLNS | $0.836 | 81,376,500 | $80,000,000 | $0.9831 | $125,000,000 | $0.3919 | $175,000,000 | $2.1505 | $225,000,000 | $2.7649 | $275,000,000 | $3.3794 | 243.75% | |
| Verano | VRNOF | $6.500 | 318,945,989 | $950,000,000 | $2.9786 | $1,150,000,000 | $27.6274 | $1,250,000,000 | $3.9192 | $1,500,000,000 | $4.7030 | $1,750,000,000 | $5.4868 | 84.21% | |
| Vext Sciences | VEXTF | $0.265 | 70,562,397 | $50,000,000 | $0.7086 | $60,000,000 | $0.5350 | $75,000,000 | $1.0629 | $100,000,000 | $1.4172 | $135,000,000 | $1.9132 | 170.00% | |
| Vibe Growth | VIBEF | $0.186 | 112,142,995 | $35,000,000 | $0.3121 | $40,000,000 | $0.4516 | $50,000,000 | $0.4459 | $60,000,000 | $0.5350 | $75,000,000 | $0.6688 | 114.29% | |
| Village Farms | VFF | $2.560 | 88,571,900 | $325,000,000 | $3.6693 | $385,000,000 | $1.0380 | $475,000,000 | $5.3629 | $600,000,000 | $6.7742 | $750,000,000 | $8.4677 | 130.77% | |
| West Island Brands | WIBFF | $0.131 | 15,109,000 | $5,000,000 | $0.3309 | $6,500,000 | $0.0219 | $9,000,000 | $0.5957 | $12,000,000 | $0.7942 | $15,000,000 | $0.9928 | 200.00% |
