Tilray Brands Reports Record Q4 Financial Results

Record Q4 Net Revenue of $184 Million, Representing 20% Growth Year over Year, $627 Million of Net Revenue for FY2023; On a Constant Currency Basis, FY2023 Net Revenue Grew 6% to $668 Million

$8 Million of Net Cash from Operating Activities Generated for FY2023, Achieved Nearly $200 Million Improvement in Adjusted Free Cash Flow Compared to FY2022

Increased Tilrayโ€™s #1 Cannabis Market Share Position in Canada to 13% with HEXO Acquisition and Substantially Grew Medical Cannabis Market Position Across Europe

Company Issues FY2024 Guidance

Conference Call to be Held at 8:30 a.m. ET Today

NEW YORK and LEAMINGTON, Ontario, July 26, 2023 (GLOBE NEWSWIRE) -- Tilray Brands,ย Inc. (โ€œTilrayโ€, โ€œourโ€, โ€œweโ€ or the โ€œCompanyโ€) (Nasdaq: TLRY; TSX: TLRY), a leading global cannabis-lifestyle and consumer packaged goods company inspiring and empowering the worldwide community to live their very best life, today reported financial results for the fourth quarter and fiscal year ended May 31, 2023. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

Irwin D. Simon, Tilray Brandsโ€™ Chairman and Chief Executive Officer, stated, โ€œOur financial performance is demonstrative of Tilray Brandsโ€™ being the leading, most diversified cannabis lifestyle and CPG company in the world. During the 2023 fiscal year, we delivered on our commitment to generate positive adjusted free cash flow across all business segments, and executed against our strategic plan to grow revenue, drive operating efficiencies, and improve margins and profitability, all while investing in our industry-leading brands.โ€

Mr. Simon continued, โ€œThe recent closing of the HEXO transaction has boosted our competitive positioning in Canada, the largest, federally legalized cannabis market in the world. We are working towards a seamless integration into our efficient, built-to-last platforms as we leverage our deep CPG expertise and track record to drive both revenue and cost synergies while expanding product distribution in Canada and across international markets.โ€

Financial Highlights โ€“ 2023 Fiscal Fourth Quarter

  • Net revenue increased 20% to $184 million in the fourth quarter compared to $153 million in the prior year quarter. On a constant currency basis, net revenue was $190 million in the fourth quarter of 2023, up 24% from the prior year quarter.
  • Tilrayโ€™s reporting segments for cannabis, beverage alcohol, and distribution each individually grew revenue by ~$10 million in the fourth quarter or ~20%, compared to the prior year quarter.
  • Gross profit was $67 million, while adjusted gross profit was $68 million in the quarter. Gross margin was 36%, while adjusted gross margin rose to 37% from 33% in the prior year quarter.
  • Cannabis net revenue increased 21% to $64 million in the fourth quarter compared to $53 million in the prior year quarter. On a constant currency basis, net cannabis revenue was $69 million in the quarter, up 29% from the prior year quarter.
    • Cannabis gross margin increased to 61% in the quarter from -36% in the prior year quarter and cannabis adjusted gross margin rose to 61% in the quarter from 53% in the prior year quarter, reflecting contributions from the HEXO arrangement.
  • Beverage alcohol net revenue increased 43% to $32.4 million in the fourth quarter from $22.7 million in the prior year quarter.
    • Beverage alcohol gross margin increased to 51% in the quarter from 50% in the prior year quarter and adjusted gross beverage alcohol margin was 55% in the quarter compared to 60% in the prior quarter, reflecting lower contribution margins from recent acquisitions.
  • Distribution net revenue increased 19% to $73 million in the fourth quarter compared to $61 million in the prior year quarter.
    • Distribution gross margin rose to 9% in the quarter from -7% in the prior year quarter and adjusted distribution gross margin rose to 9% in the quarter from 6% in the prior year quarter, reflecting favorable product mix.
  • Net loss of $120 million in the fourth quarter compared to net loss of $458 million in the prior year quarter. Adjusted net loss of $32 million in the fourth quarter compared to adjusted net loss of $46 million in the prior year quarter.
  • Adjusted EBITDA rose 93% to $22 million in the fourth quarter from $12 million in the prior year quarter.
  • Operating cash flow of $44 million in the fourth quarter compared to -$21 million in the prior year quarter. Adjusted free cash flow of $43 million compared to adjusted free cash flow of -$24 million in the prior year quarter.

Financial Highlights โ€“ 2023 Fiscal Year

  • Net revenue was $627 million compared to $628 million in the prior fiscal year. On a constant currency basis, net revenue was $668 million, up 6% from the prior fiscal year.
  • Gross profit was $147 million, while adjusted gross profit was $206 million. Gross margin rose to 23% from 19% in the prior fiscal year, representing more than $30 million in growth, while adjusted gross margin rose to 33% from 30% in the prior fiscal year.
  • Cannabis net revenue was $220 million compared to $238 million in the prior fiscal year. On a constant currency basis, cannabis net revenue was $233 million, down 2% from the prior fiscal year.
    • Cannabis gross margin was 26% compared to 18% in the prior fiscal year and Cannabis adjusted gross margin rose to 51% from 43% in the prior fiscal year, reflecting contributions from the HEXO arrangement.
  • Beverage alcohol net revenue increased 33% from the prior fiscal year to $95 million.
    • Beverage alcohol gross margin was 49% compared to 55% in the prior fiscal year and Beverage alcohol adjusted gross margin was 53% compared to 58% in the prior fiscal year, reflecting lower contribution margins from recent acquisitions.
  • Distribution net revenue was $259 million compared to $260 million in the prior fiscal year. On a constant currency basis, distribution revenue was $285 million, up 10% from the prior fiscal year.
    • Distribution gross margin rose to 11% from 6% from the prior fiscal year and distribution adjusted gross margin rose to 11% from 9% in the prior fiscal year, reflecting favorable product mix.
  • Achieved $22 million in annualized run-rate savings (and $19 million in actual cost savings) as part of the $30 million cost optimization plan announced in Q4 2022; total annualized cash cost-savings since the closing of the Tilray-Aphria transaction reached $128 million.
  • Net loss of $1,443 million compared to net loss of $434 million in the prior fiscal year. Adjusted net loss of $130 million compared to net loss of $183 million in the prior fiscal year.
  • Adjusted EBITDA rose 28% to $61 million from $48 million in the prior fiscal year, marking the fourth consecutive year of positive adjusted EBITDA and in line with our adjusted EBITDA guidance of $60 million to $66 million.
  • Strong financial liquidity position of ~$450 million, consisting of $207 million in cash and $242 million in marketable securities.
  • Achieved positive adjusted free cash flow across all operating segments in the 2023 fiscal year.

Operating Highlights

Leadership in Global Cannabis Operations, Brands, and Market Share, Further Solidified through Recent HEXO Acquisition

  • Despite ongoing challenges to cannabis market conditions in Canada, Tilray maintained its #1 cannabis market share position in FY 2023. Closing the HEXO transaction in June 2023 and adding itโ€™s leading high-growth brands to the Tilray portfolio significantly bolsters the Companyโ€™s position supported by low-cost operations and complimentary distribution across all Canadian geographies. Tilrayโ€™s market share in Canada has reached ~13% and the Company holds the #1 market position across all major markets and a leading share across most product categories. Tilray is now #1 in Flower, Oils, and Concentrates, and #2 in Pre-Rolls, #4 in Vape, and Top 10 in all other categories.

  • Tilray is focused on growing its leading market share in medical cannabis in the countries in which it distributes today and achieving early-mover advantage in new countries as cannabis legalization proliferates across Europe. This is being accomplished by capitalizing on the unrivaled platform provided by its cultivation and distribution operations across Portugal and Germany and the leadership teamโ€™s depth of commercial and regulatory expertise.

Maximizing the High-Growth Potential of U.S. CPG and Craft-Beverage Portfolio

  • Tilray made substantial strides across its five craft-beverage brands including leaders SweetWater Brewing Company, Breckenridge Distillery, and Montauk Brewing Company, growing revenue in its beverage alcohol segment by 33% and adjusted gross profit by 24%. Tilrayโ€™s wellness brand, Manitoba Harvest, maintained its brand leadership position in branded hemp with 51% market share and stabilized its gross margin through price increases.

  • Upon federal cannabis legalization in the U.S., Tilray is well-positioned to immediately leverage its strong U.S. leadership position and strategic strengths across distribution and brands to include THC-infused products to maximize all commercial opportunities and drive significant additional revenue in adult-use cannabis through expanded recognition and distribution.

Fiscal Year 2024 Guidance

For its fiscal year ended May 31, 2024, the Company expects to achieve adjusted EBITDA targets of $68 million to $78 million, representing growth of 11% to 27% as compared to fiscal year 2023. In addition, the Company expects to generate positive adjusted free cash flow.

Managementโ€™s guidance for adjusted EBITDA is provided on a non-GAAP basis and excludes transaction expenses, integration charges, restructuring charges, litigation costs, start-up and closure costs, lease expense, purchase price accounting step-up, changes in fair value of contingent consideration and other items carried at fair value and other non-operating income (expenses) and other non-recurring items that may be incurred during the Company's fiscal year 2024, which the Company will continue to identify as it reports its future financial results. Managementโ€™s guidance for adjusted free cash flow is provided on a non-GAAP basis and excludes our projected integration costs related to HEXO and the cash income taxes related to Aphria Diamond.

The Company cannot reconcile its expected adjusted EBITDA to net income or adjusted free cash flow to operating cash flow under โ€œFiscal Year 2024 Guidanceโ€ without unreasonable effort because of certain items that impact net income and other reconciling metrics are out of the Companyโ€™s control and/or cannot be reasonably predicted at this time.

Tilray Brands Strategic Growth Actions โ€“ Fiscal 2023 and to date

July 2023

  • SweetWater Brewing Announces Partnership with ATLive and Mercedes Benz Stadium
  • RIFF Cannabis Brand Launches New THC Beverages for Summer
  • SweetWater Brewing Launches Gummies Beer A New Juicy Revolution

June 2023

  • Tilray Brands Completes Acquisition of HEXO Corp. Leading Next Evolution of Canadian Cannabis
  • Breckenridge Distillery Launches New Limited Release Collectors Art Series
  • Tilray Brands Completes Accretive Acquisition of HEXO Corp. Leading the Next Evolution of Canadian Cannabis
  • Montauk Brewing Company Celebrates 11-Year Anniversary and 2023 Summer Season Lineup
  • Tilray Brands Expands Beer Portfolio and Launches Good Supply Light Beer

May 2023

  • Sweetwater Brewing Launches New Refreshing Line of Ready-to-Drink Mixed Cocktails in a Can
  • SweetWater Brewing Releases Red White and Blue American Lager
  • Tilray Medical Announces European Market Expansion in Italy
  • SweetWater Brewing Introduces Colorado Orange Citrus Ale, a Refreshing New Beer Crafted Exclusively for the High Country
  • Breckenridge Distillery Announces Limited Edition Bourbon Collaboration With Flaviar For Fatherโ€™s Day
  • Solei Brand Debuts Premium CBD, CBN and THC Infused Tea Collection
  • SweetWater Brewing Announces Partnership With Mercedes-Benz Stadium and Opens Two Branded Bars at Atlantaโ€™s Premier Sports and Entertainment Venue

April 2023

  • Breckenridge Distillery Wins Highest Honor at World Spirits Competition and Double Gold Awards for Bourbon Whiskey, 105 High Proof, Two Clans and XO Cognac Finish
  • Montauk Brewing Company Unveils Two New Branded Spaces at New York Metsโ€™ Citi Field
  • Celebrate 420 with Good Supply!
  • Tilray Brands Ranks on the Brewers Association List of Top Producing Craft Brewers in the United States
  • Montauk Brewing Company Launches PROJECT 4:20, a New Limited Release Craft Brew Supporting Local Green Charities
  • Tilray Medical Expands Footprint in Europe and Broadens Distribution Across the Czech Republic
  • SweetWater Brewing Company Expands Across 44 States with Nevada Launch
  • Manitoba Harvest Expands Whole Foods Market Distribution
  • Breckenridge Distillery Wins Big at Whisky Magazineโ€™s 2023 World Whiskies Awards

March 2023

  • Alpine Beer Opens Taproom at Petco Park Stadium in San Diego
  • Breckenridge Distillery Establishes March 31st as National Aprรจs Day
  • Montauk Brewing Expands Distribution Across the Northeast
  • Tilray Brands Stockholders Approve Charter Amendment to Enhance Corporate Governance and Support Strategic Growth Plan
  • SweetWater Brewing Company Brings Back Popular Triple Tail Tropical India Pale Ale
  • SweetWater Brewing Company Introduces New West Coast Style India Pale Ale
  • CANACA Introduces New Collection of Terpene Rich Products Across Canada

February 2023

  • Breckenridge Distillery Launches Limited-Edition Sexy Motor Oil Whiskey for Valentineโ€™s Dayย 
  • Alpine Beer Launches INFINITE HAZE Hazy IPAย 
  • SweetWater Brewing Company Introduces New Crisp Lager to Year-Round Lineupย 
  • SweetWater Announces 420 Fest 2023 Lineup and Venueย 
  • Good Supply Cannabis Brand Launches New Product Lineupย 
  • Breckenridge Distillery Strikes Gold at 2023 World Whiskies Awardsย 
  • Good Supply Cannabis Brand Launches Canadaโ€™s Strongest Infused Pre-Rolls

January 2023ย 

  • SweetWater Brewing Company Celebrates 26 Years of Brewing with Throwback Beers, Jam Bandsย 
  • Solei Cannabis Brand Introduces New Approach to Wellness with New Product Lineup and Brand Refreshย 

December 2022ย 

  • Good Supply Cannabis Brand Launches โ€˜Peppermint Phattyโ€™ย 
  • RIFF Cannabis Brand Launches New Series of Limited-Edition Strains in โ€˜Joint Effortโ€™ With Craft Growersย 

November 2022ย 

  • Tilray Brands and Charlotteโ€™s Web Announce Strategic Alliance in Canadaย 
  • Tilray Brands Acquires Montauk Brewing Companyย 
  • โ€˜Potently Canadian' Cannabis Brand, CANACA, Launches New Products and #FeelTheBoost Campaign

October 2022ย 

  • SweetWater Brewing Company Unveils New Fall Craft-Beer Releasesย 
  • Tilray Medical Relaunches Cannabis Oral Solution Across Irelandย 
  • Broken Coast Ranks #1 at the Budtenderโ€™s Association Collectors Cupย 
  • Green Flash Launches New Beers Across the U.S. and Unveils Refreshed Brandingย 
  • Breckenridge Distillery Announces Ultimate Whiskey and Beer Collaboration With Breckenridge Breweryย 
  • Good Supply Cannabis Brand Reveals New Fall Flower Launches and Expands Distribution of Bestselling High-Potency Productsย 

September 2022ย 

  • Good Supply Launches New High-Potency Product Drop and Unveils Exclusive Orange Frost Live Resinย 
  • Breckenridge Distillery Announces Nationwide Alignment and Renewed Distribution Agreement With Republic National Distributing Companyย 
  • RIFF Cannabis Brand Launches โ€˜Drumsticksโ€™ย 
  • Tilray Medical Receives Approval to Extend Market Authorization in Italyย 
  • SweetWater Brewing Company Unveils New Fall Craft-Beer Releases

August 2022ย 

  • Breckenridge Distillery and Denver Broncos Release Limited-Edition Mile High Bourbon Blendsย 
  • Tilray Medical Bolsters Market Leading Position in Europe With Market Authorization in Polandย 
  • Tilray Medical Receives Verification From the Natural Health Science Foundation in Australia and New Zealand

July 2022ย 

  • Tilray Medical Expands Portfolio of Medical Cannabis Products in the UKย 
  • Good Supply Brand Expands its Cannabis Portfolio in Quรฉbecย 
  • Tilray Brandsโ€™ Potently Canadian Cannabis Brand, CANACA Joins this Yearโ€™s Calgary Stampede and Releases โ€˜Wild Westโ€™ Product Lineupย 
  • Tilray Medical Launches Cannabis Education Platform โ€˜WeCare-MedicalCannabisโ€™ Across Europeย 

June 2022ย 

  • Tilray Medical Launches Sleep-Oriented CBN Night Oil for Medical Cannabis Patients in Canadaย 
  • Tilray Brands Announces Enhancements to Accretive Strategic Transaction with HEXOย 
  • Broken Coast Cannabis Launches Full Spectrum โ€˜woahโ€™ย 
  • Tilray Medical Welcomes Government of Luxembourg Delegation Visit to European Campus in Portugalย 

Live Conference Call and Audio Webcast
Tilray Brands will host a webcast to discuss these results today at 8:30 a.m. ET. Investors may join the live webcast available on the Investors section of the Companyโ€™s website at www.tilray.com. The webcast will also be archived after the call concludes.

About Tilray Brands
Tilray Brands, Inc. (Nasdaq: TLRY; TSX: TLRY), is a leading global cannabis-lifestyle and consumer packaged goods company with operations in Canada, the United States, Europe, Australia, and Latin America that is changing people's lives for the better โ€“ one person at a time. Tilray Brands delivers on this mission by inspiring and empowering the worldwide community to live their very best life, enhanced by moments of connection and wellbeing. Patients and consumers trust Tilray Brands to be the most responsible, trusted and market leading cannabis consumer products company in the world with a portfolio of innovative, high-quality, and beloved brands that address the needs of the consumers, customers, and patients we serve. A pioneer in cannabis research, cultivation, and distribution, Tilray Brandsโ€™ unprecedented production platform supports over 20 brands in over 20 countries, including comprehensive cannabis offerings, hemp-based foods, and craft beverages.

For more information on Tilray Brands, visit www.Tilray.com and follow @Tilray

Cautionary Statement Concerning Forward-Looking Statements

Certain statements in this press release constitute forward-looking information or forward-looking statements (together, โ€œforward-looking statementsโ€) under Canadian securities laws and within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are intended to be subject to the โ€œsafe harborโ€ created by those sections and other applicable laws. Forward-looking statements can be identified by words such as โ€œforecast,โ€ โ€œfuture,โ€ โ€œshould,โ€ โ€œcould,โ€ โ€œenable,โ€ โ€œpotential,โ€ โ€œcontemplate,โ€ โ€œbelieve,โ€ โ€œanticipate,โ€ โ€œestimate,โ€ โ€œplan,โ€ โ€œexpect,โ€ โ€œintend,โ€ โ€œmay,โ€ โ€œproject,โ€ โ€œwill,โ€ โ€œwouldโ€ and the negative of these terms or similar expressions, although not all forward-looking statements contain these identifying words. Certain material factors, estimates, goals, projections or assumptions were used in drawing the conclusions contained in the forward-looking statements throughout this communication.

Forward-looking statements include statements regarding our intentions, beliefs, projections, outlook, analyses or current expectations concerning, among other things: the Companyโ€™s ability to become the world's leading cannabis-focused consumer branded company the Companyโ€™s expectation to be free-cash flow positive in its operating business units; the Companyโ€™s ability to achieve long term profitability; the Companyโ€™s ability to achieve operational scale, market share, distribution, profitability and revenue growth in particular business lines and markets; the Companyโ€™s ability to successfully achieve revenue growth, production and supply chain efficiencies, synergies and cost savings; the Companyโ€™s ability to generate $68-$78 million of Adjusted EBITDA and expectation to be cash-flow positive in its operating business in fiscal year 2024; and the Companyโ€™s anticipated investments and acquisitions, including in organic and strategic growth, partnership efforts, product offerings and other initiatives.

Many factors could cause actual results, performance or achievement to be materially different from any forward-looking statements, and other risks and uncertainties not presently known to the Company or that the Company deems immaterial could also cause actual results or events to differ materially from those expressed in the forward-looking statements contained herein. For a more detailed discussion of these risks and other factors, see the most recently filed annual information form of the Company and the Annual Report on Form 10-K (and other periodic reports filed with the SEC) of the Company made with the SEC and available on EDGAR. The forward-looking statements included in this communication are made as of the date of this communication and the Company does not undertake any obligation to publicly update such forward-looking statements to reflect new information, subsequent events or otherwise unless required by applicable securities laws.

Use of Non-U.S. GAAP Financial Measures
This press release and the accompanying tables include non-GAAP financial measures, including adjusted gross margin, Adjusted gross profit, Adjusted EBITDA, Adjusted net income and free cash flow. Management believes that the non-GAAP financial measures presented provide useful additional information to investors about current trends in the Company's operations and are useful for period-over-period comparisons of operations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures. In addition, these non-GAAP measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded. They should be read only in connection with the Company's Consolidated Statements of Operations and Cash Flows presented in accordance with GAAP.

Certain forward-looking non-GAAP financial measures included in this press release are not reconciled to the comparable forward-looking GAAP financial measures. The Company is not able to reconcile these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures without unreasonable efforts because the Company is unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact GAAP measures but would not impact the non-GAAP measures. Such items may include litigation and related expenses, transaction costs, impairments, foreign exchange movements and other items. The unavailable information could have a significant impact on the Company's GAAP financial results.

The Company believes presenting net sales at constant currency provides useful information to investors because it provides transparency to underlying performance in the Company's consolidated net sales by excluding the effect that foreign currency exchange rate fluctuations have on period-to-period comparability given the volatility in foreign currency exchange markets. To present this information for historical periods, current period net sales for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average monthly exchange rates in effect during the corresponding period of the prior fiscal year, rather than at the actual average monthly exchange rate in effect during the current period of the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.

Adjusted EBITDA is calculated as net income (loss) before income tax benefits, net; interest expense, net; non-operating income (expense), net; amortization; stock-based compensation; change in fair value of contingent consideration; impairments; other than temporary change in fair value of convertible notes receivable, inventory valuation adjustments, purchase price accounting step-up; facility start-up and closure costs; lease expense; litigation (recovery) costs; restructuring costs and transaction costs. A reconciliation of Adjusted EBITDA to net loss, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted gross profit, is calculated as gross profit adjusted to exclude the impact of inventory valuation adjustment and purchase price accounting valuation step-up. A reconciliation of Adjusted gross profit, excluding inventory valuation adjustments and purchase price accounting valuation step-up, to gross profit, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted gross margin, excluding inventory valuation adjustments and purchase price accounting valuation step-up, is calculated as revenue less cost of sales adjusted to add back inventory valuation adjustments and amortization of inventory step-up, divided by revenue. A reconciliation of Adjusted gross margin, excluding inventory valuation adjustments and purchase price accounting valuation step-up, to gross margin, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted net loss is calculated as net (loss) income plus (minus) non-operating income (expense), net, change in fair value of contingent consideration, impairments, other than temporary change in fair value of convertible notes receivable, inventory valuation adjustments, litigation (recovery) costs, and transaction (income) costs. A reconciliation of Adjusted net income, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Free cash flow is comprised of two GAAP measures which are net cash flow provided by (used in) operating activities less investments in capital and intangible assets, net. A reconciliation of net cash flow provided by (used in) operating activities to free cash flow, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted free cash flow is comprised of two GAAP measures which are net cash flow provided by (used in) operating activities less investments in capital and intangible assets, net, and the exclusion of growth CAPEX from investments in capital and intangible assets, net, which excludes the amount of capital expenditures that are considered to be associated with growth of future operations rather than to maintain the existing operations of the Company. A reconciliation of net cash flow provided by (used in) operating activities to adjusted free cash flow, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Constant currency presentations of revenue are used to normalize the effects of foreign currency. To present this information for historical periods, current period net sales for entities reporting in currencies other than the U.S. Dollar are translated into U.S. Dollars at the average monthly exchange rates in effect during the corresponding period of the prior fiscal year rather than at the actual average monthly exchange rate in effect during the current period of the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year. A reconciliation of prior year revenue to constant currency revenue the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Cash and marketable securities are comprised of two GAAP measures, cash and cash equivalents added to marketable securities. The Companyโ€™s management believes that this presentation provides useful information to management, analysts and investors regarding certain additional financial and business trends relating to its short-term liquidity position by combing these two GAAP metrics.

For further information:
Media: Berrin Noorata, news@tilray.com
Investors: Raphael Gross, +1-203-682-8253, Raphael.Gross@icrinc.com


Consolidated Statements of Financial Positionย ย 
ย ย May 31,ย May 31,
(in thousands of US dollars)ย ย 2023ย ย ย 2022ย 
Assetsย ย ย ย 
Current assetsย ย ย ย 
Cash and cash equivalentsย $206,632ย ย $415,909ย 
Marketable securitiesย ย 241,897ย ย ย โ€”ย 
Accounts receivable, netย ย 86,227ย ย ย 95,279ย 
Inventoryย ย 200,551ย ย ย 245,529ย 
Prepaids and other current assetsย ย 37,722ย ย ย 46,786ย 
Total current assetsย ย 773,029ย ย ย 803,503ย 
Capital assetsย ย 429,667ย ย ย 587,499ย 
Right-of-use assetsย ย 5,941ย ย ย 12,996ย 
Intangible assetsย ย 973,785ย ย ย 1,277,875ย 
Goodwillย ย 2,008,843ย ย ย 2,641,305ย 
Interest in equity investeesย ย 4,576ย ย ย 4,952ย 
Long-term investmentsย ย 7,795ย ย ย 10,050ย 
Convertible notes receivableย ย 103,401ย ย ย 111,200ย 
Other assetsย ย 222ย ย ย 314ย 
Total assetsย $4,307,259ย ย $5,449,694ย 
Liabilitiesย ย ย ย 
Current liabilitiesย ย ย ย 
Bank indebtednessย $23,381ย ย $18,123ย 
Accounts payable and accrued liabilitiesย ย 190,682ย ย ย 157,431ย 
Contingent considerationย ย 16,218ย ย ย 16,007ย 
Warrant liabilityย ย 1,817ย ย ย 14,255ย 
Current portion of lease liabilitiesย ย 2,423ย ย ย 6,703ย 
Current portion of long-term debtย ย 24,080ย ย ย 67,823ย 
Current portion of convertible debentures payableย ย 174,378ย ย ย โ€”ย 
Total current liabilitiesย ย 432,979ย ย ย 280,342ย 
Long - term liabilitiesย ย ย ย 
Contingent considerationย ย 10,889ย ย ย โ€”ย 
Lease liabilitiesย ย 7,936ย ย ย 11,329ย 
Long-term debtย ย 136,889ย ย ย 117,879ย 
Convertible debentures payableย ย 221,044ย ย ย 401,949ย 
Deferred tax liabilitiesย ย 167,364ย ย ย 196,638ย 
Other liabilitiesย ย 215ย ย ย 191ย 
Total liabilitiesย ย 977,316ย ย ย 1,008,328ย 
Commitments and contingencies (see to Note 27)ย ย ย ย 
Stockholders' equityย ย ย ย 
Common stock ($0.0001 par value; 990,000,000 shares authorized; 656,655,455 and 532,674,887 shares issued and outstanding, respectively)ย ย 66ย ย ย 53ย 
Additional paid-in capitalย ย 5,777,743ย ย ย 5,382,367ย 
Accumulated other comprehensive lossย ย (46,610)ย ย (20,764)
Accumulated Deficitย ย (2,415,507)ย ย (962,851)
Total Tilray Brands, Inc. stockholders' equityย ย 3,315,692ย ย ย 4,398,805ย 
Non-controlling interestsย ย 14,251ย ย ย 42,561ย 
Total stockholders' equityย ย 3,329,943ย ย ย 4,441,366ย 
Total liabilities and stockholders' equityย $4,307,259ย ย $5,449,694ย 
ย ย ย ย ย 


Condensed Consolidated Statements of Loss
ย ย For the three monthsย ย ย ย ย For the twelve monthsย ย ย ย 
ย ย ended May 31,ย Changeย %ย Changeย ended May 31,ย Changeย %ย Change
(in thousands of U.S. dollars, except for per share data)ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022
Net revenueย $184,188ย ย $153,325ย ย $30,863ย ย 20%ย $627,124ย ย $628,372ย ย $(1,248)ย (0)%
Cost of goods soldย ย 117,025ย ย ย 160,058ย ย ย (43,033)ย (27)%ย ย 480,164ย ย ย 511,555ย ย ย (31,391)ย (6)%
Gross profit (loss)ย ย 67,163ย ย ย (6,733)ย ย 73,896ย ย (1,098)%ย ย 146,960ย ย ย 116,817ย ย ย 30,143ย ย 26%
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
General and administrativeย ย 47,774ย ย ย 41,400ย ย ย 6,374ย ย 15%ย ย 165,159ย ย ย 162,801ย ย ย 2,358ย ย 1%
Sellingย ย 9,048ย ย ย 9,643ย ย ย (595)ย (6)%ย ย 34,840ย ย ย 34,926ย ย ย (86)ย (0)%
Amortizationย ย 21,617ย ย ย 30,846ย ย ย (9,229)ย (30)%ย ย 93,489ย ย ย 115,191ย ย ย (21,702)ย (19)%
Marketing and promotionย ย 7,800ย ย ย 10,771ย ย ย (2,971)ย (28)%ย ย 30,937ย ย ย 30,934ย ย ย 3ย ย 0%
Research and developmentย ย 180ย ย ย 54ย ย ย 126ย ย 233%ย ย 682ย ย ย 1,518ย ย ย (836)ย (55)%
Change in fair value of contingent considerationย ย 292ย ย ย (15,585)ย ย 15,877ย ย (102)%ย ย 855ย ย ย (44,650)ย ย 45,505ย ย (102)%
Impairmentsย ย โ€”ย ย ย 378,241ย ย ย (378,241)ย NMย ย 934,000ย ย ย 378,241ย ย ย 555,759ย ย NM
Other than temporary change in fair value of convertible notes receivableย ย 64,954ย ย ย โ€”ย ย ย 64,954ย ย NMย ย 246,330ย ย ย โ€”ย ย ย 246,330ย ย NM
Litigation (recovery) costsย ย 1,465ย ย ย 10,029ย ย ย (8,564)ย (85)%ย ย (505)ย ย 16,518ย ย ย (17,023)ย (103)%
Restructuring costsย ย (1,482)ย ย โ€”ย ย ย (1,482)ย 0%ย ย 9,245ย ย ย 795ย ย ย 8,450ย ย 1063%
Transaction (income) costsย ย 5,495ย ย ย (4,709)ย ย 10,204ย ย (217)%ย ย 1,613ย ย ย 30,944ย ย ย (29,331)ย (95)%
Total operating expensesย ย 157,143ย ย ย 460,690ย ย ย (303,547)ย (66)%ย ย 1,516,645ย ย ย 727,218ย ย ย 789,427ย ย 109%
Operating lossย ย (89,980)ย ย (467,423)ย ย 377,443ย ย (81)%ย ย (1,369,685)ย ย (610,401)ย ย (759,284)ย 124%
Interest expense, netย ย (5,027)ย ย (5,522)ย ย 495ย ย (9)%ย ย (13,587)ย ย (27,944)ย ย 14,357ย ย (51)%
Non-operating income (expense), netย ย (16,680)ย ย 11,342ย ย ย (28,022)ย (247)%ย ย (66,909)ย ย 197,671ย ย ย (264,580)ย (134)%
Loss before income taxesย ย (111,687)ย ย (461,603)ย ย 349,916ย ย (76)%ย ย (1,450,181)ย ย (440,674)ย ย (1,009,507)ย 229%
Income tax benefits, netย ย 8,132ย ย ย (3,803)ย ย 11,935ย ย (314)%ย ย (7,181)ย ย (6,542)ย ย (639)ย 10%
Net lossย $(119,819)ย $(457,800)ย $337,981ย ย (74)%ย ย (1,443,000)ย ย (434,132)ย ย (1,008,868)ย 232%
Net loss per share - basic and dilutedย $(0.15)ย $(0.99)ย $0.84ย ย (85)%ย $(2.35)ย $(0.99)ย $(1.36)ย 137%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Condensed Consolidated Statements of Cash Flows
ย ย For the twelve monthsย ย ย ย 
ย ย ended May 31,ย Changeย %ย Change
(in thousands of US dollars)ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022
Cash provided by (used in) operating activities:ย ย ย ย ย ย ย ย 
Net lossย $(1,443,000)ย $(434,132)ย $(1,008,868)ย 232%
Adjustments for:ย ย ย ย ย ย ย ย 
Deferred income tax recoveryย ย (31,953)ย ย (27,538)ย ย (4,415)ย 16%
Unrealized foreign exchange lossย ย 17,768ย ย ย 18,001ย ย ย (233)ย (1)%
Amortizationย ย 130,149ย ย ย 154,592ย ย ย (24,443)ย (16)%
Gain on sale of capital assetsย ย (48)ย ย (682)ย ย 634ย ย (93)%
Inventory valuation write downย ย 55,000ย ย ย 67,000ย ย ย (12,000)ย (18)%
Impairmentsย ย 934,001ย ย ย 378,240ย ย ย 555,761ย ย 147%
Other than temporary change in fair value of convertible notes receivableย ย 246,330ย ย ย โ€”ย ย ย 246,330ย ย 0%
Other non-cash itemsย ย 11,406ย ย ย (9,647)ย ย 21,053ย ย (218)%
Stock-based compensationย ย 39,595ย ย ย 35,994ย ย ย 3,601ย ย 10%
Loss on long-term investments & equity investmentsย ย 2,190ย ย ย 4,914ย ย ย (2,724)ย (55)%
Loss (gain) on derivative instrumentsย ย 31,213ย ย ย (227,583)ย ย 258,796ย ย (114)%
Change in fair value of contingent considerationย ย 855ย ย ย (44,650)ย ย 45,505ย ย (102)%
Change in non-cash working capital:ย ย ย ย ย ย ย ย 
Accounts receivableย ย 4,168ย ย ย (5,842)ย ย 10,010ย ย (171)%
Prepaids and other current assetsย ย 3,122ย ย ย 4,472ย ย ย (1,350)ย (30)%
Inventoryย ย (12,934)ย ย (45,749)ย ย 32,815ย ย (72)%
Accounts payable and accrued liabilitiesย ย 20,044ย ย ย (44,652)ย ย 64,696ย ย (145)%
Net cash provided by (used in) operating activitiesย ย 7,906ย ย ย (177,262)ย ย 185,168ย ย (104)%
Cash provided by (used in) investing activities:ย ย ย ย ย ย ย ย 
Investment in capital and intangible assetsย ย (20,800)ย ย (34,064)ย ย 13,264ย ย (39)%
Proceeds from disposal of capital and intangible assetsย ย 4,304ย ย ย 12,205ย ย ย (7,901)ย (65)%
Change in marketable securitiesย ย (241,897)ย ย โ€”ย ย ย (241,897)ย 0%
Net cash (paid for) acquired in business acquisitionย ย (26,718)ย ย 326ย ย ย (27,044)ย (8296)%
Net cash (used in) provided by investing activitiesย ย (285,111)ย ย (21,533)ย ย (263,578)ย 1224%
Cash provided by (used in) financing activities:ย ย ย ย ย ย ย ย 
Share capital issued, net of cash issuance costsย ย 129,593ย ย ย 262,509ย ย ย (132,916)ย (51)%
Proceeds from warrants and options exercisedย ย โ€”ย ย ย 5,403ย ย ย (5,403)ย (100)%
Shares effectively repurchased for employee withholding taxย ย (1,189)ย ย (8,686)ย ย 7,497ย ย (86)%
Proceeds from convertible debentures issuanceย ย 145,052ย ย ย โ€”ย ย ย 145,052ย ย 0%
Repayment of convertible debenturesย ย (187,394)ย ย (88,026)ย ย (99,368)ย 113%
Proceeds from long-term debtย ย 1,288ย ย ย โ€”ย ย ย 1,288ย ย 0%
Repayment of long-term debtย ย (21,336)ย ย (40,254)ย ย 18,918ย ย (47)%
Repayment of lease liabilitiesย ย (1,114)ย ย (4,672)ย ย 3,558ย ย (76)%
Net increase in bank indebtednessย ย 5,258ย ย ย 9,406ย ย ย (4,148)ย (44)%
Dividend paid to NCIย ย โ€”ย ย ย (7,484)ย ย 7,484ย ย (100)%
Net cash provided by financing activitiesย ย 70,158ย ย ย 128,196ย ย ย (58,038)ย (45)%
Effect of foreign exchange on cash and cash equivalentsย ย (2,230)ย ย (1,958)ย ย (272)ย 14%
Net (decrease) increase in cash and cash equivalentsย ย (209,277)ย ย (72,557)ย ย (136,720)ย 188%
Cash and cash equivalents, beginning of periodย ย 415,909ย ย ย 488,466ย ย ย (72,557)ย (15)%
Cash and cash equivalents, end of periodย $206,632ย ย $415,909ย ย $(209,277)ย (50)%
ย ย ย ย ย ย ย ย ย 


Net Revenue by Operating Segmentย ย 
ย ย For the three months endedย % of Total Revenue ย For the three months endedย % of Total Revenue ย For the year endedย % of Total Revenue ย For the year endedย % of Total Revenue
(In thousands of U.S. dollars)ย May 31, 2023ย ย May 31, 2022ย ย May 31, 2023ย ย May 31, 2022ย 
Cannabis businessย $64,413ย ย 35%ย $53,253ย ย 35%ย $220,430ย ย 35%ย $237,522ย ย 38%
Distribution businessย ย 72,612ย ย 39%ย ย 61,160ย ย 39%ย ย 258,770ย ย 41%ย ย 259,747ย ย 41%
Beverage alcohol businessย ย 32,404ย ย 18%ย ย 22,727ย ย 15%ย ย 95,093ย ย 15%ย ย 71,492ย ย 11%
Wellness businessย ย 14,759ย ย 8%ย ย 16,185ย ย 11%ย ย 52,831ย ย 9%ย ย 59,611ย ย 10%
Total net revenueย $184,188ย ย 100%ย $153,325ย ย 100%ย $627,124ย ย 100%ย $628,372ย ย 100%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net Revenue by Operating Segment in Constant Currencyย ย 
ย ย For the three months endedย ย ย ย For the three months endedย ย ย ย For the year endedย ย ย For the year endedย ย 
ย ย May 31, 2023ย ย ย May 31, 2022ย ย ย May 31, 2023ย ย ย May 31, 2022ย ย 
(In thousands of U.S. dollars)ย as reported in constant currencyย % of Total Revenue ย as reported in constant currencyย % of Total Revenue ย as reported in constant currencyย % of Total Revenue ย as reported in constant currencyย % of Total Revenue
Cannabis businessย $68,481ย ย 36%ย $53,253ย ย 35%ย $233,227ย ย 35%ย $237,522ย ย 38%
Distribution businessย ย 73,439ย ย 39%ย ย 61,160ย ย 39%ย ย 285,115ย ย 43%ย ย 259,747ย ย 41%
Beverage alcohol businessย ย 32,404ย ย 17%ย ย 22,727ย ย 15%ย ย 95,093ย ย 14%ย ย 71,492ย ย 11%
Wellness businessย ย 15,285ย ย 8%ย ย 16,185ย ย 11%ย ย 54,429ย ย 8%ย ย 59,611ย ย 10%
Total net revenueย $189,609ย ย 100%ย $153,325ย ย 100%ย $667,864ย ย 100%ย $628,372ย ย 100%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net Cannabis Revenue by Market Channelย ย 
ย ย For the three months endedย % of Total Revenue ย For the three months endedย % of Total Revenue ย For the year endedย % of Total Revenue ย For the year endedย % of Total Revenue
(In thousands of U.S. dollars)ย May 31, 2023ย ย May 31, 2022ย ย May 31, 2023ย ย May 31, 2022ย 
Revenue from Canadian medical cannabisย $6,080ย ย 9%ย $7,246ย ย 14%ย $25,000ย ย 11%ย $30,599ย ย 13%
Revenue from Canadian adult-use cannabisย ย 58,256ย ย 90%ย ย 46,869ย ย 88%ย ย 214,319ย ย 97%ย ย 209,501ย ย 88%
Revenue from wholesale cannabisย ย 750ย ย 1%ย ย 141ย ย 0%ย ย 1,436ย ย 1%ย ย 6,904ย ย 3%
Revenue from international cannabisย ย 15,725ย ย 25%ย ย 14,095ย ย 26%ย ย 43,559ย ย 20%ย ย 53,887ย ย 23%
Less excise taxesย ย (16,398)ย -25%ย ย (15,098)ย -28%ย ย (63,884)ย -29%ย ย (63,369)ย -27%
Totalย $64,413ย ย 100%ย $53,253ย ย 100%ย $220,430ย ย 100%ย $237,522ย ย 100%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net Cannabis Revenue by Market Channel in Constant Currencyย ย 
ย ย For the three months endedย ย ย ย For the three months endedย ย ย ย For the year endedย ย ย For the year endedย ย 
ย ย May 31, 2023ย ย ย May 31, 2022ย ย ย May 31, 2023ย ย ย May 31, 2022ย ย 
(In thousands of U.S. dollars)ย as reported in constant currencyย % of Total Revenue ย as reported in constant currencyย % of Total Revenue ย as reported in constant currencyย % of Total Revenue ย as reported in constant currencyย % of Total Revenue
Revenue from Canadian medical cannabis productsย $6,519ย ย 10%ย $7,246ย ย 14%ย $26,612ย ย 11%ย $30,599ย ย 13%
Revenue from Canadian adult-use cannabis productsย 62,917ย ย 92%ย ย 46,869ย ย 88%ย ย 225,694ย ย 97%ย ย 209,501ย ย 88%
Revenue from wholesale cannabis productsย ย 803ย ย 1%ย ย 141ย ย 0%ย ย 1,529ย ย 1%ย ย 6,904ย ย 3%
Revenue from international cannabis productsย ย 15,807ย ย 23%ย ย 14,095ย ย 26%ย ย 47,434ย ย 20%ย ย 53,887ย ย 23%
Less excise taxesย ย (17,565)ย -26%ย ย (15,098)ย -28%ย ย (68,042)ย -29%ย ย (63,369)ย -27%
Totalย $68,481ย ย 100%ย $53,253ย ย 100%ย $233,227ย ย 100%ย $237,522ย ย 100%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Other Financial Information: Gross Margin and Adjusted Gross Margin
ย ย For the threeย monthsย endedย May 31, 2023
(In thousands of U.S. dollars)ย Cannabisย Beverageย Distributionย Wellnessย Total
Net revenueย $64,413ย ย $32,404ย ย $72,612ย ย $14,759ย ย $184,188ย 
Cost of goods soldย ย 24,955ย ย ย 15,838ย ย ย 65,866ย ย ย 10,366ย ย ย 117,025ย 
Gross profitย ย 39,458ย ย ย 16,566ย ย ย 6,746ย ย ย 4,393ย ย ย 67,163ย 
Gross marginย ย 61%ย ย 51%ย ย 9%ย ย 30%ย ย 36%
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Purchase price accounting step-upย ย โ€”ย ย ย 1,259ย ย ย โ€”ย ย ย โ€”ย ย ย 1,259ย 
Adjusted gross profitย ย 39,458ย ย ย 17,825ย ย ย 6,746ย ย ย 4,393ย ย ย 68,422ย 
Adjusted gross marginย ย 61%ย ย 55%ย ย 9%ย ย 30%ย ย 37%
ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย 
ย ย For the threeย monthsย endedย May 31, 2022
(In thousands of U.S. dollars)ย Cannabisย Beverageย Distributionย Wellnessย Total
Net revenueย $53,253ย ย $22,727ย ย $61,160ย ย $16,185ย ย $153,325ย 
Cost of goods soldย ย 72,342ย ย ย 11,359ย ย ย 65,138ย ย ย 11,219ย ย ย 160,058ย 
Gross profitย ย (19,089)ย ย 11,368ย ย ย (3,978)ย ย 4,966ย ย ย (6,733)
Gross marginย ย -36%ย ย 50%ย ย -7%ย ย 31%ย ย -4%
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Inventory valuation adjustmentsย ย 47,500ย ย ย โ€”ย ย ย 7,500ย ย ย โ€”ย ย ย 55,000ย 
Purchase price accounting step-upย ย โ€”ย ย ย 2,214ย ย ย โ€”ย ย ย โ€”ย ย ย 2,214ย 
Adjusted gross profitย ย 28,411ย ย ย 13,582ย ย ย 3,522ย ย ย 4,966ย ย ย 50,481ย 
Adjusted gross marginย ย 53%ย ย 60%ย ย 6%ย ย 31%ย ย 33%
ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย 
ย ย For the twelve months ended May 31, 2023
(In thousands of U.S. dollars)ย Cannabisย Beverageย Distributionย Wellnessย Total
Net revenueย $220,430ย ย $95,093ย ย $258,770ย ย $52,831ย ย $627,124ย 
Cost of goods soldย ย 162,755ย ย ย 48,770ย ย ย 231,309ย ย ย 37,330ย ย ย 480,164ย 
Gross profitย ย 57,675ย ย ย 46,323ย ย ย 27,461ย ย ย 15,501ย ย ย 146,960ย 
Gross marginย ย 26%ย ย 49%ย ย 11%ย ย 29%ย ย 23%
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Inventory valuation adjustmentsย ย 55,000ย ย ย โ€”ย ย ย โ€”ย ย ย โ€”ย ย ย 55,000ย 
Purchase price accounting step-upย ย โ€”ย ย ย 4,482ย ย ย โ€”ย ย ย โ€”ย ย ย 4,482ย 
Adjusted gross profitย ย 112,675ย ย ย 50,805ย ย ย 27,461ย ย ย 15,501ย ย ย 206,442ย 
Adjusted gross marginย ย 51%ย ย 53%ย ย 11%ย ย 29%ย ย 33%
ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย 
ย ย For the twelve monthsย ended May 31, 2022
(In thousands of U.S. dollars)ย Cannabisย Beverageย Distributionย Wellnessย Total
Net revenueย $237,522ย ย $71,492ย ย $259,747ย ย $59,611ย ย $628,372ย 
Cost of goods soldย ย 194,834ย ย ย 32,033ย ย ย 243,231ย ย ย 41,457ย ย ย 511,555ย 
Gross profitย ย 42,688ย ย ย 39,459ย ย ย 16,516ย ย ย 18,154ย ย ย 116,817ย 
Gross marginย ย 18%ย ย 55%ย ย 6%ย ย 30%ย ย 19%
Adjustments:ย ย ย ย ย ย ย ย ย ย 
Inventory valuation adjustmentsย ย 59,500ย ย ย โ€”ย ย ย 7,500ย ย ย โ€”ย ย ย 67,000ย 
Purchase price accounting step-upย ย โ€”ย ย ย 2,214ย ย ย โ€”ย ย ย โ€”ย ย ย 2,214ย 
Adjusted gross profitย ย 102,188ย ย ย 41,673ย ย ย 24,016ย ย ย 18,154ย ย ย 186,031ย 
Adjusted gross marginย ย 43%ย ย 58%ย ย 9%ย ย 30%ย ย 30%
ย ย ย ย ย ย ย ย ย ย ย 


Other Financial Information: Adjusted Earnings Before Interest, Taxes and Amortizationย ย 
ย ย For the three months ended May 31,ย Changeย % Changeย For the year ended May 31,ย Changeย % Change
(In thousands of U.S. dollars)ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net (loss) incomeย $(119,819)ย $(457,800)ย $337,981ย ย (74)%ย $(1,443,000)ย $(434,132)ย $(1,008,868)ย 232%
Income tax benefits, netย ย 8,132ย ย ย (3,803)ย ย 11,935ย ย (314)%ย ย (7,181)ย ย (6,542)ย ย (639)ย 10%
Interest expense, netย ย 5,027ย ย ย 5,522ย ย ย (495)ย (9)%ย ย 13,587ย ย ย 27,944ย ย ย (14,357)ย (51)%
Non-operating income (expense), netย ย 16,680ย ย ย (11,342)ย ย 28,022ย ย (247)%ย ย 66,909ย ย ย (197,671)ย ย 264,580ย ย (134)%
Amortizationย ย 28,993ย ย ย 40,768ย ย ย (11,775)ย (29)%ย ย 130,149ย ย ย 154,592ย ย ย (24,443)ย (16)%
Stock-based compensationย ย 9,829ย ย ย 8,969ย ย ย 860ย ย 10%ย ย 39,595ย ย ย 35,994ย ย ย 3,601ย ย 10%
Change in fair value of contingent considerationย ย 292ย ย ย (15,585)ย ย 15,877ย ย (102)%ย ย 855ย ย ย (44,650)ย ย 45,505ย ย (102)%
Impairmentsย ย -ย ย ย 378,241ย ย ย (378,241)ย (100)%ย ย 934,000ย ย ย 378,241ย ย ย 555,759ย ย 147%
Other than temporary change in fair value of convertible notes receivableย ย 64,954ย ย ย -ย ย ย 64,954ย ย NMย ย 246,330ย ย ย -ย ย ย 246,330ย ย NM
Inventory valuation adjustmentsย ย -ย ย ย 55,000ย ย ย (55,000)ย (100)%ย ย 55,000ย ย ย 67,000ย ย ย (12,000)ย (18)%
Purchase price accounting step-upย ย 1,259ย ย ย 2,214ย ย ย (955)ย (43)%ย ย 4,482ย ย ย 2,214ย ย ย 2,268ย ย 102%
Facility start-up and closure costsย ย 700ย ย ย 3,300ย ย ย (2,600)ย (79)%ย ย 7,600ย ย ย 13,700ย ย ย (6,100)ย (45)%
Lease expenseย ย 700ย ย ย 700ย ย ย -ย ย 0%ย ย 2,800ย ย ย 3,100ย ย ย (300)ย (10)%
Litigation (recovery) costsย ย 1,465ย ย ย 10,029ย ย ย (8,564)ย (85)%ย ย (505)ย ย 16,518ย ย ย (17,023)ย (103)%
Restructuring costsย ย (1,482)ย ย -ย ย ย (1,482)ย NMย ย 9,245ย ย ย 795ย ย ย 8,450ย ย 1,063%
Transaction costsย ย 5,495ย ย ย (4,709)ย ย 10,204ย ย (217)%ย ย 1,613ย ย ย 30,944ย ย ย (29,331)ย (95)%
Adjusted EBITDAย $22,225ย ย $11,504ย ย $10,721ย ย 93%ย $61,479ย ย $48,047ย ย $13,432ย ย 28%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Other Financial Information: Adjusted Net Lossย ย 
ย ย For the three months ended May 31,ย Changeย % Changeย For the year ended May 31,ย Changeย % Change
(In thousands of U.S. dollars)ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022
Net (loss) incomeย $(119,819)ย $(457,800)ย $337,981ย ย (74)%ย $(1,443,000)ย $(434,132)ย $(1,008,868)ย 232%
Non-operating income (expense), netย ย 16,680ย ย ย (11,342)ย ย 28,022ย ย (247)%ย ย 66,909ย ย ย (197,671)ย ย 264,580ย ย (134)%
Change in fair value of contingent considerationย ย 292ย ย ย (15,585)ย ย 15,877ย ย (102)%ย ย 855ย ย ย (44,650)ย ย 45,505ย ย (102)%
Impairmentsย ย -ย ย ย 378,241ย ย ย (378,241)ย (100)%ย ย 934,000ย ย ย 378,241ย ย ย 555,759ย ย 147%
Other than temporary change in fair value of convertible notes receivableย ย 64,954ย ย ย -ย ย ย 64,954ย ย NMย ย 246,330ย ย ย -ย ย ย 246,330ย ย NM
Inventory valuation adjustmentsย ย -ย ย ย 55,000ย ย ย (55,000)ย (100)%ย ย 55,000ย ย ย 67,000ย ย ย (12,000)ย (18)%
Litigation (recovery) costsย ย 1,465ย ย ย 10,029ย ย ย (8,564)ย (85)%ย ย (505)ย ย 16,518ย ย ย (17,023)ย (103)%
Restructuring costsย ย (1,482)ย ย -ย ย ย (1,482)ย NMย ย 9,245ย ย ย 795ย ย ย 8,450ย ย 1063%
Transaction costsย ย 5,495ย ย ย (4,709)ย ย 10,204ย ย (217)%ย ย 1,613ย ย ย 30,944ย ย ย (29,331)ย (95)%
Adjusted net lossย $(32,415)ย $(46,166)ย $13,751ย ย (30)%ย $(129,553)ย $(182,955)ย $53,402ย ย (29)%
Adjusted net loss per share - basic and dilutedย $(0.00)ย $(0.00)ย $0.00ย ย (46)%ย $(0.21)ย $(0.38)ย $0.17ย ย (45)%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Other Financial Information: Free Cash Flowย ย 
ย ย For the three months ended May 31,ย Changeย % Changeย For the year ended May 31,ย Changeย % Change
(In thousands of U.S. dollars)ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022ย ย 2023ย ย ย 2022ย ย 2023 vs. 2022
Net cash provided by (used in) operating activitiesย $43,598ย ย $(20,524)ย $64,122ย ย (312)%ย $7,906ย ย $(177,262)ย $185,168ย ย (104)%
Less: investments in capital and intangible assets, netย ย (10,277)ย ย (4,915)ย ย (5,362)ย 109%ย ย (16,496)ย ย (21,859)ย ย 5,363ย ย (25)%
Free cash flowย ย 33,321ย ย ย (25,439)ย ย 58,760ย ย (231)%ย ย (8,590)ย ย (199,121)ย ย 190,531ย ย (96)%
Add: growth CAPEXย ย 9,850ย ย ย 631ย ย ย 9,219ย ย 1461%ย ย 9,850ย ย ย 11,506ย ย ย (1,656)ย (14)%
Adjusted free cash flowย ย 43,171ย ย ย (24,808)ย ย 67,979ย ย (274)%ย ย 1,260ย ย ย (187,615)ย ย 188,875ย ย (101)%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


Other Financial Information: Key Operating Metrics
ย ย For the three months ended May 31,ย For the years ended May 31,
(in thousands of U.S. dollars)ย ย 2023ย ย ย 2022ย ย ย 2023ย ย ย 2022ย 
Net cannabis revenueย $64,413ย ย $53,253ย ย $220,430ย ย $237,522ย 
Net beverage alcohol revenueย ย 32,404ย ย ย 22,727ย ย ย 95,093ย ย ย 71,492ย 
Distribution Revenueย ย 72,612ย ย ย 61,160ย ย ย 258,770ย ย ย 259,747ย 
Wellness revenueย ย 14,759ย ย ย 16,185ย ย ย 52,831ย ย ย 59,611ย 
Cannabis costsย ย 24,955ย ย ย 72,342ย ย ย 162,755ย ย ย 194,834ย 
Beverage alcohol costsย ย 15,838ย ย ย 11,359ย ย ย 48,770ย ย ย 32,033ย 
Distribution costsย ย 65,866ย ย ย 65,138ย ย ย 231,309ย ย ย 243,231ย 
Wellness costsย ย 10,366ย ย ย 11,219ย ย ย 37,330ย ย ย 41,457ย 
Total adjusted gross profit (excluding PPA step-up and inventory valuation adjustments)ย ย 68,422ย ย ย 50,481ย ย ย 206,442ย ย ย 186,031ย 
Cannabis adjusted gross margin (excluding inventory valuation adjustments)ย ย 61%ย ย 53%ย ย 51%ย ย 43%
Beverage alcohol adjusted gross margin (excluding PPA step-up)ย ย 55%ย ย 60%ย ย 53%ย ย 58%
Distribution gross margin (excluding inventory valuation adjustments)ย ย 9%ย ย 6%ย ย 11%ย ย 9%
Wellness gross marginย ย 30%ย ย 31%ย ย 29%ย ย 30%
Adjusted EBITDAย ย 22,225ย ย ย 11,504ย ย ย 61,479ย ย ย 48,047ย 
Cash and marketable securitiesย ย 448,529ย ย ย 415,909ย ย ย 448,529ย ย ย 415,909ย 
Working capitalย ย 340,050ย ย ย 523,161ย ย ย 340,050ย ย ย 523,161ย 
ย ย ย ย ย ย ย ย ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  210.65
+0.33 (0.16%)
AAPL  272.29
-5.83 (-2.10%)
AMD  215.86
+7.42 (3.56%)
BAC  56.38
-0.16 (-0.27%)
GOOG  327.32
+4.22 (1.31%)
META  681.21
+19.75 (2.99%)
MSFT  412.05
+10.91 (2.72%)
NVDA  192.45
+7.04 (3.80%)
ORCL  159.14
+16.32 (11.43%)
TSLA  420.75
+9.64 (2.34%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article