Go Pro

Tilray Brands (TLRY) Financials

Tilray Brands logo
$4.54 0.00 (0.00%)
Closing price 07/31/2026 04:00 PM Eastern
Extended Trading
$4.47 -0.07 (-1.43%)
As of 07/31/2026 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Tilray Brands

Annual Income Statements for Tilray Brands

This table shows Tilray Brands' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-7.88 -7.81 -68 -25 -103 -367 -477 -1,453 -245 -2,187 -121
Consolidated Net Income / (Loss)
-7.88 -7.81 -68 -36 -101 -336 -434 -1,443 -222 -2,181 -105
Net Income / (Loss) Continuing Operations
-7.88 -7.81 -68 -36 -121 -336 -434 -1,443 -222 -2,181 -105
Total Pre-Tax Income
-7.88 -7.81 -72 -38 -109 -345 -441 -1,450 -249 -2,302 -88
Total Operating Income
-7.05 -7.50 -58 -139 -104 -132 -610 -1,370 -175 -2,283 -63
Total Gross Profit
2.67 11 14 44 96 123 117 147 223 241 260
Total Revenue
13 21 43 179 405 513 628 627 789 821 915
Operating Revenue
13 21 43 179 405 513 628 627 789 821 915
Total Cost of Revenue
9.97 9.16 29 136 309 390 512 480 566 581 655
Operating Cost of Revenue
9.97 9.16 29 136 309 390 512 480 566 581 655
Total Operating Expenses
9.72 19 72 182 200 255 727 1,517 398 2,523 323
Selling, General & Admin Expense
4.89 8.40 49 80 113 138 198 200 205 223 253
Marketing Expense
3.60 7.16 16 17 15 18 31 31 42 37 42
Research & Development Expense
1.14 3.17 5.86 1.05 1.92 0.83 1.52 0.68 0.64 0.28 0.36
Amortization Expense
- - - - - 35 115 93 85 89 20
Other Operating Expenses / (Income)
- - 0.00 18 2.47 60 31 248 58 26 6.26
Impairment Charge
- - 0.00 57 51 0.00 378 934 0.00 2,096 0.00
Restructuring Charge
- - 0.25 - - 0.00 0.80 9.25 16 34 13
Other Special Charges / (Income)
0.09 0.14 - - 1.83 3.25 -28 0.35 -7.54 17 -11
Total Other Income / (Expense), net
-0.83 -0.31 -14 101 -25 -213 170 -80 -74 -20 -25
Interest & Investment Income
-1.02 -1.69 -9.11 5.26 -19 -28 -28 -14 -36 -30 -24
Other Income / (Expense), net
0.19 1.38 -5.22 96 -5.48 -185 198 -67 -38 10 -1.37
Income Tax Expense
- - -4.45 -2.05 -8.35 -8.97 -6.54 -7.18 -27 -121 17
Net Income / (Loss) Attributable to Noncontrolling Interest
- - - -11 1.71 31 43 9.66 23 5.38 16
Basic Earnings per Share
($0.11) ($0.10) ($0.82) ($0.18) ($0.47) ($1.36) ($0.99) ($2.35) ($3.30) ($24.56) ($1.09)
Weighted Average Basic Shares Outstanding
75M 75M 83.01M 203.46M 216.16M 269.55M 481.22M 617.98M 74.26M 89.03M 111.83M
Diluted Earnings per Share
($0.11) ($0.10) ($0.82) ($0.18) ($0.47) ($1.36) ($0.99) ($2.35) ($3.30) ($24.56) ($1.09)
Weighted Average Diluted Shares Outstanding
75M 75M 83.01M 203.46M 216.16M 269.55M 481.22M 617.98M 74.26M 89.03M 111.83M
Weighted Average Basic & Diluted Shares Outstanding
75M 75M 83.01M 100.46M 126.04M 449.22M 536.39M 703.26M 842.96M 1.10B 136.20M

Quarterly Income Statements for Tilray Brands

This table shows Tilray Brands' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-49 -93 -32 -39 -85 -789 -1,273 -0.32 -45 -27 -50
Consolidated Net Income / (Loss)
-46 -105 -15 -35 -85 -794 -1,268 1.51 -44 -25 -38
Net Income / (Loss) Continuing Operations
-53 -105 -8.62 -35 -85 -794 -1,268 1.51 -44 -25 -38
Total Pre-Tax Income
-50 -108 -43 -34 -83 -792 -1,393 -0.77 -40 -23 -24
Total Operating Income
-42 -82 -17 -37 -42 -760 -1,444 2.09 -22 -26 -16
Total Gross Profit
47 49 82 60 61 52 68 57 57 55 91
Total Revenue
194 188 230 200 211 186 225 210 218 207 282
Operating Revenue
194 188 230 200 211 186 225 210 218 207 282
Total Cost of Revenue
146 139 148 140 150 134 157 152 160 152 191
Operating Cost of Revenue
146 139 148 140 150 134 157 152 160 152 191
Total Operating Expenses
89 131 99 96 103 812 1,512 55 80 81 107
Selling, General & Admin Expense
51 50 56 56 62 53 52 54 63 61 75
Marketing Expense
9.21 11 13 12 9.72 6.79 8.97 10 9.98 8.69 13
Research & Development Expense
0.06 0.11 0.39 0.11 0.06 0.09 0.03 0.04 0.08 0.06 0.18
Amortization Expense
22 22 19 22 23 23 21 3.93 4.36 5.11 6.19
Other Operating Expenses / (Income)
1.09 46 2.40 1.16 0.80 21 3.63 0.40 0.57 1.93 3.36
Restructuring Charge
2.66 5.18 6.83 4.25 6.87 6.13 17 0.87 0.97 4.09 7.19
Other Special Charges / (Income)
3.34 -2.62 0.81 1.60 0.90 2.76 12 -14 0.87 0.62 1.41
Total Other Income / (Expense), net
-7.80 -26 -26 2.80 -41 -32 51 -2.86 -18 3.13 -7.61
Interest & Investment Income
-8.63 -8.52 -9.46 -9.84 -7.77 -8.38 -3.97 -6.70 -5.37 -4.97 -6.63
Other Income / (Expense), net
0.82 -17 -17 13 -33 -24 55 3.83 -12 8.09 -0.98
Income Tax Expense
3.38 -2.87 -34 0.89 2.04 1.20 -125 -2.29 3.55 1.97 14
Net Income / (Loss) Attributable to Noncontrolling Interest
2.83 -12 16 4.51 0.07 -4.10 4.90 1.84 1.42 1.34 12
Basic Earnings per Share
($0.07) ($0.12) ($0.04) ($0.04) ($0.99) ($8.69) ($1.45) $0.00 ($0.41) ($0.24) ($0.44)
Weighted Average Basic Shares Outstanding
730.77M 754.44M 742.65M 875.44M 86.50M 90.83M 890.33M 1.06B 110.34M 112.68M 111.83M
Diluted Earnings per Share
($0.07) ($0.12) ($0.04) ($0.04) ($0.99) ($8.69) ($1.45) $0.00 ($0.41) ($0.24) ($0.44)
Weighted Average Diluted Shares Outstanding
730.77M 754.44M 742.65M 875.44M 86.50M 90.83M 890.33M 1.06B 110.34M 112.68M 111.83M
Basic & Diluted Earnings per Share
- - - - - - - - - - ($0.44)
Weighted Average Basic & Diluted Shares Outstanding
742.73M 774.03M 842.96M 903.29M 937.66M 1.01B 1.10B 1.12B 116.51M 116.55M 136.20M

Annual Cash Flow Statements for Tilray Brands

This table details how cash moves in and out of Tilray Brands' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
Net Change in Cash & Equivalents
6.58 -5.58 486 361 -47 128 -73 -209 22 -6.67 7.68
Net Cash From Operating Activities
-3.32 -6.00 -46 -42 -101 -45 -177 7.91 -31 -95 -69
Net Cash From Continuing Operating Activities
-3.32 -6.00 -46 -42 -101 -45 -177 7.91 -31 -95 -69
Net Income / (Loss) Continuing Operations
-7.88 -7.81 -68 -36 -101 -336 -434 -1,443 -222 -2,181 -105
Consolidated Net Income / (Loss)
-7.88 -7.81 -68 -36 -101 -336 -434 -1,443 -222 -2,181 -105
Amortization Expense
- - 2.18 - - 68 155 130 127 133 68
Non-Cash Adjustments To Reconcile Net Income
0.92 -0.32 34 -4.86 57 319 266 1,337 128 2,137 54
Changes in Operating Assets and Liabilities, net
1.69 0.27 -18 -18 -92 -96 -164 -17 -64 -184 -85
Net Cash From Investing Activities
-1.03 -12 -99 -135 -70 46 -22 -285 128 -47 -56
Net Cash From Continuing Investing Activities
-1.03 -12 -99 -135 -70 46 -22 -285 128 -47 -56
Acquisitions
-0.54 -0.53 -4.26 -73 -26 67 0.33 -27 -61 -18 -54
Purchase of Investments
- - -319 - - 0.00 0.00 -242 210 -2.52 26
Sale of Property, Plant & Equipment
- 0.02 0.71 0.04 1.41 6.61 12 4.30 8.51 6.82 3.51
Sale and/or Maturity of Investments
- - 274 19 15 - - - 0.00 0.00 2.57
Other Investing Activities, net
0.01 -0.40 0.00 -8.28 19 3.33 - - -29 -33 -34
Net Cash From Financing Activities
11 12 631 547 131 124 128 70 -75 134 131
Net Cash From Continuing Financing Activities
11 12 631 547 131 124 128 70 -75 134 131
Repayment of Debt
-2.55 -0.20 -46 -8.60 -9.05 -66 -119 -205 -135 -27 -24
Payment of Dividends
- - - 0.00 0.00 -24 -7.48 0.00 0.00 -1.54 0.00
Issuance of Debt
13 12 464 365 61 111 0.00 146 54 3.45 0.00
Issuance of Common Equity
- - 161 186 74 103 263 130 8.62 161 158
Other Financing Activities, net
- - 0.00 5.16 4.32 0.14 -7.96 -1.19 -2.90 -2.90 -3.06
Other Net Changes in Cash
- - - -9.57 - - -1.96 - -0.55 1.14 1.63

Quarterly Cash Flow Statements for Tilray Brands

This table details how cash moves in and out of Tilray Brands' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Change in Cash & Equivalents
-34 1.30 82 -23 -15 10 22 43 -18 2.80 -20
Net Cash From Operating Activities
-30 -15 31 -35 -41 -5.76 -13 -1.34 -8.54 -22 -37
Net Cash From Continuing Operating Activities
-30 -15 31 -35 -41 -5.76 -13 -1.34 -8.54 -22 -37
Net Income / (Loss) Continuing Operations
-46 -105 -15 -35 -85 -794 -1,268 1.51 -44 -25 -38
Consolidated Net Income / (Loss)
-46 -105 -15 -35 -85 -794 -1,268 1.51 -44 -25 -38
Amortization Expense
32 33 32 32 34 34 34 16 16 17 19
Non-Cash Adjustments To Reconcile Net Income
1.08 88 25 3.92 28 749 1,356 8.62 23 9.95 12
Changes in Operating Assets and Liabilities, net
-17 -31 -10 -36 -17 4.74 -135 -27 -4.30 -23 -31
Net Cash From Investing Activities
81 28 45 -49 -11 -0.12 14 24 -58 29 -51
Net Cash From Continuing Investing Activities
81 28 45 -49 -11 -0.12 14 24 -58 29 -51
Acquisitions
-84 - - - -18 - 0.10 - - - -54
Purchase of Investments
171 37 47 -43 12 14 14 35 -48 30 10
Sale of Property, Plant & Equipment
0.02 0.80 7.34 0.03 0.60 0.20 5.99 0.29 0.13 1.37 1.71
Sale and/or Maturity of Investments
- - - - - - - - - - 0.94
Other Investing Activities, net
- - - -6.74 - - - -11 -9.70 -3.62 -10
Net Cash From Financing Activities
-85 -11 7.07 61 38 18 17 20 48 -5.13 68
Net Cash From Continuing Financing Activities
-85 -11 7.07 61 38 18 17 20 48 -4.97 68
Repayment of Debt
-119 -8.14 -1.42 -5.88 -5.98 -13 -2.95 -1.65 -3.84 -3.97 -14
Issuance of Common Equity
- - 8.62 66 45 28 21 22 51 - 85
Other Financing Activities, net
- -2.77 -0.13 - -0.86 -0.86 -0.31 -0.99 1.37 -1.00 -2.44
Other Net Changes in Cash
- - -0.75 - -2.24 -1.93 4.35 - - 0.96 0.17

Annual Balance Sheets for Tilray Brands

This table presents Tilray Brands' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2017 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2017 12/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
Total Assets
54 896 1,738 6,025 5,450 4,307 4,222 2,074 2,328
Total Current Assets
12 259 582 884 804 773 678 689 792
Cash & Equivalents
2.32 97 361 488 416 207 228 222 226
Restricted Cash
- - - - - 0.00 - 0.00 3.37
Short-Term Investments
- - - - 0.00 242 32 35 5.29
Accounts Receivable
2.11 36 38 87 95 86 102 121 189
Inventories, net
7.42 88 140 256 246 201 252 271 301
Prepaid Expenses
0.55 38 33 49 47 38 31 34 65
Other Current Assets
- - - - - 0.00 32 5.80 2.45
Plant, Property, & Equipment, net
40 184 0.00 651 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
1.56 453 1,156 4,491 4,646 3,534 3,544 1,386 1,536
Long-Term Investments
- 36 20 18 15 12 7.86 10 6.55
Goodwill
- 163 447 2,833 2,641 2,009 2,009 752 752
Intangible Assets
0.93 229 263 1,606 1,278 974 915 21 43
Other Noncurrent Operating Assets
0.63 25 426 35 601 436 580 602 734
Total Liabilities & Shareholders' Equity
54 896 1,738 6,025 5,450 4,307 4,222 2,074 2,328
Total Liabilities
59 611 463 1,560 1,008 977 778 585 733
Total Current Liabilities
50 92 120 401 280 433 299 280 358
Short-Term Debt
9.81 - 6.53 106 102 238 49 37 27
Accounts Payable
38 39 112 213 157 191 242 235 318
Other Current Liabilities
- 0.00 0.95 82 21 4.24 8.34 8.03 13
Total Noncurrent Liabilities
8.58 519 343 1,159 728 544 479 304 375
Long-Term Debt
- 430 290 835 520 358 288 235 200
Noncurrent Deferred & Payable Income Tax Liabilities
- 53 48 266 197 167 131 3.75 12
Other Noncurrent Operating Liabilities
- 35 4.23 3.91 12 19 61 66 163
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-4.85 285 1,275 4,465 4,441 3,330 3,443 1,490 1,595
Total Preferred & Common Equity
-4.85 285 1,248 4,459 4,399 3,316 3,443 1,511 1,614
Preferred Stock
- - - - - 0.00 0.00 0.00 0.00
Total Common Equity
-4.85 285 1,248 4,459 4,399 3,316 3,443 1,511 1,614
Common Stock
32 706 1,367 4,792 5,382 5,778 6,147 6,402 6,627
Retained Earnings
-40 -430 -113 -486 -963 -2,416 -2,660 -4,847 -4,969
Accumulated Other Comprehensive Income / (Loss)
3.87 9.72 -5.43 153 -21 -47 -43 -43 -44
Other Equity Adjustments
- - - - - - - 0.00 0.00
Noncontrolling Interest
- - 27 6.24 43 14 0.27 -22 -19

Quarterly Balance Sheets for Tilray Brands

This table presents Tilray Brands' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/28/2023 11/30/2023 2/29/2024 8/31/2023 11/30/2023 2/29/2024 8/31/2024 11/30/2024 8/31/2025 11/30/2025 2/28/2026
Total Assets
4,376 4,331 4,213 4,402 4,331 4,213 4,262 4,192 2,083 2,099 2,075
Total Current Assets
759 642 631 829 642 631 726 707 701 729 719
Cash & Equivalents
165 143 146 178 143 146 205 190 265 247 205
Restricted Cash
- 1.58 - 1.61 1.58 - - - - - 45
Short-Term Investments
243 116 80 287 116 80 75 63 0.00 45 15
Accounts Receivable
78 91 90 82 91 90 104 113 107 109 118
Inventories, net
203 253 244 232 253 244 264 266 283 283 292
Prepaid Expenses
69 37 43 45 37 43 45 45 41 41 41
Other Current Assets
- 0.74 29 3.70 0.74 29 33 31 5.80 4.00 2.45
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
3,617 3,689 3,582 3,573 3,689 3,582 3,536 3,484 1,382 1,369 1,356
Long-Term Investments
12 13 8.06 12 13 8.06 7.85 7.42 10 13 7.63
Goodwill
2,006 2,010 2,010 2,010 2,010 2,010 2,010 2,001 752 752 752
Intangible Assets
994 953 930 968 953 930 909 867 25 22 23
Other Noncurrent Operating Assets
437 638 602 509 638 602 578 578 594 582 573
Total Liabilities & Shareholders' Equity
4,376 4,331 4,213 4,402 4,331 4,213 4,262 4,192 2,083 2,099 2,075
Total Liabilities
969 937 870 1,001 937 870 778 738 562 552 549
Total Current Liabilities
470 395 329 537 395 329 294 279 268 259 258
Short-Term Debt
296 169 111 287 169 111 49 49 24 25 26
Accounts Payable
163 217 210 238 217 210 236 222 231 226 224
Other Current Liabilities
9.94 8.81 8.61 12 8.81 8.61 8.20 8.27 12 7.44 7.26
Total Noncurrent Liabilities
489 542 541 463 542 541 485 460 294 293 292
Long-Term Debt
313 293 292 273 293 292 288 272 228 225 223
Noncurrent Deferred & Payable Income Tax Liabilities
164 166 161 170 166 161 136 126 1.94 5.62 7.88
Other Noncurrent Operating Liabilities
12 83 87 21 83 87 61 62 64 62 60
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
3,407 3,393 3,343 3,402 3,393 3,343 3,483 3,454 1,521 1,547 1,526
Total Preferred & Common Equity
3,404 3,368 3,359 3,379 3,368 3,359 3,478 3,473 1,541 1,580 1,557
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
3,404 3,368 3,359 3,379 3,368 3,359 3,478 3,473 1,541 1,580 1,557
Common Stock
5,723 5,943 6,031 5,910 5,943 6,031 6,218 6,306 6,432 6,512 6,521
Retained Earnings
-2,277 -2,536 -2,629 -2,487 -2,536 -2,629 -2,700 -2,785 -4,848 -4,892 -4,919
Treasury Stock
- - - - - - - 0.00 0.00 0.00 0.00
Accumulated Other Comprehensive Income / (Loss)
-43 -38 -43 -44 -38 -43 -40 -48 -43 -39 -44
Noncontrolling Interest
3.11 25 -16 22 25 -16 5.32 -19 -20 -33 -32

Annual Metrics And Ratios for Tilray Brands

This table displays calculated financial ratios and metrics derived from Tilray Brands' official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 12/31/2016 12/31/2017 12/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
DEI Shares Outstanding
0.00 0.00 93,164,845.00 97,231,054.00 124,861,949.00 - - - - 1,006,495,926.00 116,548,663.00
DEI Adjusted Shares Outstanding
0.00 0.00 9,316,484.00 9,723,105.00 12,486,195.00 - - - - 100,649,593.00 116,548,663.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -7.27 -2.58 -8.21 - - - - -21.73 -1.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 62.43% 110.00% 315.73% 126.06% 26.59% 22.47% -0.20% 25.80% 4.10% 11.46%
EBITDA Growth
0.00% 13.05% -1,242.44% 54.32% -181.88% -237.57% -3.60% -406.10% 93.44% -2,396.59% 100.15%
EBIT Growth
0.00% 10.80% -929.95% 31.19% -152.29% -189.55% -30.20% -248.07% 85.20% -968.94% 97.17%
NOPAT Growth
0.00% -6.37% -671.41% -140.20% 25.14% -27.08% -361.83% -124.39% 87.24% -1,206.31% 97.24%
Net Income Growth
0.00% 0.94% -767.24% 46.71% -179.37% -233.24% -29.20% -232.39% 84.59% -880.81% 95.18%
EPS Growth
0.00% 9.09% -720.00% 78.05% -161.11% -189.36% 27.21% -137.37% 85.96% -645.45% 95.56%
Operating Cash Flow Growth
0.00% -80.92% -670.41% 9.08% -139.31% 55.56% -296.41% 104.46% -490.91% -206.10% 26.91%
Free Cash Flow Firm Growth
0.00% 0.00% -77.80% -2,224.02% -0.16% -465.76% 97.27% 297.93% -181.03% 347.95% -130.98%
Invested Capital Growth
0.00% 0.00% -100.00% 0.00% 104.38% 315.74% -6.50% -25.20% 1.34% -57.43% 5.73%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -17.54% 4.73% -11.17% 0.00% -0.65% 6.66%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -223.14% -451.81% -48.23% 79.31% -256.11% 0.00% -172.21% 100.24%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -36.15% 66.92% -308.73% 0.00% -147.84% 95.52%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -861.84% 56.45% -266.34% 0.00% -166.91% 95.77%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -66.06% 65.50% -325.15% 0.00% -134.85% 92.12%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -401.28% 0.00% -134.29% 90.86%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -81.05% -128.52% 67.93% 8.94% -545.93% 103.89% 0.00% -85.18% -54.94%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -422.72% -887.82% 97.70% -68.89% 0.00% -85.63% 94.90%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -15.29% 149.72% 0.00% 28.47% -1.34% 0.00% 0.00% 5.18%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.12% 55.39% 33.10% 24.27% 23.70% 24.01% 18.59% 23.43% 28.31% 29.29% 28.45%
EBITDA Margin
-38.84% -20.79% -132.91% -14.60% -18.21% -48.56% -41.08% -208.32% -10.86% -260.43% 0.35%
Operating Margin
-55.75% -36.51% -134.11% -77.48% -25.66% -25.76% -97.14% -218.41% -22.15% -277.94% -6.88%
EBIT Margin
-54.29% -29.81% -146.22% -24.20% -27.01% -61.78% -65.68% -229.08% -26.95% -276.68% -7.03%
Profit (Net Income) Margin
-62.35% -38.02% -157.02% -20.13% -24.88% -65.49% -69.09% -230.10% -28.19% -265.60% -11.49%
Tax Burden Percent
100.00% 100.00% 93.83% 94.64% 92.35% 97.40% 98.52% 99.50% 89.31% 94.74% 119.42%
Interest Burden Percent
114.85% 127.54% 114.45% 87.88% 99.73% 108.83% 106.77% 100.95% 117.14% 101.32% 136.75%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -93.60% -722.03% -33.36% -8.20% -3.01% -8.91% -23.68% -3.51% -63.83% -2.87%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -125.47% -1,061.05% 7.72% -34.34% -123.07% -10.93% -320.79% -101.86% -1,645.10% 1,365.87%
Return on Net Nonoperating Assets (RNNOA)
0.00% 415.49% 3,513.58% 8.05% -4.72% -8.70% -0.83% -13.46% -3.06% -24.61% -3.95%
Return on Equity (ROE)
0.00% 321.89% 2,791.55% -25.30% -12.93% -11.71% -9.75% -37.14% -6.57% -88.44% -6.82%
Cash Return on Invested Capital (CROIC)
0.00% -293.60% -522.03% -233.36% -76.79% -125.45% -2.20% 5.15% -4.84% 16.73% -8.44%
Operating Return on Assets (OROA)
0.00% -11.35% -233.80% -9.68% -8.31% -8.17% -7.19% -29.45% -4.99% -72.19% -2.93%
Return on Assets (ROA)
0.00% -14.48% -251.07% -8.05% -7.66% -8.66% -7.57% -29.58% -5.22% -69.29% -4.78%
Return on Common Equity (ROCE)
0.00% 321.89% 2,791.55% -25.30% -12.70% -11.64% -9.70% -36.87% -6.55% -88.83% -6.91%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% -7.54% -9.87% -43.52% -6.46% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-4.93 -5.25 -40 -97 -73 -93 -427 -959 -122 -1,598 -44
NOPAT Margin
-39.02% -25.56% -93.87% -54.24% -17.96% -18.03% -68.00% -152.89% -15.50% -194.55% -4.82%
Net Nonoperating Expense Percent (NNEP)
0.00% 31.87% 339.02% -41.08% 26.13% 120.06% 2.02% 297.10% 98.35% 1,581.26% -1,368.74%
Return On Investment Capital (ROIC_SIMPLE)
- -38.77% 0.00% -13.59% -4.63% - - - - -90.72% -2.42%
Cost of Revenue to Revenue
78.88% 44.61% 66.90% 75.73% 76.30% 75.99% 81.41% 76.57% 71.69% 70.71% 71.55%
SG&A Expenses to Revenue
38.67% 40.90% 112.63% 44.39% 27.82% 26.93% 31.47% 31.89% 25.93% 27.20% 27.63%
R&D to Revenue
8.98% 15.44% 13.60% 0.59% 0.47% 0.16% 0.24% 0.11% 0.08% 0.03% 0.04%
Operating Expenses to Revenue
76.87% 91.90% 167.20% 101.75% 49.36% 49.77% 115.73% 241.84% 50.46% 307.23% 35.33%
Earnings before Interest and Taxes (EBIT)
-6.86 -6.12 -63 -43 -109 -317 -413 -1,437 -213 -2,272 -64
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.91 -4.27 -57 -26 -74 -249 -258 -1,306 -86 -2,139 3.20
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 12.96 0.99 1.67 1.17 0.31 0.40 0.28 0.40
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 2.29 366.33 10.69 3.10 2.69 0.58 0.78
Price to Revenue (P/Rev)
12.10 7.45 152.37 20.61 3.03 14.54 8.16 1.65 1.77 0.52 0.70
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 15.08 0.00 6.85 0.98 1.61 1.16 0.34 0.42 0.28 0.38
Enterprise Value to Revenue (EV/Rev)
0.00 8.23 152.37 22.27 2.90 15.50 8.53 1.88 1.85 0.50 0.66
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 189.90
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 149.43 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.67 0.00 0.98 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 -3.79 0.00 1.51 0.23 0.22 0.14 0.18 0.10 0.18 0.14
Long-Term Debt to Equity
0.00 -1.77 0.00 1.51 0.23 0.20 0.12 0.11 0.08 0.16 0.13
Financial Leverage
0.00 -3.31 -3.31 1.04 0.14 0.07 0.08 0.04 0.03 0.02 0.00
Leverage Ratio
0.00 -11.12 -11.12 3.14 1.69 1.35 1.29 1.26 1.26 1.28 1.43
Compound Leverage Factor
0.00 -14.18 -12.72 2.76 1.68 1.47 1.38 1.27 1.48 1.29 1.95
Debt to Total Capital
0.00% 135.84% 0.00% 60.13% 18.89% 18.22% 12.28% 15.18% 8.91% 15.43% 12.45%
Short-Term Debt to Total Capital
0.00% 72.47% 0.00% 0.00% 0.42% 1.94% 2.01% 6.06% 1.29% 2.10% 1.48%
Long-Term Debt to Total Capital
0.00% 63.37% 0.00% 60.13% 18.48% 16.28% 10.27% 9.12% 7.62% 13.34% 10.98%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 1.71% 0.11% 0.84% 0.36% 0.01% -1.24% -1.07%
Common Equity to Total Capital
0.00% -35.84% 0.00% 39.87% 79.39% 81.66% 86.88% 84.46% 91.08% 85.81% 88.61%
Debt to EBITDA
0.00 -4.31 0.00 -16.43 -4.02 -3.99 -2.41 -0.46 -3.93 -0.13 70.81
Net Debt to EBITDA
0.00 -3.76 0.00 -11.37 1.13 -1.96 -0.74 -0.10 -0.80 0.00 -4.46
Long-Term Debt to EBITDA
0.00 -2.01 0.00 -16.43 -3.93 -3.57 -2.01 -0.27 -3.36 -0.11 62.41
Debt to NOPAT
0.00 -3.50 0.00 -4.42 -4.08 -10.76 -1.46 -0.62 -2.75 -0.17 -5.14
Net Debt to NOPAT
0.00 -3.06 0.00 -3.06 1.14 -5.28 -0.45 -0.14 -0.56 0.00 0.32
Long-Term Debt to NOPAT
0.00 -1.63 0.00 -4.42 -3.99 -9.61 -1.22 -0.37 -2.35 -0.15 -4.53
Altman Z-Score
0.00 -0.32 0.00 3.22 1.85 2.76 2.78 -1.01 0.32 -5.81 -1.94
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 1.73% 0.58% 0.55% 0.73% 0.21% -0.44% -1.34%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.00 0.25 0.00 2.80 4.85 2.20 2.87 1.79 2.27 2.46 2.21
Quick Ratio
0.00 0.09 0.00 1.44 3.41 1.44 1.82 1.24 1.21 1.35 1.17
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -16 -29 -680 -681 -3,855 -105 208 -169 419 -130
Operating Cash Flow to CapEx
-679.92% -55.14% -93.46% -27.00% -103.34% -138.59% -810.93% 47.93% -149.01% -362.55% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.38 1.60 0.40 0.31 0.13 0.11 0.13 0.19 0.26 0.42
Accounts Receivable Turnover
0.00 9.72 0.00 0.00 10.94 8.19 6.88 6.91 8.40 7.36 5.89
Inventory Turnover
0.00 1.23 0.00 0.00 2.72 1.97 2.04 2.15 2.50 2.22 2.29
Fixed Asset Turnover
0.00 0.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.24 0.00 0.00 4.08 2.40 2.76 2.76 2.61 2.43 2.37
Days Sales Outstanding (DSO)
0.00 37.57 0.00 0.00 33.38 44.55 53.03 52.82 43.47 49.59 61.93
Days Inventory Outstanding (DIO)
0.00 295.67 0.00 0.00 134.33 185.45 179.08 169.55 146.05 164.35 159.39
Days Payable Outstanding (DPO)
0.00 1,529.53 0.00 0.00 89.42 152.23 132.09 132.31 139.60 149.99 154.19
Cash Conversion Cycle (CCC)
0.00 -1,196.28 0.00 0.00 78.29 77.77 100.02 90.06 49.92 63.95 67.13
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
0.00 11 0.00 583 1,192 4,954 4,632 3,465 3,512 1,495 1,581
Invested Capital Turnover
0.00 3.66 7.69 0.62 0.46 0.17 0.13 0.15 0.23 0.33 0.60
Increase / (Decrease) in Invested Capital
0.00 11 -11 583 609 3,763 -322 -1,167 47 -2,017 86
Enterprise Value (EV)
0.00 169 6,572 3,994 1,174 7,953 5,360 1,181 1,462 412 608
Market Capitalization
153 153 6,572 3,696 1,230 7,458 5,126 1,032 1,393 428 642
Book Value per Share
$0.00 ($0.06) $0.00 $2.93 $9.99 $9.97 $8.84 $5.37 $4.45 $1.50 $13.85
Tangible Book Value per Share
$0.00 ($0.08) $0.00 ($1.10) $4.30 $0.05 $0.96 $0.54 $0.67 $0.73 $7.03
Total Capital
0.00 14 0.00 715 1,572 5,460 5,063 3,926 3,780 1,761 1,822
Total Debt
0.00 18 0.00 430 297 995 622 596 337 272 227
Total Long-Term Debt
0.00 8.58 0.00 430 290 889 520 358 288 235 200
Net Debt
0.00 16 0.00 298 -83 489 191 135 68 5.37 -14
Capital Expenditures (CapEx)
0.49 11 49 156 97 32 22 16 21 26 -3.51
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -30 0.00 70 108 100 209 130 167 189 226
Debt-free Net Working Capital (DFNWC)
0.00 -28 0.00 167 468 588 625 578 427 445 461
Net Working Capital (NWC)
0.00 -38 0.00 167 462 482 523 340 379 408 434
Net Nonoperating Expense (NNE)
2.95 2.56 27 -61 28 243 6.85 484 100 583 61
Net Nonoperating Obligations (NNO)
0.00 16 0.00 298 -83 489 191 135 68 5.37 -14
Total Depreciation and Amortization (D&A)
1.95 1.85 5.74 17 36 68 155 130 127 133 68
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -147.68% 0.00% 38.93% 26.55% 19.47% 33.29% 20.66% 21.15% 23.00% 24.69%
Debt-free Net Working Capital to Revenue
0.00% -136.37% 0.00% 92.92% 115.53% 114.67% 99.48% 92.18% 54.18% 54.21% 50.32%
Net Working Capital to Revenue
0.00% -184.14% 0.00% 92.92% 113.92% 94.01% 83.26% 54.22% 47.98% 49.72% 47.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.11) ($0.10) ($0.82) $0.00 ($2.15) ($1.25) ($0.90) ($2.35) ($0.33) ($2.46) ($1.09)
Adjusted Weighted Average Basic Shares Outstanding
75M 75M 96.79M 0.00 171.76M 269.55M 481.22M 617.98M 742.65M 890.33M 111.83M
Adjusted Diluted Earnings per Share
($0.11) ($0.10) ($0.82) $0.00 ($2.15) ($1.25) ($0.90) ($2.35) ($0.33) ($2.46) ($1.09)
Adjusted Weighted Average Diluted Shares Outstanding
75M 75M 96.79M 0.00 171.76M 269.55M 481.22M 617.98M 742.65M 890.33M 111.83M
Adjusted Basic & Diluted Earnings per Share
($0.11) ($0.10) ($0.82) $0.00 ($2.15) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
75M 75M 83.01M 0.00 126.04M 449.22M 536.39M 703.26M 842.96M 1.10B 136.20M
Normalized Net Operating Profit after Tax (NOPAT)
-4.87 -5.15 -40 -57 -36 -90 -182 -298 -117 -94 -43
Normalized NOPAT Margin
-38.50% -25.08% -93.47% -31.88% -8.89% -17.59% -28.91% -47.56% -14.79% -11.50% -4.67%
Pre Tax Income Margin
-62.35% -38.02% -167.34% -21.27% -26.94% -67.24% -70.13% -231.24% -31.56% -280.33% -9.62%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -7.11% -1.72% 0.00% 0.00% -0.07% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -7.11% -1.72% 0.00% 0.00% -0.07% 0.00%

Quarterly Metrics And Ratios for Tilray Brands

This table displays calculated financial ratios and metrics derived from Tilray Brands' official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
1,460,579,146.00 742,725,148.00 774,028,558.00 - - - 1,006,495,926.00 1,100,530,099.00 1,122,863,166.00 116,506,916.00 116,548,663.00
DEI Adjusted Shares Outstanding
146,057,915.00 74,272,515.00 77,402,856.00 - - - 100,649,593.00 110,053,010.00 112,286,317.00 116,506,916.00 116,548,663.00
DEI Earnings Per Adjusted Shares Outstanding
-0.34 -1.25 -0.41 - - - -12.65 0.00 -0.40 -0.23 -0.43
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 150.41% 13.05% 0.00% 0.00% -2.33% 4.73% 3.11% 11.28% 25.47%
EBITDA Growth
25.90% 0.00% 99.85% 198.93% 0.00% 0.00% -74,431.96% 172.31% 55.02% 99.79% 100.14%
EBIT Growth
0.00% 0.00% 97.30% 38.28% 0.00% 0.00% -4,040.55% 124.76% 54.17% 97.67% 98.74%
NOPAT Growth
0.00% 0.00% 98.65% -6.43% 0.00% 0.00% -8,637.66% 105.72% 47.23% 96.53% 98.86%
Net Income Growth
0.00% 0.00% 98.75% 37.97% 0.00% 0.00% -8,146.47% 104.37% 48.98% 96.82% 97.01%
EPS Growth
0.00% 0.00% 98.03% 60.00% 0.00% 0.00% -3,525.00% 100.00% 48.98% 97.24% 96.92%
Operating Cash Flow Growth
-169,038.89% 0.00% -55.83% -122.87% 0.00% 0.00% -141.71% 96.20% 79.04% -280.87% -191.43%
Free Cash Flow Firm Growth
980.24% -98.09% -118.76% 97.85% 0.00% 0.00% 1,830.18% 2,805.54% 5,223.71% -151.04% -109.66%
Invested Capital Growth
-23.08% -2.31% 1.34% 1.43% 0.00% 0.00% -57.43% -57.58% -57.54% 0.00% 5.73%
Revenue Q/Q Growth
9.51% -2.80% 22.06% 0.00% 5.45% -11.93% 20.86% -6.70% 3.82% -4.95% 36.27%
EBITDA Q/Q Growth
-17.69% -608.45% 97.27% 0.00% -625.01% -1,711.57% -80.57% 101.59% -186.72% 91.66% 222.54%
EBIT Q/Q Growth
-5.61% -142.65% 66.23% 0.00% -215.47% -938.72% -77.19% 100.43% -683.88% 47.11% 4.68%
NOPAT Q/Q Growth
-21.53% -96.60% 79.87% 0.00% -15.44% -1,700.02% -90.02% 100.14% -1,164.96% -18.43% 37.64%
Net Income Q/Q Growth
17.33% -127.32% 85.35% 0.00% -146.09% -830.56% -59.78% 100.12% -2,975.68% 42.01% -50.32%
EPS Q/Q Growth
30.00% -71.43% 66.67% 0.00% -150.00% -770.00% -66.67% 100.00% -2,975.68% 41.46% -83.33%
Operating Cash Flow Q/Q Growth
-91.95% 49.49% 299.90% 0.00% -15.34% 85.85% -122.31% 89.53% -536.61% -157.02% -70.10%
Free Cash Flow Firm Q/Q Growth
-13.52% -97.56% -328.04% 0.00% 100.00% 0.00% -66.25% 102.37% -1.42% -175.81% 93.61%
Invested Capital Q/Q Growth
2.82% -1.93% -0.01% 0.00% -0.52% -100.00% 0.00% 0.24% -0.44% 0.72% 5.18%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
24.47% 26.23% 35.82% 29.85% 29.02% 28.00% 30.12% 27.43% 26.43% 26.58% 32.13%
EBITDA Margin
-4.84% -35.31% -0.79% 3.94% -19.64% -403.92% -603.47% 10.26% -8.57% -0.75% 0.68%
Operating Margin
-21.55% -43.59% -7.19% -18.28% -20.01% -409.05% -643.10% 1.00% -10.24% -12.76% -5.84%
EBIT Margin
-21.13% -52.74% -14.59% -11.96% -35.78% -421.98% -618.64% 2.83% -15.90% -8.85% -6.19%
Profit (Net Income) Margin
-23.83% -55.74% -6.69% -17.32% -40.42% -427.14% -564.68% 0.72% -20.00% -12.21% -13.46%
Tax Burden Percent
93.18% 97.34% 35.75% 102.62% 102.45% 100.15% 91.02% -195.98% 108.87% 108.49% 157.60%
Interest Burden Percent
121.07% 108.57% 128.19% 141.14% 110.29% 101.07% 100.29% -13.03% 115.54% 127.14% 138.01%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-2.38% -5.59% -1.14% -2.96% 0.00% 0.00% -147.70% 0.23% -2.40% -10.21% -2.43%
ROIC Less NNEP Spread (ROIC-NNEP)
-11.77% -32.18% -4.88% -16.82% 0.00% 0.00% -844.49% 0.59% -927.31% 48.82% 589.81%
Return on Net Nonoperating Assets (RNNOA)
-0.54% -1.70% -0.15% -0.32% 0.00% 0.00% -12.63% 0.00% -1.12% -0.73% -1.71%
Return on Equity (ROE)
-2.92% -7.29% -1.28% -3.28% 0.00% 0.00% -160.33% 0.23% -3.52% -10.94% -4.14%
Cash Return on Invested Capital (CROIC)
2.59% -24.91% -4.84% -4.95% 0.00% 0.00% 16.73% 18.41% 18.59% -338.87% -8.44%
Operating Return on Assets (OROA)
-2.80% -7.99% -2.70% -2.24% 0.00% 0.00% -161.40% 0.74% -4.23% -3.66% -2.57%
Return on Assets (ROA)
-3.16% -8.45% -1.24% -3.25% 0.00% 0.00% -147.32% 0.19% -5.33% -5.05% -5.60%
Return on Common Equity (ROCE)
-2.91% -7.31% -1.28% -3.27% 0.00% 0.00% -161.04% 0.23% -3.55% -11.17% -4.20%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% -5.78% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-29 -57 -12 -26 -30 -532 -1,011 1.46 -16 -18 -12
NOPAT Margin
-15.09% -30.51% -5.03% -12.80% -14.01% -286.33% -450.17% 0.70% -7.17% -8.93% -4.09%
Net Nonoperating Expense Percent (NNEP)
9.39% 26.59% 3.74% 13.86% 92.06% 0.00% 696.79% -0.36% 924.91% -59.03% -592.25%
Return On Investment Capital (ROIC_SIMPLE)
-0.76% -1.53% -0.31% - -0.78% - -57.38% 0.08% -0.87% -1.04% -0.63%
Cost of Revenue to Revenue
75.53% 73.77% 64.18% 70.15% 70.98% 72.00% 69.88% 72.57% 73.57% 73.42% 67.87%
SG&A Expenses to Revenue
26.27% 26.51% 24.53% 27.90% 29.47% 28.61% 23.27% 25.76% 28.94% 29.43% 26.69%
R&D to Revenue
0.03% 0.06% 0.17% 0.05% 0.03% 0.05% 0.02% 0.02% 0.04% 0.03% 0.06%
Operating Expenses to Revenue
46.02% 69.82% 43.01% 48.13% 49.03% 437.04% 673.22% 26.43% 36.68% 39.35% 37.97%
Earnings before Interest and Taxes (EBIT)
-41 -99 -34 -24 -75 -784 -1,389 5.92 -35 -18 -17
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-9.39 -66 -1.82 7.89 -41 -750 -1,355 21 -19 -1.55 1.90
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.39 0.38 0.40 0.41 0.28 0.00 0.28 0.99 0.58 0.59 0.40
Price to Tangible Book Value (P/TBV)
3.26 3.07 2.69 2.58 1.62 0.00 0.58 1.99 1.13 1.17 0.78
Price to Revenue (P/Rev)
2.03 1.97 1.77 1.78 0.00 0.00 0.52 1.83 1.09 1.07 0.70
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.43 0.41 0.42 0.42 0.29 0.00 0.28 0.99 0.55 0.57 0.38
Enterprise Value to Revenue (EV/Rev)
2.36 2.21 1.85 1.84 0.00 0.00 0.50 1.78 0.99 1.00 0.66
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 189.90
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
194.14 181.91 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
14.37 0.00 0.00 0.00 0.00 0.00 0.98 3.19 1.77 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.14 0.12 0.10 0.10 0.09 0.00 0.18 0.17 0.16 0.16 0.14
Long-Term Debt to Equity
0.09 0.09 0.08 0.08 0.08 0.00 0.16 0.15 0.15 0.15 0.13
Financial Leverage
0.05 0.05 0.03 0.02 0.02 0.00 0.02 0.01 0.00 -0.02 0.00
Leverage Ratio
1.24 1.27 1.26 1.26 1.21 0.00 1.28 1.27 1.26 1.36 1.43
Compound Leverage Factor
1.51 1.38 1.61 1.78 1.34 0.00 1.28 -0.17 1.45 1.73 1.97
Debt to Total Capital
11.98% 10.76% 8.91% 8.82% 8.48% 0.00% 15.43% 14.26% 13.94% 14.06% 12.45%
Short-Term Debt to Total Capital
4.39% 2.96% 1.29% 1.29% 1.29% 0.00% 2.10% 1.38% 1.42% 1.48% 1.48%
Long-Term Debt to Total Capital
7.59% 7.80% 7.62% 7.54% 7.20% 0.00% 13.34% 12.88% 12.52% 12.58% 10.98%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.65% -0.42% 0.01% 0.14% -0.51% 0.00% -1.24% -1.13% -1.85% -1.79% -1.07%
Common Equity to Total Capital
87.37% 89.67% 91.08% 91.04% 92.03% 0.00% 85.81% 86.87% 87.92% 87.73% 88.61%
Debt to EBITDA
-0.36 -0.31 -3.93 -4.83 0.00 0.00 -0.13 -0.12 -0.12 -0.18 70.81
Net Debt to EBITDA
-0.15 -0.13 -0.80 -0.71 0.00 0.00 0.00 0.01 0.03 0.02 -4.46
Long-Term Debt to EBITDA
-0.23 -0.23 -3.36 -4.12 0.00 0.00 -0.11 -0.11 -0.11 -0.16 62.41
Debt to NOPAT
-0.48 -0.42 -2.75 -2.72 0.00 0.00 -0.17 -0.16 -0.16 -0.24 -5.14
Net Debt to NOPAT
-0.19 -0.17 -0.56 -0.40 0.00 0.00 0.00 0.01 0.04 0.02 0.32
Long-Term Debt to NOPAT
-0.30 -0.30 -2.35 -2.32 0.00 0.00 -0.15 -0.15 -0.14 -0.21 -4.53
Altman Z-Score
0.21 0.18 0.46 0.52 0.00 0.00 -4.41 -0.98 -1.66 -1.67 -1.87
Noncontrolling Interest Sharing Ratio
0.48% -0.19% 0.21% 0.40% 0.00% 0.00% -0.44% -0.30% -1.05% -2.08% -1.34%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.63 1.92 2.27 2.47 2.54 0.00 2.46 2.62 2.81 2.79 2.21
Quick Ratio
0.89 0.96 1.21 1.31 1.31 0.00 1.35 1.39 1.54 1.31 1.17
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,046 25 -58 -75 0.00 0.00 1,006 2,036 2,007 -1,521 -97
Operating Cash Flow to CapEx
-521.06% -176.02% 1,297.30% -526.34% -842.62% -40.54% -3,766.76% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 0.15 0.19 0.19 0.00 0.00 0.26 0.26 0.27 0.41 0.42
Accounts Receivable Turnover
7.22 7.75 8.40 8.73 0.00 0.00 7.36 7.87 7.55 7.25 5.89
Inventory Turnover
2.06 2.27 2.50 2.31 0.00 0.00 2.22 2.17 2.19 2.12 2.29
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
2.68 2.72 2.61 2.42 0.00 0.00 2.43 2.54 2.69 2.77 2.37
Days Sales Outstanding (DSO)
50.56 47.07 43.47 41.83 0.00 0.00 49.59 46.38 48.34 50.34 61.93
Days Inventory Outstanding (DIO)
177.23 160.46 146.05 158.04 0.00 0.00 164.35 168.53 166.30 171.88 159.39
Days Payable Outstanding (DPO)
136.36 133.98 139.60 150.99 0.00 0.00 149.99 143.88 135.68 131.72 154.19
Cash Conversion Cycle (CCC)
91.43 73.55 49.92 48.88 0.00 0.00 63.95 71.03 78.96 90.51 67.13
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,581 3,512 3,512 3,533 3,514 0.00 1,495 1,499 1,492 1,503 1,581
Invested Capital Turnover
0.16 0.18 0.23 0.23 0.00 0.00 0.33 0.33 0.33 1.14 0.60
Increase / (Decrease) in Invested Capital
-1,075 -83 47 50 0.00 0.00 -2,017 -2,034 -2,022 1,503 86
Enterprise Value (EV)
1,535 1,438 1,462 1,496 1,020 0.00 412 1,477 825 862 608
Market Capitalization
1,322 1,285 1,393 1,441 979 689 428 1,519 913 917 642
Book Value per Share
$4.61 $4.52 $4.45 $4.13 $4.76 $0.00 $1.50 $1.40 $1.41 $13.37 $13.85
Tangible Book Value per Share
$0.55 $0.56 $0.67 $0.66 $0.83 $0.00 $0.73 $0.69 $0.72 $6.71 $7.03
Total Capital
3,855 3,746 3,780 3,821 3,774 0.00 1,761 1,774 1,797 1,775 1,822
Total Debt
462 403 337 337 320 0.00 272 253 250 250 227
Total Long-Term Debt
293 292 288 288 272 0.00 235 228 225 223 200
Net Debt
188 169 68 49 61 0.00 5.37 -22 -54 -23 -14
Capital Expenditures (CapEx)
5.84 8.73 2.37 6.71 4.83 14 0.34 -0.29 -0.13 -1.37 -1.71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
155 187 167 201 225 0.00 189 193 204 223 226
Debt-free Net Working Capital (DFNWC)
416 413 427 482 477 0.00 445 458 495 488 461
Net Working Capital (NWC)
247 302 379 432 429 0.00 408 434 470 461 434
Net Nonoperating Expense (NNE)
17 48 3.81 9.05 56 262 257 -0.05 28 6.76 26
Net Nonoperating Obligations (NNO)
188 169 68 49 61 0.00 5.37 -22 -54 -23 -14
Total Depreciation and Amortization (D&A)
32 33 32 32 34 34 34 16 16 17 19
Debt-free, Cash-free Net Working Capital to Revenue
23.81% 28.73% 21.15% 24.81% 0.00% 0.00% 23.00% 23.25% 24.35% 25.95% 24.69%
Debt-free Net Working Capital to Revenue
63.96% 63.43% 54.18% 59.30% 0.00% 0.00% 54.21% 55.13% 59.17% 56.80% 50.32%
Net Working Capital to Revenue
37.96% 46.42% 47.98% 53.24% 0.00% 0.00% 49.72% 52.18% 56.13% 53.74% 47.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.07) ($0.12) ($0.04) ($0.04) ($0.10) ($0.87) ($1.45) $0.00 ($0.41) ($0.24) ($0.44)
Adjusted Weighted Average Basic Shares Outstanding
730.77M 754.44M 742.65M 875.44M 864.97M 908.34M 890.33M 1.06B 110.34M 112.68M 111.83M
Adjusted Diluted Earnings per Share
($0.07) ($0.12) ($0.04) ($0.04) ($0.10) ($0.87) ($1.45) $0.00 ($0.41) ($0.24) ($0.44)
Adjusted Weighted Average Diluted Shares Outstanding
730.77M 754.44M 742.65M 875.44M 864.97M 908.34M 890.33M 1.06B 110.34M 112.68M 111.83M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($0.44)
Adjusted Weighted Average Basic & Diluted Shares Outstanding
742.73M 774.03M 842.96M 903.29M 937.66M 1.01B 1.10B 1.12B 116.51M 116.55M 136.20M
Normalized Net Operating Profit after Tax (NOPAT)
-25 -56 -6.22 -22 -24 -36 -990 -7.72 -14 -15 -5.50
Normalized NOPAT Margin
-12.92% -29.56% -2.70% -10.75% -11.43% -19.52% -441.09% -3.69% -6.58% -7.34% -1.95%
Pre Tax Income Margin
-25.58% -57.27% -18.71% -16.88% -39.46% -426.49% -620.41% -0.37% -18.37% -11.25% -8.54%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.07% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.07% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Tilray Brands’ latest statements show strong revenue growth, but profitability and cash generation remain significant concerns. Revenue reached $281.7 million in Q4 fiscal 2026, up from $206.7 million in Q3 and $224.5 million in Q4 fiscal 2025. However, the company continued to report substantial losses, negative operating cash flow and reliance on equity financing.

  • Revenue momentum improved. Q4 fiscal 2026 revenue increased approximately 36% sequentially and 25% year over year. Compared with $145.6 million in Q3 fiscal 2022, the latest quarterly revenue represents substantial long-term expansion.
  • Gross margin strengthened in the latest quarter. Gross profit rose to $90.5 million, producing a margin of approximately 32.1%, compared with 26.6% in Q3 fiscal 2026 and 30.1% in Q4 fiscal 2025.
  • Liquidity remains adequate in the near term. At February 28, 2026, Tilray reported $204.6 million of cash, $44.9 million of restricted cash and $15.3 million of short-term investments. Total current assets of $718.8 million exceeded current liabilities of $257.5 million.
  • Debt reduction has continued. The company reported debt repayments in each of the first four quarters of fiscal 2026. Total debt at the latest balance-sheet date was approximately $250.0 million, down from roughly $520.0 million at February 2024.
  • Historical impairment pressure has moderated. The major impairment charges recorded in earlier periods—$934.0 million in Q3 fiscal 2022 and $699.2 million in Q3 fiscal 2025—were not present in the latest quarter, although restructuring and special charges continued.
  • Asset quality remains difficult to assess. Goodwill and other noncurrent operating assets totaled approximately $1.32 billion at February 2026, or roughly 64% of total assets. These balances may support the business, but they also create potential future impairment risk.
  • Reported share counts are difficult to compare. Weighted-average basic shares ranged from approximately 87.5 million in Q1 fiscal 2025 to more than 1.06 billion in Q1 fiscal 2026 before falling to 111.8 million in Q4 fiscal 2026, indicating the effects of a reverse split, restatement or other capital-structure adjustment. Investors should rely on the company’s latest filings when evaluating dilution.
  • Tilray remains unprofitable. Q4 fiscal 2026 operating loss was $16.5 million, while net loss attributable to common shareholders was $49.6 million, or $0.44 per diluted share. This followed losses of $26.6 million and $44.9 million attributable to common shareholders in Q3 and Q2, respectively.
  • Operating expenses exceeded gross profit. Q4 operating expenses totaled $107.0 million, greater than the $90.5 million gross profit. SG&A alone was $75.2 million, and the quarter included $7.2 million of restructuring charges and $1.4 million of other special charges.
  • Cash burn and financing dependence remain key risks. Operating cash flow was negative $37.3 million in Q4 fiscal 2026, following negative $21.9 million, $8.5 million and $1.3 million in the prior three quarters. The company offset part of this cash burn with $84.9 million of common-equity issuance, which can dilute existing shareholders.

The four-year pattern is mixed. Tilray has expanded revenue from the roughly $150 million-to-$190 million quarterly range in fiscal 2022–2024 to more than $200 million in most recent quarters, and Q4 fiscal 2026 produced the highest revenue in the provided data. Yet the company has generally remained loss-making, with operating cash flow frequently negative and profitability heavily affected by amortization, restructuring charges, special items and periodic impairments.

For investors, the most important test is whether higher revenue and the improved Q4 gross margin can eventually cover SG&A, marketing, amortization and financing costs. Until operating cash flow turns consistently positive without substantial equity issuance, Tilray’s improved sales trajectory remains offset by dilution and execution risk.

08/03/26 02:44 AM ETAI Generated. May Contain Errors.

Tilray Brands Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Tilray Brands' financial year ends in May. Their financial year 2026 ended on May 31, 2026.

Tilray Brands' net income appears to be on an upward trend, with a most recent value of -$105.16 million in 2026, rising from -$7.88 million in 2016. The previous period was -$2.18 billion in 2025. See Tilray Brands' forecast for analyst expectations on what's next for the company.

Tilray Brands' total operating income in 2026 was -$63.03 million, based on the following breakdown:
  • Total Gross Profit: $260.44 million
  • Total Operating Expenses: $323.47 million

Over the last 10 years, Tilray Brands' total revenue changed from $12.64 million in 2016 to $915.45 million in 2026, a change of 7,140.2%.

Tilray Brands' total liabilities were at $733.15 million at the end of 2026, a 25.4% increase from 2025, and a 1,146.8% increase since 2017.

In the past 8 years, Tilray Brands' cash and equivalents has ranged from $2.32 million in 2017 to $488.47 million in 2021, and is currently $225.98 million as of their latest financial filing in 2026.

Over the last 10 years, Tilray Brands' book value per share changed from 0.00 in 2016 to 13.85 in 2026, a change of 1,385.1%.



Financial statements for NASDAQ:TLRY last updated on 7/28/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners