Tilray Brands, Inc. (TLRY) financials — revenue, cash, debt and margins

Key figures

Trailing twelve months where a flow is involved, latest reported balance where it is not.

Valuation

Market cap: $538.7M
P/E (TTM): —
Price / sales: 0.59
EV / EBITDA: —
Price / book: 0.33

Cash flow

FCF yield: -23.7%
SBC-adjusted FCF yield: -28.2%
SBC impact: —
Stock compensation (TTM): $45.9M

Margins & growth

Profit margin: -13.3%
Operating margin: -6.9%
Quarterly revenue (year on year): 25.5%
Quarterly earnings (year on year): —

Balance sheet

Cash & investments: $231.3M
Debt: $259.8M
Net cash / (debt): -$28.6M

Where the revenue comes from

Distribution Business is 33% of revenue.

By business segment

Year to May 31, 2025 · $821.3M

Distribution Business33%
$271.2M+4.8% vs. a year earlier
Cannabis30%
$249M-8.7% vs. a year earlier
Beverage Alcohol Business29%
$240.6M+19.1% vs. a year earlier
Wellness Business7%
$60.5M+9.4% vs. a year earlier

By region

Year to May 31, 2025 · $821.3M

EMEA39%
$323.4M+9.1% vs. a year earlier
United States33%
$273.7M+17.4% vs. a year earlier
Canada26%
$212.9M-12.7% vs. a year earlier
Rest of World1%
$11.4M-27.0% vs. a year earlier

What it owns and what it owes

Both on one scale, because both are money — the bar that is taller is the one that matters.

Cash and debt

Cash & InvestmentsTotal Debt

Cash counts short-term investments, not just the bank balance — technology companies park most of it in marketable securities, and leaving those out understates it several times over. Debt includes lease obligations.

Where the money goes

Cost of RevenueR&D ExpenseSG&A Expense

Only the three costs filers report consistently. Anything a company does not break out sits outside these bands, so the stack is not the whole cost base.

The rest of the series

Not on the overview because five charts is as much as one decision needs — but here in full, on one period switch. Each bar sums the four quarters ending there — a full year, brought up to today.

Total Revenue

$915.45MQ2 2026+6.7%

1Y: +11.46%2Y: +16.04%

Everything the company sold, before any costs. Each bar sums the four quarters ending there — a full year, brought up to today.

EBITDA

-$412.88MQ3 2022+9.4%

Operating profit before depreciation and amortisation — approximated from operating income, because no depreciation tag is reported consistently enough across filers to do better. Treat it as indicative. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit

-$121.4MQ2 2026+91.0%-13.3% of revenue

1Y: +94.45%2Y: +50.45%

What was left after every cost, including tax. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit margin

-13.3%Q2 2026+91.5%

How much of every dollar of sales the company keeps as profit. A grocer keeps a few cents; a software company can keep half. Each point covers the four quarters ending there — a full year, brought up to today.

Free Cash Flow

-$127.52MQ2 2025-45.9%

1Y: -111.98%2Y: -888.96%5Y: +59.30%

Cash left over after running and maintaining the business. Each bar sums the four quarters ending there — a full year, brought up to today.

Profit per share

-$1.09Q2 2026+92.5%

1Y: +95.39%2Y: +66.97%

The same profit, split across every share. If this lags the profit chart above, the company is issuing shares and your slice is getting smaller. Restated onto today’s share count, so stock splits do not show as jumps. Each bar sums the four quarters ending there — a full year, brought up to today.

Shares outstanding

350.41MQ2 2026+1.5%

How many shares the profit is divided across. Rising is dilution; falling is the company buying itself back. Restated onto today’s basis, so splits do not show as jumps. Each point covers the four quarters ending there — a full year, brought up to today.

Price to earnings

236.3xQ2 2022

Paid per unit of yearly profit. Periods with a loss, or profits too small for the ratio to mean anything, are left out — the line breaks rather than drawing through them. Each point covers the four quarters ending there — a full year, brought up to today.

About Tilray Brands, Inc.

Ticker: TLRY
SEC classification: Medicinal Chemicals & Botanical Products (2833)
Listed on: Nasdaq
Financial year ends: May 31
Filer size: Large accelerated filer

About this data

Everything above comes from Tilray Brands, Inc.’s own filings with the SEC, as reported. No estimates, no analyst figures, nothing adjusted.

Share-count jumps we cannot explain: 1.79x around May 31, 2022 and 0.12x around May 31, 2024. No split accounts for these, so nothing was adjusted — most often it is real dilution rather than a data problem, which is why it is flagged and not corrected.

Not reported by this filer: Interest Income, Non-interest Income, Non-interest Expense, Deposits, Borrowings (total), Dividends paid, and Share Repurchases. Companies choose which XBRL tags to use, and anything untagged cannot be recovered — so these are blank rather than guessed.