Tilray Brands, Inc. (TLRY)

Tilray Brands Cash Flow Statement

Financials in millions USD. Fiscal year is June - May.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug 31, 2025	May 31, 2025	May 31, 2024	May 31, 2023	May 31, 2022	May 31, 2021
Net Income	-2,148	-2,187	-244.98	-1,453	-476.8	-367.42
Depreciation & Amortization	117.24	133.49	126.91	130.15	154.59	67.83
Other Amortization	9.77	10.86	14.46	3.85	5.04	-
Loss (Gain) From Sale of Assets	0.93	0.93	-4.2	-0.05	-0.68	-
Asset Writedown & Restructuring Costs	2,096	2,096	-	934	378.24	-
Loss (Gain) From Sale of Investments	6.01	5.55	4.86	2.19	4.91	1.62
Stock-Based Compensation	22.42	24.29	31.77	39.6	35.99	17.35
Other Operating Activities	-129.7	-116.56	49.15	336.43	-186.79	306.75
Change in Accounts Receivable	-1.05	-17.8	-6.58	4.17	-5.84	-23.51
Change in Inventory	-13.08	-13.56	-15.58	-12.93	-45.75	-55.21
Change in Accounts Payable	-19.59	-22.94	0.21	20.04	-44.65	14.64
Change in Other Net Operating Assets	-1.83	-8.26	13.07	3.12	4.47	-6.77
Operating Cash Flow	-60.63	-94.6	-30.91	7.91	-177.26	-44.72
Capital Expenditures	-36.7	-32.92	-29.25	-20.8	-34.06	-38.87
Sale of Property, Plant & Equipment	7.09	6.82	8.51	4.3	12.21	6.61
Cash Acquisitions	-18.11	-18.11	-60.63	-26.72	0.33	66.61
Investment in Securities	74.87	-2.52	209.72	-241.9	-	8.43
Other Investing Activities	-	-	-	-	-	3.33
Investing Cash Flow	27.14	-46.72	128.35	-285.11	-21.53	46.11
Short-Term Debt Issued	-	-	-	5.26	9.41	8.33
Long-Term Debt Issued	-	3.45	54.17	146.34	-	102.8
Total Debt Issued	4.35	3.45	54.17	151.6	9.41	111.13
Short-Term Debt Repaid	-	-10.85	-5.35	-	-	-
Long-Term Debt Repaid	-	-18.74	-132.63	-209.84	-132.95	-65.62
Total Debt Repaid	-27.25	-29.59	-137.98	-209.84	-132.95	-65.62
Net Debt Issued (Repaid)	-22.9	-26.14	-83.81	-58.25	-123.55	45.51
Issuance of Common Stock	119.43	163.41	8.62	129.59	267.91	102.69
Repurchase of Common Stock	-	-	-	-1.19	-8.69	-
Other Financing Activities	-3.77	-3.77	-	-	-7.48	-23.9
Financing Cash Flow	92.76	133.51	-75.19	70.16	128.2	124.31
Foreign Exchange Rate Adjustments	0.37	1.14	-0.55	-2.23	-1.96	2.12
Net Cash Flow	59.64	-6.67	21.71	-209.28	-72.56	127.82
Free Cash Flow	-97.34	-127.52	-60.15	-12.89	-211.33	-83.59
Free Cash Flow Margin	-11.72%	-15.53%	-7.63%	-2.06%	-33.63%	-16.29%
Free Cash Flow Per Share	-0.10	-0.14	-0.08	-0.02	-0.44	-0.31
Levered Free Cash Flow	25.12	19.07	11.7	99.24	-163.61	49.73
Unlevered Free Cash Flow	39.22	34.03	28.03	124.52	-143.86	69.05
Change in Working Capital	-35.55	-62.56	-8.87	14.4	-91.77	-70.85

Updated Oct 9, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q