Company logo

TLRY - Tilray, Inc.

NASDAQ -> Healthcare -> Drug Manufacturers—Specialty & Generic
Leamington, Canada
Type: Equity

TLRY price evolution
TLRY
(in millions $) 31 Jan 2025 30 Oct 2024 30 Jun 2024 31 Mar 2024
Current assets
Cash $228.34 $146.25
Short term investments $32.18 $79.61
Net receivables $104.04 $101.69 $89.54
Inventory $264.3 $252.09 $244.14
Total current assets $725.88 $677.71 $631.21
Long term investments $39.86 $40.06
Property, plant & equipment $572.31 $574.35 $596.24
Goodwill & intangible assets $2924.35 $2939.74
Total noncurrent assets $3543.95 $3581.64
Total investments $72.04 $119.66
Total assets $4261.87 $4221.66 $4212.86
Current liabilities
Accounts payable $101.87 $241.96 $209.76
Deferred revenue
Short long term debt $38.96 $116.16
Total current liabilities $293.55 $299.17 $329.1
Long term debt $331.65 $348.36 $365.46
Total noncurrent liabilities $479.32 $540.72
Total debt $387.32 $481.62
Total liabilities $783.78 $778.49 $869.82
Shareholders' equity
Retained earnings -$2699.65 -$2660.49 -$2628.74
Other shareholder equity -$39.88 -$43.5 -$43.19
Total shareholder equity $3442.91 $3358.86
(in millions $) 31 Dec 2024 31 Dec 2023 31 Dec 2022 31 Dec 2021
Current assets
Cash $228.34 $206.63 $415.91 $488.47
Short term investments $32.18 $241.9 $2.48
Net receivables $101.69 $86.23 $95.28 $87.31
Inventory $252.09 $200.55 $245.53 $256.43
Total current assets $677.71 $773.03 $803.5 $883.61
Long term investments $39.86 $115.77 $126.2 $17.68
Property, plant & equipment $574.35 $435.61 $600.5 $668.97
Goodwill & intangible assets $2924.35 $2982.63 $3919.18 $4438.71
Total noncurrent assets $3543.95 $3534.23 $4646.19 $5141.75
Total investments $72.04 $357.67 $126.2 $20.17
Total assets $4221.66 $4307.26 $5449.69 $6025.36
Current liabilities
Accounts payable $241.96 $190.68 $157.43 $212.81
Deferred revenue
Short long term debt $38.96 $224.26 $92.65 $49.6
Total current liabilities $299.17 $432.98 $280.34 $401.24
Long term debt $348.36 $365.87 $531.16 $889.06
Total noncurrent liabilities $479.32 $544.34 $727.99 $1158.81
Total debt $387.32 $590.13 $623.81 $938.66
Total liabilities $778.49 $977.32 $1008.33 $1560.05
Shareholders' equity
Retained earnings -$2660.49 -$2415.51 -$962.85 -$486.05
Other shareholder equity -$43.5 -$46.61 -$20.76 $152.67
Total shareholder equity $3442.91 $3315.69 $4398.81 $4459.07
(in millions $) 31 Jan 2025 30 Oct 2024 30 Jun 2024 31 Mar 2024
Revenue
Total revenue $229.88 $188.34
Cost of revenue $147.53 $138.94
Gross Profit $82.35 $49.4
Operating activities
Research & development $0.39 $0.11
Selling, general & administrative $69.38 $61.13
Total operating expenses $97.88 $137.48
Operating income -$15.53 -$88.08
Income from continuing operations
EBIT -$49.92 -$87.06
Income tax expense -$27.63 -$2.87
Interest expense $9.46 $8.52
Net income
Net income -$31.75 -$92.7
Income (for common shares) -$31.75 -$92.7
(in millions $) 31 Dec 2024 31 Dec 2023 31 Dec 2022 31 Dec 2021
Revenue
Total revenue $788.94 $627.12 $628.37 $513.09
Cost of revenue $565.59 $480.16 $511.56 $389.9
Gross Profit $223.35 $146.96 $116.82 $123.18
Operating activities
Research & development $0.64 $0.68 $1.52 $0.83
Selling, general & administrative $246.52 $230.94 $228.66 $155.69
Total operating expenses $413.89 $1515.79 $771.87 $255.35
Operating income -$190.53 -$1368.83 -$655.05 -$132.17
Income from continuing operations
EBIT -$235.16 -$1446.25 -$455.4 -$348.42
Income tax expense -$26.62 -$7.18 -$6.54 -$8.97
Interest expense $36.43 $13.59 $27.94 $27.98
Net income
Net income -$244.98 -$1452.66 -$476.8 -$367.42
Income (for common shares) -$244.98 -$1452.66 -$476.8 -$367.42
(in millions $) 1 Oct 2024 30 Jun 2024 31 Mar 2024 31 Dec 2023
Net income -$31.75 -$92.7 -$49.01
Operating activities
Depreciation $31.73 $32.84 $31.55
Business acquisitions & disposals -$83.58
Stock-based compensation $7.25 $8.06 $8.2
Total cash flows from operations $30.71 -$15.36 -$30.41
Investing activities
Capital expenditures -$2.37 -$8.73 -$5.84
Investments $47.42 $36.81 $45.44
Total cash flows from investing -$49.4 $45.06 $28.09 $81.5
Financing activities
Dividends paid
Sale and purchase of stock $8.62
Net borrowings -$1.55 -$10.91 -$85.37
Total cash flows from financing $60.59 $7.07 -$10.91 -$85.37
Effect of exchange rate $0.96 -$0.75 -$0.51 $0.1
Change in cash and equivalents -$23.15 $82.09 $1.3 -$34.18
(in millions $) 31 Dec 2024 31 Dec 2023 31 Dec 2022 31 Dec 2021
Net income -$244.98 -$1452.66 -$476.8 -$367.42
Operating activities
Depreciation $126.91 $130.15 $154.59 $67.83
Business acquisitions & disposals -$60.63 -$26.72 $0.33 $75.04
Stock-based compensation $31.77 $39.59 $35.99 $17.35
Total cash flows from operations -$30.91 $7.91 -$177.26 -$44.72
Investing activities
Capital expenditures -$20.74 -$16.5 -$21.86 -$32.27
Investments $209.72 -$241.9 $3.33
Total cash flows from investing $128.35 -$285.11 -$21.53 $46.1
Financing activities
Dividends paid
Sale and purchase of stock $8.62 $128.4 $259.23 $102.69
Net borrowings -$83.81 -$58.25 -$123.55 $45.51
Total cash flows from financing -$75.19 $70.16 $128.2 $124.31
Effect of exchange rate -$0.55 -$2.23 -$1.96 $2.12
Change in cash and equivalents $21.71 -$209.28 -$72.56 $127.82
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 0.23
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A