Press Release Details

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 Tilray’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, Inc. (“Tilray”, “our”, “we” or the “Company”) (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 Brands’ Chairman and Chief Executive Officer, stated, “Our financial performance is demonstrative of Tilray Brands’ 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.”

Mr. Simon continued, “The 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.”

Financial Highlights – 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.
• Tilray’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 – 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 it’s leading high-growth brands to the Tilray portfolio significantly bolsters the Company’s position supported by low-cost operations and complimentary distribution across all Canadian geographies. Tilray’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 team’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%. Tilray’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.

Management’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. Management’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 “Fiscal Year 2024 Guidance” without unreasonable effort because of certain items that impact net income and other reconciling metrics are out of the Company’s control and/or cannot be reasonably predicted at this time.

Tilray Brands Strategic Growth Actions – 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 Father’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 Atlanta’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 Mets’ 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 Magazine’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 Après 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 Valentine’s Day 
• Alpine Beer Launches INFINITE HAZE Hazy IPA 
• SweetWater Brewing Company Introduces New Crisp Lager to Year-Round Lineup 
• SweetWater Announces 420 Fest 2023 Lineup and Venue 
• Good Supply Cannabis Brand Launches New Product Lineup 
• Breckenridge Distillery Strikes Gold at 2023 World Whiskies Awards 
• Good Supply Cannabis Brand Launches Canada’s Strongest Infused Pre-Rolls
  

January 2023 

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

December 2022 

• Good Supply Cannabis Brand Launches ‘Peppermint Phatty’ 
• RIFF Cannabis Brand Launches New Series of Limited-Edition Strains in ‘Joint Effort’ With Craft Growers 

November 2022 

• Tilray Brands and Charlotte’s Web Announce Strategic Alliance in Canada 
• Tilray Brands Acquires Montauk Brewing Company 
• ‘Potently Canadian' Cannabis Brand, CANACA, Launches New Products and #FeelTheBoost Campaign
  

October 2022 

• SweetWater Brewing Company Unveils New Fall Craft-Beer Releases 
• Tilray Medical Relaunches Cannabis Oral Solution Across Ireland 
• Broken Coast Ranks #1 at the Budtender’s Association Collectors Cup 
• Green Flash Launches New Beers Across the U.S. and Unveils Refreshed Branding 
• Breckenridge Distillery Announces Ultimate Whiskey and Beer Collaboration With Breckenridge Brewery 
• Good Supply Cannabis Brand Reveals New Fall Flower Launches and Expands Distribution of Bestselling High-Potency Products 

September 2022 

• Good Supply Launches New High-Potency Product Drop and Unveils Exclusive Orange Frost Live Resin 
• Breckenridge Distillery Announces Nationwide Alignment and Renewed Distribution Agreement With Republic National Distributing Company 
• RIFF Cannabis Brand Launches ‘Drumsticks’ 
• Tilray Medical Receives Approval to Extend Market Authorization in Italy 
• SweetWater Brewing Company Unveils New Fall Craft-Beer Releases
  

August 2022 

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

July 2022 

• Tilray Medical Expands Portfolio of Medical Cannabis Products in the UK 
• Good Supply Brand Expands its Cannabis Portfolio in Québec 
• Tilray Brands’ Potently Canadian Cannabis Brand, CANACA Joins this Year’s Calgary Stampede and Releases ‘Wild West’ Product Lineup 
• Tilray Medical Launches Cannabis Education Platform ‘WeCare-MedicalCannabis’ Across Europe 

June 2022 

• Tilray Medical Launches Sleep-Oriented CBN Night Oil for Medical Cannabis Patients in Canada 
• Tilray Brands Announces Enhancements to Accretive Strategic Transaction with HEXO 
• Broken Coast Cannabis Launches Full Spectrum ‘woah’ 
• Tilray Medical Welcomes Government of Luxembourg Delegation Visit to European Campus in Portugal 

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 Company’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 – 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 Brands’ 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, “forward-looking statements”) 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 “safe harbor” created by those sections and other applicable laws. Forward-looking statements can be identified by words such as “forecast,” “future,” “should,” “could,” “enable,” “potential,” “contemplate,” “believe,” “anticipate,” “estimate,” “plan,” “expect,” “intend,” “may,” “project,” “will,” “would” 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 Company’s ability to become the world's leading cannabis-focused consumer branded company the Company’s expectation to be free-cash flow positive in its operating business units; the Company’s ability to achieve long term profitability; the Company’s ability to achieve operational scale, market share, distribution, profitability and revenue growth in particular business lines and markets; the Company’s ability to successfully achieve revenue growth, production and supply chain efficiencies, synergies and cost savings; the Company’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 Company’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 Company’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 Position
		May 31,				May 31,
(in thousands of US dollars)			2023				2022
Assets
Current assets
Cash and cash equivalents		$	206,632			$	415,909
Marketable securities			241,897				—
Accounts receivable, net			86,227				95,279
Inventory			200,551				245,529
Prepaids and other current assets			37,722				46,786
Total current assets			773,029				803,503
Capital assets			429,667				587,499
Right-of-use assets			5,941				12,996
Intangible assets			973,785				1,277,875
Goodwill			2,008,843				2,641,305
Interest in equity investees			4,576				4,952
Long-term investments			7,795				10,050
Convertible notes receivable			103,401				111,200
Other assets			222				314
Total assets		$	4,307,259			$	5,449,694
Liabilities
Current liabilities
Bank indebtedness		$	23,381			$	18,123
Accounts payable and accrued liabilities			190,682				157,431
Contingent consideration			16,218				16,007
Warrant liability			1,817				14,255
Current portion of lease liabilities			2,423				6,703
Current portion of long-term debt			24,080				67,823
Current portion of convertible debentures payable			174,378				—
Total current liabilities			432,979				280,342
Long - term liabilities
Contingent consideration			10,889				—
Lease liabilities			7,936				11,329
Long-term debt			136,889				117,879
Convertible debentures payable			221,044				401,949
Deferred tax liabilities			167,364				196,638
Other liabilities			215				191
Total liabilities			977,316				1,008,328
Commitments and contingencies (see to Note 27)
Stockholders' equity
Common stock ($0.0001 par value; 990,000,000 shares authorized; 656,655,455 and 532,674,887 shares issued and outstanding, respectively)			66				53
Additional paid-in capital			5,777,743				5,382,367
Accumulated other comprehensive loss			(46,610	)			(20,764	)
Accumulated Deficit			(2,415,507	)			(962,851	)
Total Tilray Brands, Inc. stockholders' equity			3,315,692				4,398,805
Non-controlling interests			14,251				42,561
Total stockholders' equity			3,329,943				4,441,366
Total liabilities and stockholders' equity		$	4,307,259			$	5,449,694

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

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

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

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

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

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

Source: Tilray Brands, Inc.