Canopy Growth Corporation(NASDAQ:CGC)

Canopy Growth Corporation, together with its subsidiaries, engages in the production, distribution, and sale of cannabis for recreational and medical purposes primarily in Canada, the United States, Germany, and the United Kingdom. It operates through two segments, Cannabis, Hemp and Other Consumer ...
Website: http://www.canopygrowth.com
Founded: 2013
Full Time Employees: 4,434
CEO: David Klein
Sector: Healthcare
Industry: Drug Manufacturers-Specialty & Generic
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-06-30 | 2020-03-31 | 2020-02-14 | 2019-11-14 | 2019-08-14 | 2019-06-21 | 2019-06-20 | 2019-02-15 | 2019-02-14 | 2018-12-20 | 2018-11-15 | 2018-11-14 | 2018-11-13 | 2018-09-18 | 2018-08-15 | 2018-08-14 | 2018-06-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 82,998,000 | 88,748,000 | 77,984,000 | 86,244,000 | 75,783,000 | 83,153,000 | 90,061,000 | 82,076,000 | 121,112,000 | 84,331,000 | 113,349,000 | 130,359,000 | 122,862,000 | 126,123,000 | 155,024,000 | 145,648,000 | 155,423,000 | 167,375,000 | 169,907,000 | 119,088,000 | 439,301,442 | 135,546 | 85,621 | 103,391 | 253,431 | 106,485 | 97,703 | 97,703 | 23,327 | 23,327 | 25,916 | 25,916 | 22,806 | ||||
yoy | 17.11% | -6.22% | -4.24% | -37.43% | -1.40% | -20.55% | -37.04% | -1.42% | -33.14% | -26.88% | -10.50% | -20.95% | -24.65% | -8.76% | 22.30% | -64.62% | 123382.07% | 198340.80% | 115082.17% | 173241.64% | 27.29% | -12.37% | 5.82% | 356.49% | 318.84% | -9.99% | -9.99% | ||||||||||
qoq | -6.48% | 13.80% | -9.58% | -8.86% | -7.67% | 9.73% | -32.23% | 43.62% | -25.60% | -13.05% | 6.10% | -2.59% | -18.64% | 6.44% | -6.29% | -7.14% | -1.49% | 42.67% | -72.89% | 323997.68% | 58.31% | -17.19% | -59.20% | 138.00% | 8.99% | 0.00% | 0.00% | 0.00% | 13.64% | ||||||||
excise taxes | 16,315,000 | 16,614,000 | 12,953,000 | 11,483,000 | 9,571,000 | 10,365,000 | 11,556,000 | 12,481,000 | 12,386,000 | 10,618,000 | 12,136,000 | 12,496,000 | 12,747,000 | 14,353,000 | 14,052,000 | 14,274,000 | 19,214,000 | 18,936,000 | 17,379,000 | 8,672,000 | 40,820,301 | 11,782 | 9,008 | 12,909 | 27,090 | 12,435 | 14,655 | 14,655 | |||||||||
net revenue | 66,683,000 | 72,134,000 | 65,031,000 | 74,761,000 | 129,203,000 | 66,212,000 | 72,788,000 | 78,505,000 | 69,595,000 | 108,726,000 | 73,713,000 | 101,213,000 | 117,863,000 | 110,115,000 | 111,770,000 | 140,972,000 | 131,374,000 | 136,209,000 | 148,439,000 | 152,528,000 | 110,416,000 | 398,481,141 | 123,764 | 76,613 | 90,482 | 226,341 | 94,050 | 83,048 | 83,048 | ||||||||
cost of goods sold | 44,778,000 | 54,096,000 | 54,487,000 | 50,663,000 | 43,181,000 | 57,320,000 | 50,279,000 | 46,169,000 | 102,789,000 | 177,841,000 | 103,654,000 | 114,042,000 | 111,507,000 | 271,012,000 | 130,882,000 | 202,514,000 | 108,971,000 | 138,639,000 | 127,943,000 | 103,921,000 | |||||||||||||||||
gross margin | 21,905,000 | 18,038,000 | 10,544,000 | 24,098,000 | 23,031,000 | 15,468,000 | 28,226,000 | 23,426,000 | 5,937,000 | -104,128,000 | -2,441,000 | 3,821,000 | -1,392,000 | -159,242,000 | 10,090,000 | -71,140,000 | 27,238,000 | 9,800,000 | 24,585,000 | 6,495,000 | -31,857,941 | 60,229 | 3,523 | 106,058 | 88,930 | 68,477 | 12,452 | 12,452 | -33,984 | -33,984 | -268 | 41,985 | 41,985 | 7,177 | |||
yoy | -21.68% | -31.83% | -14.62% | 287.92% | -114.85% | -1256.33% | 513.09% | -526.51% | -34.61% | -124.19% | -105.37% | -105.11% | -1724.92% | -58.96% | -1195.30% | -185.50% | 16171.23% | 697742.75% | 6024.01% | -35923.62% | -12.04% | -71.71% | 751.73% | -301.50% | -136.64% | -4746.27% | -180.94% | -180.94% | -103.73% | ||||||||
qoq | 21.44% | 71.07% | -56.25% | 48.89% | -45.20% | 20.49% | 294.58% | -105.70% | 4165.79% | -163.88% | -374.50% | -99.13% | -1678.22% | -114.18% | -361.18% | 177.94% | -60.14% | 278.52% | -120.39% | -52994.69% | 1609.59% | -96.68% | 19.26% | 29.87% | 449.93% | 0.00% | 0.00% | 12580.60% | 0.00% | 484.99% | |||||||
gross margin % | 26.39% | 20.32% | 13.52% | 27.94% | NaN% | 30.39% | 18.60% | 31.34% | 28.54% | 4.90% | -123.48% | -2.15% | 2.93% | -1.13% | -126.26% | 6.51% | -48.84% | 17.53% | 5.86% | 14.47% | 5.45% | -7.25% | 44.43% | 4.11% | 102.58% | 35.09% | 64.31% | 12.74% | 12.74% | NaN% | -145.69% | -145.69% | -Infinity% | NaN% | 162.00% | 162.00% | 31.47% |
operating expenses | 183,599.25 | 231,749 | 269,353 | 229,164 | 665,969 | 242,941 | 169,693 | 169,693 | 180,644 | 180,644 | 72,691 | 72,691 | 58,209 | ||||||||||||||||||||||||
selling, general and administrative expenses | 36,296,000 | 38,108,000 | 38,452,000 | 41,476,000 | 47,968,000 | 54,619,000 | 54,436,000 | 57,611,000 | 91,252,000 | 104,334,000 | 122,636,000 | 125,842,000 | 103,413,000 | 117,591,000 | 116,835,000 | 125,756,000 | 112,574,000 | 148,666,000 | 144,078,000 | 135,392,000 | |||||||||||||||||
share-based compensation | 2,009,000 | -99,000 | -18,736,000 | 5,159,000 | 5,221,000 | 4,151,000 | 4,053,000 | 3,693,000 | 2,717,000 | 3,865,000 | 9,463,000 | 6,428,000 | 9,858,000 | 5,439,000 | 11,669,000 | 6,777,000 | 15,953,000 | 13,126,000 | 18,517,000 | 19,963,000 | 30,685,000 | ||||||||||||||||
loss on asset impairment and restructuring | 494,000 | 2,653,000 | 9,098,000 | 1,285,000 | 20,830,000 | 20,000 | 63,535,000 | 30,413,000 | |||||||||||||||||||||||||||||
total operating expenses | 38,799,000 | 40,662,000 | 28,814,000 | 47,920,000 | 52,139,000 | 122,207,000 | 88,542,000 | 30,433,000 | 97,277,000 | 576,327,000 | 151,323,000 | 179,668,000 | 1,836,837,000 | 370,401,000 | 160,051,000 | 144,219,000 | 214,949,000 | 243,002,000 | 578,198,000 | 178,871,000 | |||||||||||||||||
operating loss from continuing operations | -16,894,000 | -22,624,000 | |||||||||||||||||||||||||||||||||||
other income | 15,469,000 | -18,612,000 | -202,902,000 | -97,758,000 | -85,305,000 | -93,889,000 | 10,629,000 | -171,037,000 | -128,334,000 | 51,497,000 | -59,263,000 | -113,340,000 | -47,844,000 | -245,578,000 | -57,428,000 | 34,282,000 | 195,821,000 | 580,666,000 | -366,770,000 | -290,567,000 | 48,205,000 | 224,380,759 | 24,903 | -109,283 | 32,621 | -69,985 | -133,451 | 235,231 | 235,231 | -111,339 | -111,339 | -10,068 | |||||
loss from continuing operations before income taxes | -1,425,000 | -41,236,000 | |||||||||||||||||||||||||||||||||||
income tax expense | -214,000 | -291,000 | -302,000 | -6,194,000 | -12,821,000 | -2,018,000 | -3,749,000 | -12,318 | 8,042 | ||||||||||||||||||||||||||||
net income from continuing operations | -1,639,000 | -41,527,000 | -221,501,000 | -121,896,000 | -131,550,000 | -129,191,000 | -94,675,000 | -230,276,000 | -148,162,000 | ||||||||||||||||||||||||||||
discontinued operations, net of income tax | 713,000 | 2,053,000 | -48,612,750 | 13,479,000 | |||||||||||||||||||||||||||||||||
net loss attributable to canopy growth corporation | -1,639,000 | -41,527,000 | |||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -0.01 | -0.22 | -1.47 | -1.11 | -1.6 | -0.71 | -2.62 | -0.43 | -0.07 | -1.86 | -2.43 | -0.3 | |||||||||||||||||||||||||
continuing operations | -0.01 | -0.22 | -1.47 | -1.11 | -1.63 | -0.91 | -2.78 | -0.21 | |||||||||||||||||||||||||||||
discontinued operations | 0.03 | 0.2 | 0.16 | -0.22 | |||||||||||||||||||||||||||||||||
basic and diluted weighted-average common shares outstanding | 274,025,102 | 188,321,555 | 107,553,729 | 110,306,430 | 716,294,433 | 550,459,365 | 463,724,414 | 391,324,285 | 371,662,296 | 372,908,767 | 363,763,347 | 348,038,163 | |||||||||||||||||||||||||
comprehensive income: | |||||||||||||||||||||||||||||||||||||
other comprehensive income, net of income tax | |||||||||||||||||||||||||||||||||||||
foreign currency translation | 6,771 | 6,713 | 9,534 | -1,162 | -768 | -1,492 | 10,104 | -2,369 | -7,160 | 2,513 | 14,921 | 9,015 | 758 | -26,585 | -15,479 | 24,650 | -27,938 | -44,037 | -45,809 | -53,124 | |||||||||||||||||
total other comprehensive income, net of income tax | 6,771 | 6,713 | 9,534 | -1,162 | -768 | -2 | 8,750 | -29,017 | |||||||||||||||||||||||||||||
comprehensive income from continuing operations | 5,132 | -94,762.75 | -123,058 | -129,959 | -100,564 | -221,526 | -177,179 | ||||||||||||||||||||||||||||||
comprehensive income from discontinued operations | 713 | 2,053 | -48,612.75 | 13,479 | -176,638 | ||||||||||||||||||||||||||||||||
comprehensive income attributable to canopy growth corporation | 5,132 | -627,249 | -242,124 | -211,542 | -2,055,330 | 69,987 | -108,204 | 23,012 | 365,140 | -309,608.5 | -980,279 | ||||||||||||||||||||||||||
comprehensive loss from continuing operations | -34,814 | ||||||||||||||||||||||||||||||||||||
comprehensive loss attributable to canopy growth corporation | -34,814 | -211,254 | -123,058 | -127,906 | -92,339 | -208,047 | -339,031 | -31,103 | -176,985 | ||||||||||||||||||||||||||||
operating income from continuing operations | -24,718,250 | -23,822,000 | -29,108,000 | -30,493,750 | -60,316,000 | -7,007,000 | |||||||||||||||||||||||||||||||
income from continuing operations before income taxes | -93,956,250 | -121,580,000 | -122,997,000 | -93,811,250 | -231,353,000 | -135,341,000 | |||||||||||||||||||||||||||||||
income tax (expense) recovery | -329,000 | -316,000 | -8,220,000 | -2,900,000 | -14,333 | -13,716 | -1,041 | -1,041 | -284 | -284 | 848 | 2,723 | 2,723 | ||||||||||||||||||||||||
net income | -220,788,000 | -121,896,000 | -127,138,000 | -92,337,000 | -216,797,000 | -324,800,000 | -41,861,000 | -723,357,000 | -266,722,000 | -231,911,000 | -2,087,556,000 | -578,613,000 | -115,496,000 | -16,331,000 | 389,955,000 | -616,695,000 | -829,251,000 | -128,322,000 | -1,385,660,046 | -124,166 | -374,620 | -1,281,168 | -670,094 | -323,362 | 74,860 | 74,860 | -330,614 | -330,614 | -90,978 | -90,978 | -54,361 | ||||||
yoy | 139.11% | -43.77% | 203.71% | -87.23% | -18.72% | 40.05% | -97.99% | 25.02% | 130.94% | 1320.07% | -635.33% | -6.18% | -86.07% | -87.27% | -128.14% | 496569.78% | 221257.91% | 9916.02% | 206685.92% | -61.60% | -600.43% | -1811.42% | -2.19% | -122.64% | 263.40% | 263.40% | |||||||||||
qoq | 81.13% | 37.69% | -57.41% | -33.25% | 675.90% | -94.21% | 171.20% | 15.01% | -88.89% | 260.79% | 400.98% | 607.22% | -104.19% | -163.23% | -25.63% | 546.23% | -90.74% | 1115873.81% | -66.86% | -70.76% | 91.19% | 107.23% | -531.96% | 0.00% | 0.00% | 0.00% | 67.36% | ||||||||||
net income margin % | 0% | 0% | -283.12% | -141.34% | NaN% | -167.77% | -111.04% | -240.72% | -395.73% | -34.56% | -857.76% | -235.31% | -177.90% | -1699.11% | -458.77% | -74.50% | -11.21% | 250.90% | -368.45% | -488.06% | -107.75% | -315.42% | -91.60% | -437.53% | -1239.15% | -264.41% | -303.67% | 76.62% | 76.62% | NaN% | -1417.30% | -1417.30% | NaN% | NaN% | -351.05% | -351.05% | -238.36% |
discontinued operations attributable to noncontrolling interests and redeemable noncontrolling interest | -4,631,500 | -14,786,000 | |||||||||||||||||||||||||||||||||||
net income attributable to canopy growth corporation | -94,331,750 | -121,896,000 | -127,138,000 | -141,233,000 | -216,797,000 | -310,014,000 | -38,121,000 | -641,634,250 | -261,583,000 | -221,806,000 | -2,083,148,000 | -574,616,000 | -108,925,000 | -11,058,000 | 392,418,000 | -699,978,000 | -904,380,000 | -108,501,000 | |||||||||||||||||||
fair value changes of own credit risk of financial liabilities | 1,490 | -1,354 | -26,648 | 14,178 | -2,125 | 4,538 | 1,249 | 27,060 | -5,100 | 16,200 | 9,420 | 660 | -17,610 | -30,090 | -15,360 | ||||||||||||||||||||||
comprehensive loss | -211,254 | -123,058 | -127,906 | -92,339 | -208,047 | -353,817 | -34,843 | -678,342 | -905,150 | -196,806 | |||||||||||||||||||||||||||
comprehensive income from discontinued operations attributable to noncontrolling interests and redeemable noncontrolling interest | -4,631.5 | -14,786 | |||||||||||||||||||||||||||||||||||
other expense | 85,305,000 | -60,426 | -60,426 | ||||||||||||||||||||||||||||||||||
acquisition, divestiture, and other costs | 4,078,000 | ||||||||||||||||||||||||||||||||||||
depreciation and amortization | 10,307,000 | 10,738.25 | 16,530 | 13,644 | 12,779 | 21,510 | 9,870 | 5,015 | 5,015 | 3,595 | 3,595 | 66 | 3,030 | 3,030 | 4,951 | ||||||||||||||||||||||
restructuring costs recorded in cost of goods sold | |||||||||||||||||||||||||||||||||||||
adjusted ebitda | -5,507,000 | ||||||||||||||||||||||||||||||||||||
selected consolidated financial information: | |||||||||||||||||||||||||||||||||||||
gross margin percentage | 35,000 | ||||||||||||||||||||||||||||||||||||
net loss from continuing operations attributable to canopy growth corporation | -260,741,000 | ||||||||||||||||||||||||||||||||||||
basic and diluted loss per share from continuing operations1, 2 | -3.14 | ||||||||||||||||||||||||||||||||||||
1 for the six months ended september 30, 2024, the weighted-average number of outstanding common shares, basic and diluted, totaled 83,056,230 (six months ended september 30, 2023 - 63,383,000). | |||||||||||||||||||||||||||||||||||||
2 prior year share and per share amounts have been retrospectively adjusted to reflect the share consolidation, which became effective on december 15, 2023. | |||||||||||||||||||||||||||||||||||||
basic and diluted loss per share1 | |||||||||||||||||||||||||||||||||||||
basic and diluted weighted-average common shares outstanding1 | 79,243,020 | 74,787,521 | 82,919,190 | ||||||||||||||||||||||||||||||||||
income tax recovery | -3,440,500 | 1,077,000 | 16,361,000 | 382,000 | 8,458,000 | 183,000 | 3,207,000 | -4,945,000 | 15,600,000 | 3,038,000 | 121,605,389 | 22,451 | 493 | ||||||||||||||||||||||||
net income from continuing operations attributable to noncontrolling interests and redeemable noncontrolling interest | |||||||||||||||||||||||||||||||||||||
comprehensive income from continuing operations attributable to noncontrolling interests and redeemable noncontrolling interest | |||||||||||||||||||||||||||||||||||||
(gain)/loss on asset impairment and restructuring | -29,895,000 | ||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax | -176,638,000 | ||||||||||||||||||||||||||||||||||||
asset impairment and restructuring costs | 2,160,000 | 462,530,000 | 22,259,000 | 43,968,000 | 1,727,985,000 | 241,141,000 | 36,439,000 | 2,510,000 | 89,249,000 | 74,819,000 | 400,422,000 | 12,794,000 | |||||||||||||||||||||||||
operating income | -91,340,000 | -680,455,000 | -153,764,000 | -175,847,000 | -1,838,229,000 | -529,643,000 | -149,961,000 | -215,359,000 | -187,711,000 | -233,202,000 | -553,613,000 | -172,376,000 | |||||||||||||||||||||||||
yoy | -95.03% | 28.47% | 2.54% | -18.35% | 879.29% | 127.12% | -72.91% | 24.94% | |||||||||||||||||||||||||||||
qoq | -86.58% | 342.53% | -12.56% | -90.43% | 247.07% | 253.19% | -30.37% | 14.73% | -19.51% | -57.88% | 221.17% | ||||||||||||||||||||||||||
operating margin % | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | 0% | -75.42% | -806.89% | -135.66% | -134.89% | -1496.17% | -419.94% | -96.73% | -147.86% | -120.77% | -139.33% | -325.83% | -144.75% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | NaN% | NaN% | 0% | 0% | 0% |
income before income taxes | -39,843,000 | -739,718,000 | -267,104,000 | -223,691,000 | -2,083,807,000 | -587,071,000 | -115,679,000 | -19,538,000 | 392,855,000 | -611,750,000 | -844,851,000 | -131,360,000 | -1,507,265,435 | -146,617 | -375,113 | -1,266,835 | -657,776 | -309,646 | 75,901 | 75,901 | -330,330 | -330,330 | -7,088 | -93,701 | -93,701 | -62,403 | |||||||||||
net income attributable to noncontrolling interests and redeemable noncontrolling interest | -3,740,000 | -4,408,000 | -3,997,000 | -6,571,000 | -5,273,000 | -2,463,000 | 83,283,000 | 75,129,000 | -19,821,000 | ||||||||||||||||||||||||||||
other comprehensive income, net of income tax effect | |||||||||||||||||||||||||||||||||||||
total other comprehensive income, net of income tax effect | 7,018 | 388 | 19,459 | 10,264 | 27,818 | -31,685 | 721 | 34,070 | -27,278 | -61,647 | -75,899 | ||||||||||||||||||||||||||
comprehensive loss attributable to noncontrolling interests and redeemable noncontrolling interest | -3,740 | -4,913 | -5,139 | -10,105 | -4,408 | -5,273 | -19,821 | ||||||||||||||||||||||||||||||
loss from equity method investments | |||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interests and redeemable noncontrolling interest | -4,913,000 | -5,139,000 | -10,105,000 | ||||||||||||||||||||||||||||||||||
basic earnings per share | -1.415 | -0.54 | -0.47 | -5.23 | 0.175 | -0.28 | -0.03 | 1.02 | |||||||||||||||||||||||||||||
basic weighted-average common shares outstanding | 486,112,598 | 471,592,150 | 398,467,568 | 393,818,282 | 393,274,758 | 384,055,133 | |||||||||||||||||||||||||||||||
diluted earnings per share | -1.415 | -0.54 | -0.47 | -5.23 | 0.108 | -0.28 | -0.03 | 0.84 | |||||||||||||||||||||||||||||
diluted weighted-average common shares outstanding | 486,112,598 | 471,592,150 | 398,467,568 | 393,818,282 | 393,274,758 | 404,546,243 | |||||||||||||||||||||||||||||||
comprehensive income | -632,162 | -247,263 | -221,647 | -2,059,738 | 66,410.25 | -114,775 | 17,739 | 362,677 | |||||||||||||||||||||||||||||
balance at march 31, 2022 | 645,447 | 7,482,809 | 7,482,809 | ||||||||||||||||||||||||||||||||||
cumulative effect from adoption of asu 2020-06 | |||||||||||||||||||||||||||||||||||||
other issuances of common shares and warrants | 82,231 | 60,222 | |||||||||||||||||||||||||||||||||||
exercise of omnibus plan stock options | 1,506 | 1,506 | |||||||||||||||||||||||||||||||||||
issuance and vesting of restricted share units and performance share units | 8,993 | ||||||||||||||||||||||||||||||||||||
changes in redeemable noncontrolling interest | |||||||||||||||||||||||||||||||||||||
ownership changes relating to noncontrolling interests | |||||||||||||||||||||||||||||||||||||
redemption of redeemable noncontrolling interest | 26,506 | ||||||||||||||||||||||||||||||||||||
settlement of unsecured senior notes | 265,265 | 265,265 | |||||||||||||||||||||||||||||||||||
balance at december 31, 2022 | 645,447 | 7,867,310 | |||||||||||||||||||||||||||||||||||
issuance and vesting of restricted share units | 8,287 | ||||||||||||||||||||||||||||||||||||
balance at september 30, 2022 | 7,818,089 | ||||||||||||||||||||||||||||||||||||
income from equity method investments | -100,000 | -11,778,000 | -671,000 | -7,189,000 | |||||||||||||||||||||||||||||||||
expected credit losses on financial assets and related charges | 1,000,000 | 13,735,000 | |||||||||||||||||||||||||||||||||||
comprehensive income attributable to noncontrolling interests and redeemable noncontrolling interest | -3,997 | -6,571 | -2,463 | 83,283 | 75,129 | ||||||||||||||||||||||||||||||||
comprehensive loss: | |||||||||||||||||||||||||||||||||||||
total other comprehensive loss, net of income tax effect | -68,484 | ||||||||||||||||||||||||||||||||||||
inventory production costs expensed to cost of sales | 60,364 | 81,953 | 86,321 | 77,313 | 175,425 | 79,076 | 64,758 | 64,758 | 16,759 | 16,759 | 14,832 | 14,832 | 14,289 | ||||||||||||||||||||||||
gross margin before the undernoted | 12,350.75 | 41,811 | -9,708 | 13,169 | 50,916 | 14,974 | 18,290 | 18,290 | 6,568 | 6,568 | -532 | 11,084 | 11,084 | 8,517 | |||||||||||||||||||||||
fair value changes in biological assets included in inventory sold and other charges | 43,941.25 | 60,546 | 69,089 | 28,105 | 28,105 | 51,496 | 51,496 | ||||||||||||||||||||||||||||||
unrealized gain on changes in fair value of biological assets | -75,075.75 | -78,964 | -82,320 | -139,019 | -167,550 | -77,050 | -22,267 | -22,267 | -10,944 | -10,944 | -57,289 | -57,289 | -18,589 | ||||||||||||||||||||||||
sales and marketing | 42,953.5 | 62,104 | 60,483 | 45,096 | 154,392 | 53,184 | 44,895 | 44,895 | 39,047 | 39,047 | 925 | 17,266 | 17,266 | 14,751 | |||||||||||||||||||||||
research and development | 10,297.75 | 20,795 | 11,922 | 8,474 | 15,238 | 7,274 | 5,264 | 5,264 | 1,944 | 1,944 | 756 | 756 | 539 | ||||||||||||||||||||||||
general and administration | 54,379.25 | 67,385 | 87,861 | 62,271 | 168,434 | 65,657 | 46,088 | 46,088 | 37,101 | 37,101 | 887 | 19,588 | 19,588 | 16,883 | |||||||||||||||||||||||
acquisition-related costs | 4,750 | 3,256 | 2,562 | 13,182 | 23,394 | 13,788 | 4,520 | 4,520 | 3,202 | 3,202 | 1,884 | 1,884 | 915 | ||||||||||||||||||||||||
share-based compensation expense | 54,402.75 | 56,763 | 83,767 | 77,081 | 182,837 | 74,678 | 40,062 | 40,062 | 45,025 | 45,025 | 23,072 | 23,072 | 11,923 | ||||||||||||||||||||||||
share-based compensation expense related to acquisition milestones | 6,077.75 | 4,916 | 9,114 | 10,281 | 100,164 | 18,490 | 23,849 | 23,849 | 50,730 | 50,730 | 7,095 | 7,095 | 8,247 | ||||||||||||||||||||||||
income from operations | -140,114 | -171,520 | -265,830 | -123,106 | -577,039 | -174,464 | -157,241 | -157,241 | -214,628 | -214,628 | -3,162 | -30,706 | -30,706 | -51,032 | |||||||||||||||||||||||
loss on extinguishment of warrants | -294,087.5 | -1,176,350 | |||||||||||||||||||||||||||||||||||
total other income | -307,027.25 | 24,903 | -109,283 | -1,143,729 | -80,737 | -135,182 | |||||||||||||||||||||||||||||||
net income attributable to: | |||||||||||||||||||||||||||||||||||||
canopy growth corporation | -444,552 | -120,969 | -374,184 | -1,283,055 | -685,438 | -335,607 | 67,582 | 67,582 | -337,136 | -337,136 | -80,277 | -80,277 | -61,544 | ||||||||||||||||||||||||
non-controlling interests | -436.5 | -3,197 | -436 | 1,887 | 15,344 | 12,245 | 7,278 | 7,278 | 6,522 | 6,522 | -10,701 | -10,701 | 7,183 | ||||||||||||||||||||||||
earnings per share, basic | |||||||||||||||||||||||||||||||||||||
net income per share | -1.283 | -0.35 | -1.08 | -3.7 | -2.57 | -0.98 | 0.22 | 0.22 | -1.52 | -1.52 | -0.4 | -0.4 | -0.31 | ||||||||||||||||||||||||
weighted-average number of outstanding common shares, basic: | 348,530,622 | 303,281,549 | 303,281,549 | 221,725,511 | 221,725,511 | ||||||||||||||||||||||||||||||||
loss per share, diluted | |||||||||||||||||||||||||||||||||||||
weighted-average number of outstanding common shares, diluted: | 348,530,622 | 315,974,639 | |||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed interim consolidated financial statements. | |||||||||||||||||||||||||||||||||||||
weighted-average number of outstanding common shares | 347,226,921 | ||||||||||||||||||||||||||||||||||||
fair value changes in biological assets included in inventory sold and other inventory charges | 46,130 | 129,536 | 23,547 | 26,388 | 26,388 | 19,929 | |||||||||||||||||||||||||||||||
weighted-average number of outstanding common shares: | 346,779,156 | 266,997,406 | 343,877,591 | 200,160,740 | 200,160,740 | 196,571,715 | |||||||||||||||||||||||||||||||
share of loss on equity investments | -10,752 | -1,731 | -2,089 | -2,089 | -4,363 | -4,363 | -2,569 | -2,569 | |||||||||||||||||||||||||||||
net income attributable to: - sum | -670,094 | -323,362 | 74,860 | 74,860 | -54,361 | ||||||||||||||||||||||||||||||||
earnings per share, diluted | |||||||||||||||||||||||||||||||||||||
net loss attributable to: | |||||||||||||||||||||||||||||||||||||
net loss attributable to: - sum | -330,614 | -330,614 | -90,978 | -90,978 | |||||||||||||||||||||||||||||||||
earnings per share | |||||||||||||||||||||||||||||||||||||
for the three months ended june 30, 2018 | |||||||||||||||||||||||||||||||||||||
pro forma net loss attributable to cgc | |||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding | |||||||||||||||||||||||||||||||||||||
pro forma shares issed for acquisition | |||||||||||||||||||||||||||||||||||||
pro forma weighted-average shares outstanding | |||||||||||||||||||||||||||||||||||||
pro forma net loss per share | |||||||||||||||||||||||||||||||||||||
for the year ended march 31, 2018 | |||||||||||||||||||||||||||||||||||||
pro forma weighted-average shares outstanding, basic | |||||||||||||||||||||||||||||||||||||
hiku brands company ltd. | |||||||||||||||||||||||||||||||||||||
retail sales | |||||||||||||||||||||||||||||||||||||
retail cost of sales | |||||||||||||||||||||||||||||||||||||
licensing | |||||||||||||||||||||||||||||||||||||
production cost of sales | -510 | ||||||||||||||||||||||||||||||||||||
production amortization and depreciation | -22 | ||||||||||||||||||||||||||||||||||||
unrealized gain on change of fair value in biological assets | 264 | ||||||||||||||||||||||||||||||||||||
professional fees | 275 | ||||||||||||||||||||||||||||||||||||
stock based compensation | 741 | ||||||||||||||||||||||||||||||||||||
accretion on convertible debentures | |||||||||||||||||||||||||||||||||||||
7,846 | 2,894 | ||||||||||||||||||||||||||||||||||||
listing costs | -3,925 | ||||||||||||||||||||||||||||||||||||
interest income | |||||||||||||||||||||||||||||||||||||
unrealized gain on investments | |||||||||||||||||||||||||||||||||||||
realized gain on investments | |||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -6,240 | ||||||||||||||||||||||||||||||||||||
total other expense | -62,995 | -62,995 | |||||||||||||||||||||||||||||||||||
earnings per share, basic and diluted | |||||||||||||||||||||||||||||||||||||
share of loss in equity investments | -1,303 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-06-21 | 2019-06-20 | 2019-05-23 | 2019-03-31 | 2019-02-15 | 2019-02-14 | 2018-12-31 | 2018-11-15 | 2018-11-14 | 2018-11-13 | 2018-09-30 | 2018-08-15 | 2018-08-14 | 2018-06-30 | 2018-06-27 | 2018-03-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 298,058,000 | 126,202,000 | 113,811,000 | 161,909,000 | 228,416,000 | 192,156,000 | 170,300,000 | 142,745,000 | 240,376,000 | 533,266,000 | 677,007,000 | 598,131,000 | 746,719,000 | 769,495,000 | 776,005,000 | 615,146,000 | 807,621,000 | 559,840,000 | 1,154,653,000 | 824,960,000 | 975,870,000 | 1,303,176,000 | 1,561,664 | 1,102,464 | 1,816,632 | 2,480,830 | 2,480,830 | 2,480,830 | 4,115,870 | 4,115,870 | 4,115,870,000 | 429,401 | 429,401 | 429,401 | 657,896 | 657,896 | 657,896 | 322,560 | 322,560,000 | |||
short-term investments | 17,427,000 | 17,656,000 | 16,435,000 | 2,805,000 | 2,766,000 | 33,161,000 | 43,436,000 | 30,000,000 | 37,802,000 | 105,595,000 | 191,119,000 | 396,702,000 | 447,620,000 | 595,651,000 | 807,884,000 | 1,150,325,000 | 1,491,286,000 | 1,144,563,000 | 768,564,000 | 1,060,901,000 | 673,323,000 | |||||||||||||||||||||
restricted short-term investments | 5,651,000 | 5,828,000 | 6,410,000 | 7,108,000 | 7,490,000 | 7,691,000 | 7,310,000 | 7,275,000 | 7,990,000 | 9,131,000 | 11,765,000 | 12,932,000 | 12,352,000 | 12,177,000 | 12,216,000 | 12,208,000 | 12,219,000 | 14,336,000 | 11,332,000 | 11,426,000 | 16,436,000 | 21,539,000 | ||||||||||||||||||||
amounts receivable | 26,862,000 | 50,033,000 | 52,780,000 | 49,058,000 | 41,860,000 | 50,889,000 | 51,847,000 | 63,924,000 | 68,856,000 | 128,469,000 | 93,987,000 | 104,640,000 | 108,236,000 | 96,626,000 | 96,443,000 | 100,901,000 | 92,630,000 | 106,455,000 | 92,435,000 | 93,673,000 | 72,578,000 | 90,155,000 | 108,822 | 107,487 | 102,766 | 106,974 | 106,974 | 106,974 | 95,476 | 95,476 | 95,476,000 | 45,807 | 45,807 | 45,807 | 27,746 | 27,746 | 27,746 | 21,425 | 21,425,000 | |||
inventory | 102,373,000 | 93,821,000 | 96,373,000 | 90,753,000 | 90,094,000 | 84,518,000 | 77,292,000 | 86,917,000 | 87,470,000 | 142,064,000 | 148,901,000 | 213,937,000 | 211,209,000 | 205,513,000 | 204,387,000 | 365,750,000 | 353,309,000 | 411,675,000 | 367,979,000 | 394,023,000 | 389,800,000 | 391,086,000 | 622,575 | 461,757 | 393,738 | 262,105 | 262,105 | 262,105 | 184,961 | 184,961 | 184,961,000 | 150,406 | 150,406 | 244,141 | 150,406 | 118,204 | 118,204 | 118,204 | 101,607 | 101,607,000 | 244,141 | |
prepaid expenses and other assets | 12,872,000 | 10,048,000 | 7,544,000 | 15,822,000 | 21,000,000 | 19,773,000 | 23,232,000 | 23,582,000 | 23,462,000 | 32,492,000 | 39,999,000 | 52,151,000 | 62,957,000 | 62,141,000 | 52,700,000 | 86,267,000 | 86,905,000 | 91,584,000 | 67,232,000 | 78,979,000 | 98,362,000 | 85,094,000 | 50,439 | 50,439 | 50,439,000 | 56,533 | 56,533 | 56,533 | 36,137 | 36,137 | 36,137 | 19,837 | 19,837,000 | |||||||||
total current assets | 445,816,000 | 303,359,000 | 294,574,000 | 341,085,000 | 391,665,000 | 357,793,000 | 371,180,000 | 397,280,000 | 493,695,000 | 883,224,000 | 1,077,254,000 | 1,172,910,000 | 1,538,175,000 | 1,593,572,000 | 1,737,402,000 | 1,988,156,000 | 2,503,009,000 | 2,675,176,000 | 2,838,194,000 | 2,171,625,000 | 2,613,947,000 | 2,564,373,000 | 5,262,922,000 | |||||||||||||||||||
other investments | 189,070,000 | 161,900,000 | 179,977,000 | |||||||||||||||||||||||||||||||||||||||
property, plant and equipment | 288,816,000 | 291,274,000 | 293,523,000 | 299,604,000 | 303,165,000 | 315,022,000 | 320,103,000 | 340,479,000 | 346,227,000 | 395,206,000 | 499,466,000 | 874,029,000 | 864,523,000 | 926,369,000 | 942,780,000 | 1,080,179,000 | 1,123,323,000 | 1,142,614,000 | 1,074,537,000 | 1,148,338,000 | 1,508,668,000 | 1,524,803,000 | 1,725,333 | 1,633,303 | 1,429,285 | 1,096,340 | 1,096,340 | 1,096,340 | 960,158 | 960,158 | 960,158,000 | 661,402 | 661,402 | 661,402 | 479,898 | 479,898 | 479,898 | 303,682 | 303,682,000 | |||
intangible assets | 81,148,000 | 84,330,000 | 87,200,000 | 89,791,000 | 95,386,000 | 98,956,000 | 104,053,000 | 119,072,000 | 148,765,000 | 182,942,000 | 188,719,000 | 213,530,000 | 223,501,000 | 242,479,000 | 252,695,000 | 338,753,000 | 342,172,000 | 347,063,000 | 308,167,000 | 366,375,000 | 444,199,000 | 476,366,000 | 567,185 | 514,033 | 528,607 | 519,556 | 519,556 | 519,556 | 168,536 | 168,536 | 168,536,000 | 103,867 | 103,867 | 103,867 | 101,723 | 101,723 | 101,723 | 101,526 | 101,526,000 | |||
goodwill | 48,240,000 | 47,377,000 | 46,042,000 | 44,093,000 | 44,531,000 | 43,368,000 | 43,239,000 | 85,237,000 | 83,858,000 | 84,385,000 | 85,563,000 | 142,076,000 | 136,513,000 | 138,419,000 | 1,866,503,000 | 1,988,250,000 | 2,004,006,000 | 2,000,458,000 | 1,889,354,000 | 1,917,900,000 | 1,929,418,000 | 1,954,471,000 | 2,068,696 | 1,912,484 | 1,931,915 | 1,544,055 | 1,544,055 | 1,544,055 | 1,815,624 | 1,815,624 | 1,815,624,000 | 1,114,158 | 1,114,158 | 1,114,158 | 340,374 | 340,374 | 340,374 | 314,923 | 314,923,000 | |||
other assets | 16,748,000 | 16,431,000 | 16,385,000 | 18,444,000 | 19,079,000 | 22,555,000 | 24,126,000 | 25,359,000 | 18,958,000 | 19,509,000 | 19,804,000 | 19,223,000 | 14,499,000 | 14,459,000 | 15,342,000 | 15,195,000 | 8,962,000 | 9,514,000 | 4,961,000 | 5,357,000 | 17,320,000 | 22,636,000 | ||||||||||||||||||||
total assets | 1,069,838,000 | 904,671,000 | 917,701,000 | 1,164,219,000 | 1,232,348,000 | 1,286,228,000 | 1,300,330,000 | 1,359,751,000 | 1,668,224,000 | 2,190,534,000 | 2,439,098,000 | 3,020,155,000 | 3,402,270,000 | 3,517,527,000 | 5,615,050,000 | 6,309,030,000 | 6,490,756,000 | 6,966,483,000 | 6,823,480,000 | 6,309,182,000 | 6,845,830,000 | 6,857,745,000 | 12,693,935,000 | |||||||||||||||||||
liabilities and shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||
accounts payable | 18,136,000 | 24,078,000 | 26,099,000 | 28,918,000 | 18,364,000 | 25,488,000 | 28,673,000 | 25,837,000 | 22,724,000 | 57,554,000 | 76,234,000 | 63,139,000 | 68,203,000 | 64,647,000 | 64,270,000 | 67,837,000 | 94,367,000 | 91,339,000 | 67,262,000 | 86,463,000 | 89,368,000 | 123,393,000 | ||||||||||||||||||||
other accrued expenses and liabilities | 39,429,000 | 46,535,000 | 38,613,000 | 37,191,000 | 42,736,000 | 51,293,000 | 54,039,000 | 49,775,000 | 51,668,000 | 75,425,000 | 75,991,000 | 75,985,000 | 88,577,000 | 59,913,000 | 75,278,000 | 76,007,000 | 86,076,000 | 79,938,000 | 100,813,000 | 88,419,000 | 82,981,000 | 64,994,000 | ||||||||||||||||||||
current portion of long-term debt | 1,847,000 | 6,306,000 | 4,258,000 | 3,167,000 | 137,918,000 | 2,457,000 | 103,935,000 | 455,483,000 | 321,976,000 | 193,072,000 | 9,296,000 | 15,702,000 | 8,825,000 | 15,705,000 | 9,827,000 | 13,031,000 | 22,570,000 | 16,393,000 | 21,652 | 14,115 | 18,288 | 103,716 | 103,716 | 103,716 | 18,447 | 18,447 | 18,447,000 | 903,453 | 903,453 | 903,453 | 2,539 | 2,539 | 2,539 | 1,557 | 1,557,000 | |||||||
other liabilities | 21,692,000 | 21,750,000 | 25,434,000 | 27,740,000 | 82,266,000 | 87,361,000 | 48,068,000 | 54,397,000 | 53,269,000 | 65,276,000 | 94,727,000 | 84,134,000 | 63,645,000 | 86,776,000 | 64,054,000 | 79,700,000 | 70,635,000 | 69,148,000 | 106,428,000 | 160,306,000 | 124,757,000 | 215,809,000 | ||||||||||||||||||||
total current liabilities | 81,104,000 | 98,669,000 | 94,404,000 | 97,016,000 | 281,284,000 | 166,599,000 | 234,715,000 | 221,345,000 | 196,252,000 | 451,157,000 | 803,842,000 | 678,741,000 | 542,401,000 | 404,408,000 | 212,898,000 | 239,246,000 | 259,903,000 | 256,130,000 | 284,330,000 | 348,219,000 | 319,676,000 | 420,589,000 | 349,268,000 | |||||||||||||||||||
long-term debt | 226,333,000 | 288,997,000 | 299,811,000 | 438,404,000 | 415,932,000 | 558,489,000 | 493,294,000 | 520,738,000 | 631,228,000 | 792,132,000 | 749,991,000 | 750,118,000 | 1,032,134,000 | 1,264,645,000 | 1,491,695,000 | 1,494,665,000 | 1,517,778,000 | 1,545,073,000 | 1,573,136,000 | 619,165,000 | 477,836,000 | 449,022,000 | 536,107 | 590,373 | 787,508 | 842,259 | 842,259 | 842,259 | 773,049 | 773,049 | 773,049,000 | 6,707 | 6,707 | 6,707 | 617,749 | 617,749 | 617,749 | 6,865 | 6,865,000 | |||
total liabilities | 333,825,000 | 415,695,000 | 430,488,000 | 572,744,000 | 722,680,000 | 753,305,000 | 799,823,000 | 815,088,000 | 918,760,000 | 1,343,029,000 | 1,679,076,000 | 1,580,406,000 | 1,738,241,000 | 1,834,607,000 | 1,984,553,000 | 2,097,386,000 | 2,175,736,000 | 2,686,129,000 | 3,201,660,000 | 2,013,660,000 | 1,583,689,000 | 1,679,875,000 | 2,572,880,000 | |||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||
canopy growth corporation shareholders' equity: | ||||||||||||||||||||||||||||||||||||||||||
share capital common shares - nil par value; authorized - unlimited; issued and outstanding - 332,380,579 shares and 183,865,295 shares, respectively. exchangeable shares - nil par value; authorized - unlimited; issued and outstanding - 26,261,474 shares and 26,261,474 shares, respectively. | 9,078,337,000 | |||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 2,614,968,000 | 2,614,869,000 | 2,618,417,000 | 2,637,337,000 | 2,620,491,000 | 2,617,703,000 | 2,602,148,000 | 2,578,519,000 | 2,575,174,000 | 2,500,040,000 | 2,506,485,000 | 2,510,086,000 | 2,516,811,000 | 2,515,453,000 | 2,519,766,000 | 2,482,372,000 | 2,485,914,000 | 2,413,779,000 | 2,415,650,000 | 2,509,678,000 | 2,520,371,000 | 2,615,155,000 | ||||||||||||||||||||
accumulated other comprehensive income | 14,019,000 | -34,240,000 | 27,407,000 | 152,415,000 | 220,899,000 | -45,904 | -29,064 | -34,057 | 28,630 | 28,630 | 28,630 | 76,584 | 76,584 | 76,584,000 | -34,742 | -34,742 | -34,742 | 39,280 | 39,280 | 39,280 | 46,166 | 46,166,000 | ||||||||||||||||||||
deficit | -10,971,311,000 | -10,969,672,000 | -10,928,145,000 | -10,707,357,000 | -10,585,461,000 | -10,457,168,000 | -10,330,030,000 | -10,237,693,000 | -10,020,896,000 | -9,710,882,000 | -9,672,761,000 | -8,937,603,000 | -8,676,020,000 | -8,454,214,000 | -6,370,337,000 | -5,795,721,000 | -5,686,796,000 | -5,675,738,000 | -6,068,156,000 | -5,368,178,000 | -4,431,737,000 | -4,323,236,000 | -3,826,095 | -3,707,022 | -3,334,686 | -777,087 | -777,087 | -777,087 | -441,480 | -441,480 | -441,480,000 | -509,062 | -509,062 | -7,468,599 | -509,062 | -171,926 | -171,926 | -171,926 | -91,649 | -91,649,000 | -7,468,599 | |
total shareholders' equity | 736,013,000 | 488,976,000 | 487,213,000 | 591,475,000 | 509,668,000 | 532,923,000 | 500,507,000 | 544,663,000 | 749,464,000 | 847,505,000 | 760,022,000 | 1,428,341,000 | 1,628,129,000 | 1,645,770,000 | 3,594,297,000 | 4,142,944,000 | 4,245,620,000 | 4,145,054,000 | 3,486,520,000 | 4,184,422,000 | 5,180,541,000 | 5,108,120,000 | ||||||||||||||||||||
total liabilities and shareholders' equity | 1,069,838,000 | 904,671,000 | 917,701,000 | 1,164,219,000 | 1,232,348,000 | 1,286,228,000 | 1,300,330,000 | 1,359,751,000 | 1,668,224,000 | 2,190,534,000 | 2,439,098,000 | 3,020,155,000 | 3,402,270,000 | 3,517,527,000 | 5,615,050,000 | 6,309,030,000 | 6,490,756,000 | 6,966,483,000 | 6,823,480,000 | 6,309,182,000 | 6,845,830,000 | 6,857,745,000 | ||||||||||||||||||||
share capital common shares - nil par value; authorized - unlimited; issued and outstanding - 205,147,235 shares and 183,865,295 shares, respectively. exchangeable shares - nil par value; authorized - unlimited; issued and outstanding - 26,261,474 shares and 26,261,474 shares, respectively. | 8,836,531,000 | |||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | 7,248,000 | 535,000 | -8,999,000 | -16,032,000 | -21,548,000 | -16,051,000 | -16,049,000 | -24,799,000 | -8,509,000 | -13,860,000 | -14,248,000 | -33,707,000 | -21,554,000 | -42,282,000 | -26,727,000 | -27,448,000 | -61,518,000 | |||||||||||||||||||||||||
assets of discontinued operations | 8,038,000 | 29,401,000 | 35,541,000 | |||||||||||||||||||||||||||||||||||||||
share capital common shares - nil par value; authorized - unlimited; issued and outstanding - 183,865,295 shares and 91,115,501 shares, respectively. exchangeable shares - nil par value; authorized - unlimited; issued and outstanding - 26,261,474 shares and nil shares, respectively. | 8,796,406,000 | |||||||||||||||||||||||||||||||||||||||||
total canopy growth corporation shareholders' equity | 487,213,000 | 591,475,000 | 509,668,000 | 532,923,000 | 500,368,000 | 544,524,000 | 749,325,000 | 845,930,000 | 758,435,000 | 1,425,545,000 | 1,625,173,000 | 1,641,255,000 | 3,589,956,000 | 4,138,758,000 | 4,240,387,000 | 4,140,080,000 | 3,481,811,000 | 3,956,632,000 | 4,965,294,000 | 4,886,362,000 | ||||||||||||||||||||||
noncontrolling interests | 139,000 | 139,000 | 139,000 | 1,575,000 | 1,587,000 | 2,796,000 | 2,956,000 | 4,515,000 | 4,341,000 | 4,186,000 | 5,233,000 | 4,974,000 | 4,709,000 | 227,790,000 | 215,247,000 | 221,758,000 | ||||||||||||||||||||||||||
equity method investments | 49,834,000 | 136,377,000 | 150,669,000 | 100,000 | 16,992,000 | 58,654,000 | 65,843,000 | |||||||||||||||||||||||||||||||||||
other financial assets | 321,368,000 | 242,145,000 | 297,865,000 | 437,629,000 | 392,324,000 | 556,355,000 | 625,268,000 | 568,292,000 | 598,387,000 | 625,059,000 | 602,229,000 | 800,328,000 | 898,497,000 | 509,284,000 | 791,658,000 | 708,167,000 | 682,595,000 | 273,624,000 | 249,253,000 | 351,952 | 449,028 | 746,691 | 363,427 | 363,427 | 363,427 | 281,928 | 281,928 | 281,928,000 | 231,387 | 231,387 | 231,387 | 177,282 | 177,282 | 177,282 | 163,463 | 163,463,000 | ||||||
share capital common shares - nil par value; authorized - unlimited; issued and outstanding - 129,153,014 shares and 91,115,501 shares, respectively. exchangeable shares - nil par value; authorized - unlimited; issued and outstanding - 26,261,474 shares and nil shares, respectively. | 8,670,494,000 | |||||||||||||||||||||||||||||||||||||||||
share capital common shares - nil par value; authorized - unlimited; issued and outstanding - 93,863,960 shares and 91,115,501 shares, respectively. exchangeable shares - nil par value; authorized - unlimited; issued and outstanding - 26,261,474 shares and nil shares, respectively. | 8,490,670,000 | |||||||||||||||||||||||||||||||||||||||||
share capital common shares - nil par value; authorized - unlimited; issued and outstanding - 80,999,437 shares and 91,115,501 shares, respectively. exchangeable shares - nil par value; authorized - unlimited; issued and outstanding - 26,261,474 shares and nil shares, respectively. | 8,393,936,000 | |||||||||||||||||||||||||||||||||||||||||
noncurrent assets of discontinued operations | 20,366,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operations | 18,627,000 | |||||||||||||||||||||||||||||||||||||||||
noncurrent liabilities of discontinued operations | 1,962,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued and outstanding - 91,115,501 shares and 51,730,555 shares, respectively1 | 8,244,301,000 | |||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt and convertible debentures | 91,336,000 | 49,964,000 | 252,902,000 | 556,890,000 | ||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued and outstanding - 82,931,963 shares and 51,730,555 shares, respectively1 | 8,219,747,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 829,083,667 shares and 517,305,551 shares, respectively | 8,219,846,000 | |||||||||||||||||||||||||||||||||||||||||
deferred income tax liabilities | 1,200,000 | 357,000 | 8,988,000 | 9,758,000 | 14,658,000 | 15,991,000 | 27,366,000 | 25,464,000 | 26,570,000 | 21,379,000 | 23,251,000 | 45,816,000 | 47,113,000 | |||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 626,727,549 shares and 517,305,551 shares, respectively | 8,065,281,000 | |||||||||||||||||||||||||||||||||||||||||
liability arising from acreage arrangement | 47,000,000 | 103,000,000 | 162,000,000 | 450,000,000 | 600,000,000 | 450,000,000 | 285,000,000 | 250,000,000 | ||||||||||||||||||||||||||||||||||
warrant derivative liability | 668,000 | 691,000 | 1,555,000 | 26,920,000 | 37,491,000 | 104,773,000 | 299,318,000 | 615,575,000 | 415,946,000 | 287,122,000 | 322,491,000 | |||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 11,408,000 | 35,900,000 | 37,150,000 | 36,200,000 | 68,700,000 | 69,400,000 | 135,300,000 | 135,300,000 | 111,100,000 | 81,600,000 | 69,750,000 | |||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 517,305,551 shares and 394,422,604 shares, respectively | 7,938,571,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 494,891,390 shares and 394,422,604 shares, respectively | 7,867,310,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 480,260,882 shares and 394,422,604 shares, respectively | 7,818,089,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 417,217,611 shares and 394,422,604 shares, respectively | 7,601,570,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 394,422,604 shares and 382,875,179 shares, respectively | 7,482,809,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 394,157,998 shares and 382,875,179 shares, respectively | 7,478,834,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 393,383,061 shares and 382,875,179 shares, respectively | 7,468,717,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 393,119,100 shares and 382,875,179 shares, respectively | 7,463,557,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 382,875,179 shares and 350,112,927 shares, respectively | 7,168,557,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 373,803,786 shares and 350,112,927 shares, respectively | 6,787,725,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 370,865,639 shares and 350,112,927 shares, respectively | 6,724,245,000 | |||||||||||||||||||||||||||||||||||||||||
common shares - nil par value; authorized - unlimited number of shares; issued - 350,112,927 shares and 337,510,408 shares, respectively | 6,373,544,000 | |||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||
marketable securities | 705,921 | 1,633,692 | 1,324,255 | 2,034,133 | 2,034,133 | 2,034,133 | 799,418 | 799,418 | 799,418,000 | |||||||||||||||||||||||||||||||||
biological assets | 59,107 | 110,347 | 102,908 | 78,975 | 78,975 | 78,975 | 31,013 | 31,013 | 31,013,000 | 20,720 | 20,720 | 118,500 | 20,720 | 52,811 | 52,811 | 52,811 | 16,348 | 16,348,000 | 118,500 | |||||||||||||||||||||||
prepaid expenses and other current assets | 114,637 | 152,761 | 124,042 | 107,123 | 107,123 | 107,123 | ||||||||||||||||||||||||||||||||||||
investments in equity method investees | 123,077 | 113,046 | 113,321 | 112,385 | 112,385 | 112,385 | ||||||||||||||||||||||||||||||||||||
other long-term assets | 37,073 | 34,781 | 31,391 | 25,902 | 25,902 | 25,902 | 32,919 | 32,919 | 32,919,000 | 26,776 | 26,776 | 26,776 | 26,973 | 26,973 | 26,973 | 8,340 | 8,340,000 | |||||||||||||||||||||||||
liabilities | ||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 225,181 | 286,862 | 256,819 | 226,533 | 226,533 | 226,533 | 215,612 | 215,612 | 215,612,000 | 159,633 | 159,633 | 568,968 | 159,633 | 127,248 | 127,248 | 127,248 | 89,571 | 89,571,000 | 568,968 | |||||||||||||||||||||||
other current liabilities | 171,476 | 124,853 | 97,647 | 81,414 | 81,414 | 81,414 | 61,357 | 61,357 | 61,357,000 | 27,000 | 27,000 | 27,000 | ||||||||||||||||||||||||||||||
deferred tax liability | 65,733 | 91,026 | 104,118 | 96,031 | 96,031 | 96,031 | 25,703 | 25,703 | 25,703,000 | 30,889 | 30,889 | 484,990 | 30,889 | 30,815 | 30,815 | 30,815 | 33,536 | 33,536,000 | 484,990 | |||||||||||||||||||||||
share repurchase credit liability | 1,301,322 | 1,288,079 | 1,274,972 | |||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 194,737 | 207,183 | 212,989 | 140,404 | 140,404 | 140,404 | 122,006 | 122,006 | 122,006,000 | 61,150 | 61,150,000 | |||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||
share capital | 6,359,643 | 6,331,325 | 6,074,786 | 6,026,618 | 6,026,618 | 6,026,618 | 5,947,715 | 5,947,715 | 5,947,715,000 | 2,097,728 | 2,097,728 | 2,097,728 | 1,124,485 | 1,124,485 | 1,124,485 | 1,076,838 | 1,076,838,000 | |||||||||||||||||||||||||
other reserves | 2,768,725 | 2,756,749 | 2,902,704 | 1,673,472 | 1,673,472 | 1,673,472 | 1,645,441 | 1,645,441 | 1,645,441,000 | 77,905 | 77,905 | 77,905 | 145,564 | 145,564 | 145,564 | 127,418 | 127,418,000 | |||||||||||||||||||||||||
equity attributable to canopy growth corporation | 5,256,369 | 5,351,988 | 5,608,747 | 6,951,633 | 6,951,633 | 6,951,633 | 7,228,260 | 7,228,260 | 7,228,260,000 | 1,631,829 | 1,631,829 | 1,631,829 | 1,137,403 | 1,137,403 | 1,137,403 | 1,158,773 | 1,158,773,000 | |||||||||||||||||||||||||
non-controlling interests | 273,465 | 270,704 | 284,463 | 289,815 | 289,815 | 196,927,000 | 289,815 | 195,418 | 195,418 | 195,418,000 | 208,993 | 208,993 | 208,993 | 87,060 | 87,060 | 87,060 | 84,465 | 84,465,000 | ||||||||||||||||||||||||
total equity | 5,529,834 | 5,622,692 | 5,893,210 | 7,241,448 | 7,241,448 | 7,241,448 | 7,423,678 | 7,423,678 | 7,423,678,000 | 1,840,822 | 1,840,822 | 1,840,822 | 1,224,463 | 1,224,463 | 1,224,463 | 1,243,238 | 1,243,238,000 | |||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed interim consolidated financial statements. | ||||||||||||||||||||||||||||||||||||||||||
current assets - sum | 5,070,140 | 5,070,140 | 5,277,177 | 5,277,177 | 702,867 | 702,867 | 17,463,351 | 892,794 | 892,794 | 481,777 | ||||||||||||||||||||||||||||||||
current liabilities - sum | 411,663 | 411,663 | 295,679 | 295,679 | 1,090,292 | 1,090,292 | 130,554 | 130,554 | 92,028 | |||||||||||||||||||||||||||||||||
pro forma statement of financial position: | ||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 10,121,055,000 | |||||||||||||||||||||||||||||||||||||||||
investments in associates and joint ventures | 103,773 | 103,773 | 103,773,000 | 136,003 | 136,003 | 136,003 | 93,269 | 93,269 | 93,269 | |||||||||||||||||||||||||||||||||
deferred revenue | 263 | 263 | 263,000 | 206 | 206 | 206 | 767 | 767 | 767 | 900 | 900,000 | |||||||||||||||||||||||||||||||
long-term financial liabilities | 7,750 | 7,750 | 7,750 | 108,732 | 108,732 | 108,732 | ||||||||||||||||||||||||||||||||||||
cash | 16,908,526 | 16,908,526 | ||||||||||||||||||||||||||||||||||||||||
subscription receivable | ||||||||||||||||||||||||||||||||||||||||||
other receivables | 160,346 | 160,346 | ||||||||||||||||||||||||||||||||||||||||
prepaids | 31,838 | 31,838 | ||||||||||||||||||||||||||||||||||||||||
property and equipment | 5,430,720 | 5,430,720 | ||||||||||||||||||||||||||||||||||||||||
liabilities current liabilities | ||||||||||||||||||||||||||||||||||||||||||
current portion of mortgage payable | 13,982 | 13,982 | ||||||||||||||||||||||||||||||||||||||||
liabilities current liabilities - sum | 582,950 | |||||||||||||||||||||||||||||||||||||||||
mortgage payable | 572,024 | 572,024 | ||||||||||||||||||||||||||||||||||||||||
convertible debentures | 11,193,849 | 11,193,849 | ||||||||||||||||||||||||||||||||||||||||
shareholders' equity share capital | 11,538,504 | 11,538,504 | ||||||||||||||||||||||||||||||||||||||||
contributed surplus | 4,520,084 | 4,520,084 | ||||||||||||||||||||||||||||||||||||||||
warrant reserve | 1,470,269 | 1,470,269 | ||||||||||||||||||||||||||||||||||||||||
assets classified as held for sale | ||||||||||||||||||||||||||||||||||||||||||
investments in associates | 63,106 | 63,106,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-08-15 | 2018-08-14 | 2018-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||
net loss | -1,639,000 | -41,527,000 | -220,788,000 | -121,896,000 | -128,293,000 | -127,138,000 | -92,337,000 | -216,797,000 | -324,800,000 | -41,861,000 | -90,978 | |||||||||||||||||||
gain from discontinued operations, net of income tax | 713,000 | 0 | 3,257,000 | 2,053,000 | ||||||||||||||||||||||||||
net loss from continuing operations | -1,639,000 | -41,527,000 | -221,501,000 | -121,896,000 | -131,550,000 | -129,191,000 | -94,675,000 | -230,276,000 | ||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||
depreciation of property, plant and equipment | 4,778,000 | 4,753,000 | 5,952,000 | 4,942,000 | 4,946,000 | 5,682,000 | 5,891,000 | 5,917,000 | 5,225,000 | 11,343,000 | 13,551,000 | 13,577,000 | 14,479,000 | 15,129,000 | 19,780,000 | 19,359,000 | 19,992,000 | 17,116,000 | 16,289,000 | 17,415,000 | 73,658,074 | 22,617 | 19,083 | 16,226 | 14,359 | 5,256,989,554 | 6,785 | 3,661 | 3,661 | |
amortization of intangible assets | 4,467,000 | 4,917,000 | 5,515,000 | 5,372,000 | 5,361,000 | 5,348,000 | 5,404,000 | 6,323,000 | 5,840,000 | 7,233,000 | 7,220,000 | 7,025,000 | 6,814,000 | 6,722,000 | 10,709,000 | 10,658,000 | 8,788,000 | 8,016,000 | 12,639,000 | 16,632,000 | 51,270,320 | 10,725 | 8,790 | 7,165 | 8,987 | 2,632,994,764 | 2,604 | 2,632 | 2,632 | |
share-based compensation | 2,009,000 | -99,000 | -18,736,000 | 5,159,000 | 5,221,000 | 4,151,000 | 4,053,000 | 3,693,000 | 2,569,000 | 3,865,000 | 9,463,000 | 6,428,000 | 9,858,000 | 5,439,000 | 11,669,000 | 6,777,000 | 15,953,000 | 13,126,000 | 18,517,000 | 30,685,000 | 320,034,078 | 61,679 | 92,881 | 87,362 | 93,096 | 64,089,869,404 | 99,645 | 30,951 | 30,951 | |
loss on asset impairment and restructuring | 303,000 | 109,000 | 1,314,000 | 203,000 | 18,682,000 | 86,000 | 54,613,000 | 25,170,000 | ||||||||||||||||||||||
income tax expense | 214,000 | 291,000 | 329,000 | 316,000 | 302,000 | 6,194,000 | -1,435,000 | -1,077,000 | 12,821,000 | 2,018,000 | -382,000 | 8,220,000 | 3,749,000 | 2,900,000 | 14,333 | |||||||||||||||
non-cash fair value adjustments and charges related to settlement of long-term debt | -22,620,000 | 10,049,000 | 189,821,000 | 76,301,000 | 67,497,000 | 79,793,000 | ||||||||||||||||||||||||
change in operating assets and liabilities, net of effects from purchases of businesses: | ||||||||||||||||||||||||||||||
amounts receivable | 22,466,000 | 2,915,000 | -1,322,000 | -7,055,000 | 3,224,000 | 668,000 | 10,711,000 | -1,557,000 | 23,487,000 | -36,390,000 | -1,709,000 | 3,596,000 | -11,610,000 | -183,000 | -342,000 | -8,271,000 | 17,300,000 | -4,946,000 | 513,000 | 17,577,000 | ||||||||||
inventory | -7,992,000 | 2,838,000 | -4,791,000 | -952,000 | -4,964,000 | -7,008,000 | 9,081,000 | -3,807,000 | -11,077,000 | 6,837,000 | 65,188,000 | -2,728,000 | -5,696,000 | -1,126,000 | 144,371,000 | -11,390,000 | -4,020,000 | 44,228,000 | 45,731,000 | -10,772,000 | ||||||||||
prepaid expenses and other assets | -2,870,000 | -2,668,000 | 6,360,000 | 5,002,000 | -5,458,000 | -185,000 | -1,590,000 | -593,000 | -7,295,000 | 7,045,000 | 9,350,000 | 10,701,000 | -8,012,000 | -9,555,000 | 17,770,000 | 10,125,000 | 5,381,000 | -8,804,000 | 4,430,000 | -16,059,000 | ||||||||||
accounts payable and accrued liabilities | -13,186,000 | 5,184,000 | 1,516,000 | 5,000,000 | -16,089,000 | -5,911,000 | 13,929,000 | 9,483,000 | -22,521,000 | 20,831,000 | -18,044,000 | 30,391,000 | -15,549,000 | -5,080,000 | -34,542,000 | 20,738,000 | -16,960,000 | -1,384,000 | 3,755,000 | |||||||||||
other, including non-cash foreign currency | -3,909,000 | 2,901,000 | 2,391,000 | 642,000 | -1,024,000 | -11,407,000 | 5,247,000 | 4,916,000 | -24,450,000 | -28,367,000 | 17,867,000 | -5,453,000 | -20,934,000 | 1,928,000 | 15,524,000 | -18,043,000 | ||||||||||||||
net cash from operating activities | -17,979,000 | -10,337,000 | -33,152,000 | -26,966,000 | -53,852,000 | -51,780,000 | -22,059,000 | -32,569,000 | -78,651,000 | -148,671,000 | -139,737,000 | -143,894,000 | -133,400,000 | -140,515,000 | -126,686,000 | -167,380,000 | -85,965,000 | -165,780,000 | -97,830,000 | -118,546,000 | -772,086,742 | -188,923 | -201,045 | -158,290 | -225,611 | -96,762,801,864 | -130,495 | -67,641 | -67,641 | -67,641 |
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,337,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | -17,979,000 | -10,337,000 | -33,152,000 | -26,966,000 | -53,852,000 | -51,780,000 | -22,059,000 | -32,569,000 | -78,651,000 | -148,671,000 | -139,737,000 | -143,894,000 | -133,400,000 | -140,515,000 | -126,686,000 | -167,380,000 | -85,965,000 | -165,780,000 | -97,830,000 | -101,209,000 | -772,086,742 | -188,923 | -201,045 | -158,290 | -225,611 | -96,762,801,864 | -130,495 | -67,641 | -67,641 | -67,641 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||
purchases of and deposits on property, plant and equipment | -1,226,000 | -1,306,000 | -3,089,000 | -1,215,000 | -2,589,000 | -3,920,000 | -249,000 | -564,000 | -628,000 | -2,008,000 | -3,041,000 | -1,868,000 | -2,015,000 | -2,293,000 | -64,000 | -962,000 | -15,379,000 | -20,279,000 | -26,525,000 | -61,547,000 | ||||||||||
purchases of intangible assets | -237,000 | -183,000 | -58,000 | -395,000 | 0 | -14,000 | 169,000 | 87,000 | -499,000 | -304,000 | -72,000 | -327,000 | -332,000 | -606,000 | -6,865,000 | -1,835,000 | -1,896,000 | -833,000 | -2,401,000 | -3,088,000 | -16,949,200 | -4,186 | -1,846 | -1,768 | ||||||
proceeds on sale of property, plant and equipment | -1,000 | 5,000 | 0 | 0 | 6,000 | 4,926,000 | 299,000 | 1,336,000 | 69,092,000 | 83,325,000 | 2,715,000 | 110,000 | 1,619,000 | 23,370,000 | 15,000,000 | |||||||||||||||
redemption of short-term investments | 17,612,000 | 779,000 | -522,000 | -13,234,000 | 162,000 | 30,022,000 | 10,255,000 | -12,721,000 | 8,793,000 | 72,222,000 | ||||||||||||||||||||
net cash outflow on sale or deconsolidation of subsidiaries | 0 | 0 | -6,968,000 | |||||||||||||||||||||||||||
net cash inflow on loan receivable | 1,955,000 | 50,000 | 200,000 | 28,103,000 | ||||||||||||||||||||||||||
investment in other financial assets | 0 | 0 | 0 | -95,335,000 | 125,000 | 0 | 0 | -472,000 | 36,000 | -29,205,000 | -5,000,000 | |||||||||||||||||||
other investing activities | 1,529,000 | 448,000 | 507,000 | -10,189,000 | 1,849,000 | -4,816,000 | -1,367,000 | -5,900,000 | ||||||||||||||||||||||
net cash from investing activities - continuing operations | 16,729,000 | -705,000 | -1,714,000 | -14,794,000 | -2,221,000 | -43,186,000 | ||||||||||||||||||||||||
net cash from investing activities - discontinued operations | 713,000 | 0 | 3,257,000 | 10,157,000 | 24,592,000 | 14,522,000 | ||||||||||||||||||||||||
net cash from investing activities | 16,729,000 | -705,000 | -1,001,000 | -14,794,000 | 1,036,000 | -33,029,000 | 39,484,000 | -611,000 | 60,143,000 | 142,574,000 | 91,254,000 | 135,125,000 | 85,583,000 | 121,417,000 | 301,921,000 | -24,805,000 | 328,262,000 | -374,559,000 | -555,187,000 | -425,984,000 | -347,372,551 | 654,019 | -529,871 | -405,597 | -1,442,622 | -1,409,308,623,946 | -193,073 | -182,981 | -182,981 | -182,981 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||
proceeds from issuance of common shares and warrants | 243,255,000 | 38,261,000 | 129,402,000 | 117,513,000 | 84,622,000 | 53,854,000 | 47,268,000 | 0 | 193,000 | 0 | 1,240,000 | 0 | 0 | |||||||||||||||||
proceeds from exercise of stock options | 0 | 0 | 11,000 | 0 | 60,000 | 210,000 | 112,000 | 569,000 | 1,294,000 | 3,592,000 | 118,898,000 | 4,722,000 | 41,373,851 | 3,126 | 19,946 | 16,077 | 19,429 | 15,103,986,374 | 11,868 | 1,758 | 1,758 | |||||||||
proceeds from exercise of warrants | 0 | 0 | 196,000 | 244,990,000 | 445,554 | 0 | 19 | 427 | 106 | 18,550,999,867 | 0 | 133 | 133 | |||||||||||||||||
issuance of long-term debt and convertible debentures | 0 | 0 | 0 | 68,255,000 | ||||||||||||||||||||||||||
repayment of long-term debt | -70,744,000 | -916,000 | -140,782,000 | -134,765,000 | -1,648,000 | -11,836,000 | -29,699,000 | -64,895,000 | -296,908,000 | -118,277,000 | -228,000 | -117,528,000 | -212,000 | -211,000 | -546,000 | -226,000 | -1,875,000 | -48,116,000 | -2,348,000 | -6,345,000 | -114,840,295 | -8,423 | -6,075 | -98,207 | -1,181 | -2,855,999,357 | -323 | -320 | -320 | |
other financing activities | -3,514,000 | -11,885,000 | -4,578,000 | -12,847,000 | -2,598,000 | -4,498,000 | -9,100,000 | -1,331,000 | -11,075,000 | -14,833,000 | -8,909,000 | -15,980,000 | -12,073,000 | -1,043,000 | -1,000 | 0 | ||||||||||||||
net cash from financing activities | 168,997,000 | 25,460,000 | -15,958,000 | -30,099,000 | 88,942,000 | 105,775,000 | 8,469,000 | -66,226,000 | -274,188,000 | -133,110,000 | 126,227,000 | -133,508,000 | -11,369,000 | -1,044,000 | 805,000 | 343,000 | -1,713,000 | -44,968,000 | 995,629,000 | 247,303,000 | 67,290 | 5,088,876,318,969 | 95,073 | 585,958 | 585,958 | 585,958 | ||||
effect of exchange rate changes on cash and cash equivalents | 4,109,000 | -2,027,000 | 2,013,000 | 5,352,000 | 134,000 | 890,000 | 1,661,000 | -824,000 | 2,405,000 | -4,534,000 | 1,132,000 | -6,311,000 | 36,410,000 | 13,632,000 | -15,181,000 | -633,000 | 7,197,000 | -9,506,000 | -12,919,000 | -30,079,000 | -199,635 | 3,940 | 10,315 | -18,620 | -34,097 | |||||
net increase in cash and cash equivalents | 171,856,000 | 12,391,000 | 36,260,000 | 21,856,000 | ||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 113,811,000 | 677,007,000 | 0 | 0 | 0 | 776,005,000 | 0 | 0 | 0 | 1,154,653,000 | 0 | 1,303,176,000 | 0 | 0 | 2,480,830 | 0 | 429,400,677,440 | 0 | 322,560 | 322,560 | 322,560 | ||||||||
cash and cash equivalents, end of period | 171,856,000 | 126,202,000 | 533,266,000 | 78,876,000 | -148,588,000 | -22,776,000 | 769,495,000 | 160,859,000 | -192,475,000 | 247,781,000 | 559,840,000 | 329,693,000 | 975,870,000 | 459,200 | -714,168 | 1,816,632 | -1,635,040 | 4,115,869,570,599 | -228,495 | 657,896 | 657,896 | 657,896 | ||||||||
net cash from operating activities - continuing operations | -33,152,000 | -26,966,000 | -53,852,000 | -51,780,000 | -22,460,000 | -33,348,000 | ||||||||||||||||||||||||
net cash from operating activities - discontinued operations | 401,000 | 779,000 | ||||||||||||||||||||||||||||
net cash (outflow) inflow on sale or deconsolidation of subsidiaries | ||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -48,098,000 | 27,555,000 | -100,230,000 | -290,291,000 | -143,741,000 | 78,876,000 | -148,588,000 | -22,776,000 | -6,510,000 | 160,859,000 | -192,475,000 | 247,781,000 | -594,813,000 | -327,306,000 | ||||||||||||||||
cash and cash equivalents, beginning of period1 | 0 | 0 | 0 | 170,300,000 | 0 | 0 | ||||||||||||||||||||||||
cash and cash equivalents, end of period2 | -48,098,000 | -66,507,000 | 36,260,000 | 192,156,000 | 27,555,000 | -100,230,000 | ||||||||||||||||||||||||
1 includes cash of our discontinued operations of nil and 9,314 for march 31, 2024 and 2023, respectively. | ||||||||||||||||||||||||||||||
2 includes cash of our discontinued operations of nil and nil for december 31, 2024 and 2023, respectively. | ||||||||||||||||||||||||||||||
2 includes cash of our discontinued operations of nil and 2,599 for september 30, 2024 and 2023, respectively. | ||||||||||||||||||||||||||||||
2 includes cash of our discontinued operations of nil and 9,816 for june 30, 2024 and 2023, respectively. | ||||||||||||||||||||||||||||||
loss from discontinued operations, net of income tax | 2,338,000 | |||||||||||||||||||||||||||||
share of loss on equity method investments | 0 | 0 | 0 | 100,000 | 11,778,000 | 7,189,000 | ||||||||||||||||||||||||
non-cash fair value adjustments and charges related to settlement of unsecured senior notes | -27,984,000 | 144,014,000 | 112,893,000 | -68,455,000 | 28,085,000 | 94,038,000 | ||||||||||||||||||||||||
accounts payable and other accrued expenses and accrued liabilities | ||||||||||||||||||||||||||||||
net cash (outflow) proceeds on sale of subsidiaries | 2,764,000 | |||||||||||||||||||||||||||||
net cash outflow on acquisition of subsidiaries | 0 | 0 | -5,877,000 | -213,000 | -8,857,000 | -498,326,920 | -89,128 | 8,996 | -430,948 | |||||||||||||||||||||
net cash from investing activities - operating activities | -15,133,000 | |||||||||||||||||||||||||||||
loss from discontinued operations, net of tax | ||||||||||||||||||||||||||||||
net cash proceeds on sale of subsidiaries | 2,500,000 | 0 | 107,825,000 | 0 | 0 | 10,324,000 | ||||||||||||||||||||||||
asset impairment and restructuring costs | 10,582,000 | 430,135,000 | 14,070,000 | 56,907,000 | 1,726,877,000 | 219,699,000 | 32,560,000 | -8,559,000 | 89,249,000 | 74,819,000 | 12,794,000 | |||||||||||||||||||
net income | -723,357,000 | -266,722,000 | -231,911,000 | -2,087,556,000 | -578,613,000 | -115,496,000 | -16,331,000 | 389,955,000 | -616,695,000 | -128,322,000 | -1,385,660,046 | -124,166 | -374,620 | -1,281,168 | -323,362 | -90,978 | ||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||
expected credit losses on financial assets and related charges | 1,000,000 | |||||||||||||||||||||||||||||
income tax recovery | -8,458,000 | -183,000 | ||||||||||||||||||||||||||||
proceeds on sale of intangible assets | 0 | 18,337,000 | ||||||||||||||||||||||||||||
redemption (purchases) of short-term investments | 57,096,000 | 153,996,000 | ||||||||||||||||||||||||||||
cash outflow on completion of riv arrangement | ||||||||||||||||||||||||||||||
sale of equity method investments | ||||||||||||||||||||||||||||||
investment in acreage arrangement | 0 | |||||||||||||||||||||||||||||
loan advanced to acreage hempco | 0 | |||||||||||||||||||||||||||||
(investment in) sale of other financial assets | ||||||||||||||||||||||||||||||
non-cash fair value adjustments and charges related to settlement of convertible senior notes | 213,610,000 | |||||||||||||||||||||||||||||
net cash proceeds (outflows) on sale of subsidiaries | -475,000 | |||||||||||||||||||||||||||||
sale of (investments in) equity method investments | 0 | |||||||||||||||||||||||||||||
non-cash fair value adjustments | 26,285,000 | -58,934,000 | ||||||||||||||||||||||||||||
issuance of long-term debt | 4,439,000 | 14,750,732 | 4,990 | 0 | 0 | 600,000 | 600,000 | |||||||||||||||||||||||
(purchases) redemption of short-term investments | -376,222,000 | -382,486,000 | ||||||||||||||||||||||||||||
purchases of short-term investments | 345,898,000 | -346,603,000 | ||||||||||||||||||||||||||||
(investments in) sale of other financial assets | ||||||||||||||||||||||||||||||
non-cash foreign currency | -17,846,000 | 19,184,000 | 8,688,000 | -2,008,055 | -2,482 | -4,297 | 2,834 | |||||||||||||||||||||||
interest paid | -23,666,000 | -12,763,000 | ||||||||||||||||||||||||||||
other, including non-cash fair value adjustments | -658,248,000 | 323,167,000 | -75,090,000 | |||||||||||||||||||||||||||
sale of (investments in) other financial assets | 56,000 | |||||||||||||||||||||||||||||
recovery of amounts related to construction financing | 0 | 10,000,000 | ||||||||||||||||||||||||||||
payment of acquisition related liabilities | -8,367,000 | -1,753,000 | -4,511,000 | |||||||||||||||||||||||||||
net cash outflow on acquisition of noncontrolling interests | 0 | -125,000 | ||||||||||||||||||||||||||||
payment of share issue costs | -444,000 | 539,000 | -595,000 | -116 | -55 | -74 | -3,029 | -11,797,993,181 | -6,518 | -301 | -301 | |||||||||||||||||||
proceeds from issuance of shares by riv capital | ||||||||||||||||||||||||||||||
income tax (recovery) expense | -3,038,000 | 1,041,002,439 | 512 | -2,951 | -2,951 | |||||||||||||||||||||||||
investments in other financial assets | -10,485,000 | -2,564,000 | -129,543,353 | -10,224 | -7,009 | -29,414 | -17,266 | -44,375,970,305 | -7,936 | -21,759 | -21,759 | |||||||||||||||||||
payment of debt issue costs | ||||||||||||||||||||||||||||||
proceeds from issuance of shares by canopy rivers | 92,000 | 1,170,938 | 906 | 70 | 86 | 63,758 | 90,431 | 787 | 787 | |||||||||||||||||||||
investments in equity method investments | ||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||
cash received during the period: | ||||||||||||||||||||||||||||||
income taxes | 2,000,000 | |||||||||||||||||||||||||||||
cash paid during the period: | ||||||||||||||||||||||||||||||
noncash investing and financing activities | ||||||||||||||||||||||||||||||
additions to property, plant and equipment | 17,337,000 | |||||||||||||||||||||||||||||
proceeds on assets classified as held for sale | ||||||||||||||||||||||||||||||
change in acquisition related liabilities | 0 | -21,447 | ||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||
cash paid during the year: | ||||||||||||||||||||||||||||||
net inflow (outflow) of cash related to the following activities: | ||||||||||||||||||||||||||||||
operating | ||||||||||||||||||||||||||||||
adjustments for: | ||||||||||||||||||||||||||||||
share of loss on equity investments | 2,664 | 2,171 | 1,833 | 1,731 | 2,088,993,068 | 4,363 | 2,569 | 2,569 | ||||||||||||||||||||||
fair value changes in biological assets included in inventory sold and other charges | 60,546 | 69,089 | 46,130 | 23,547 | 28,104,922,116 | |||||||||||||||||||||||||
unrealized gain on changes in fair value of biological assets | -78,964 | -82,320 | -139,019 | -77,050 | -22,266,931,767 | -10,944 | -57,289 | -57,289 | ||||||||||||||||||||||
other assets | -2,451 | 1,902,018,810 | -15,690 | -3,120 | -3,120 | |||||||||||||||||||||||||
loss on extinguishment of warrants | 0 | 0 | 1,176,350 | |||||||||||||||||||||||||||
other income and expense | -11,747 | 126,309 | -21,400 | 121,705 | -215,188,169,269 | 112,957 | 56,312 | 56,312 | ||||||||||||||||||||||
changes in non-cash operating working capital items | -107,367 | -57,615 | -68,936 | -132,621 | -40,691,911,145 | -50,365 | -38,490 | -38,490 | ||||||||||||||||||||||
investing | ||||||||||||||||||||||||||||||
purchases and deposits of property, plant and equipment | -170,708 | -228,326 | -211,824 | |||||||||||||||||||||||||||
redemption (purchase) of marketable securities | 936,655 | -299,791 | 687,818 | |||||||||||||||||||||||||||
investments in equity method investees | 0 | -1,895 | -2,824 | |||||||||||||||||||||||||||
premium paid for acreage call option | 0 | 0 | -395,190 | |||||||||||||||||||||||||||
net cash outflow on acquisition of non-controlling interests | ||||||||||||||||||||||||||||||
financing | ||||||||||||||||||||||||||||||
payment of long-term debt issue costs | 0 | -335 | -16,045 | -16,045 | ||||||||||||||||||||||||||
payment of interest on long-term debt | -988 | |||||||||||||||||||||||||||||
repayment of lease obligations | ||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | -9,836 | 6,433 | -81,691 | |||||||||||||||||||||||||||
net cash (outflow) inflow | 459,200 | -714,168 | -664,198 | |||||||||||||||||||||||||||
refer to note 23 for supplementary cash flow information | ||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these condensed interim consolidated financial statements. | ||||||||||||||||||||||||||||||
other liabilities | ||||||||||||||||||||||||||||||
proceeds on disposals of property and equipment | ||||||||||||||||||||||||||||||
purchases of marketable securities | -1,227,565 | |||||||||||||||||||||||||||||
net cash outflow on acquisition of nci | ||||||||||||||||||||||||||||||
net cash inflow | -1,635,040 | 3,686,468,893,159 | -228,495 | 335,336 | 335,336 | 335,336 | ||||||||||||||||||||||||
refer to note 26 for supplementary cash flow information | ||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment and intangible assets | -397,001,840 | 0 | 1,840 | 1,840 | ||||||||||||||||||||||||||
non-cash interest and fx impact on assets | 1,804,000,410 | -1,244 | 834 | 834 | ||||||||||||||||||||||||||
purchases and deposits of property, plant and equipment and assets in process | -202,056,706,821 | -139,525 | -153,654 | -153,654 | ||||||||||||||||||||||||||
purchases of intangible assets and intangibles in process | -33,799,993,660 | -3,525 | -2,815 | -2,815 | ||||||||||||||||||||||||||
investments in associates | 15,238,042,439 | -38,939 | -3,500 | -3,500 | ||||||||||||||||||||||||||
net cash outflow on acquisition of bc tweed nci | ||||||||||||||||||||||||||||||
net cash outflow on acquisition of spectrum chile nci | 3,000,999 | |||||||||||||||||||||||||||||
net cash inflow (outflow) on acquisition of subsidiaries | -344,899,000,427 | 468 | -41 | -41 | ||||||||||||||||||||||||||
repayment of finance lease obligations | -2,623,999,896 | |||||||||||||||||||||||||||||
purchases of restricted investments | -1,617 | -1,212 | -1,212 | |||||||||||||||||||||||||||
proceeds from issuance of common shares | ||||||||||||||||||||||||||||||
cash flow from operating activities | ||||||||||||||||||||||||||||||
add (deduct) items not involving cash | ||||||||||||||||||||||||||||||
accretion and accrued interest | ||||||||||||||||||||||||||||||
loss of change in fair value of derivative liability | ||||||||||||||||||||||||||||||
stock-based compensation | ||||||||||||||||||||||||||||||
amortization and depreciation | ||||||||||||||||||||||||||||||
shares issued for services | ||||||||||||||||||||||||||||||
change in fair value of biological assets | ||||||||||||||||||||||||||||||
non-cash listing costs | ||||||||||||||||||||||||||||||
deferred income tax expense | ||||||||||||||||||||||||||||||
change in non-cash working capital | ||||||||||||||||||||||||||||||
other receivables | ||||||||||||||||||||||||||||||
prepaid expenses | ||||||||||||||||||||||||||||||
inventory and biological assets | ||||||||||||||||||||||||||||||
cash flow from financing activities | ||||||||||||||||||||||||||||||
private placement of shares, net of issuance costs | ||||||||||||||||||||||||||||||
issuance of convertible debentures, net of issuance costs | ||||||||||||||||||||||||||||||
advances/repayment to related parties | ||||||||||||||||||||||||||||||
proceeds from mortgages payable, net of repayments | ||||||||||||||||||||||||||||||
exercise of warrants | ||||||||||||||||||||||||||||||
repayment of mortgage payable | ||||||||||||||||||||||||||||||
interest paid in cash | ||||||||||||||||||||||||||||||
cash flow from financing activities - sum | ||||||||||||||||||||||||||||||
cash flow from investing activities | ||||||||||||||||||||||||||||||
investment in property and equipment | ||||||||||||||||||||||||||||||
cash flow from investing activities - sum | ||||||||||||||||||||||||||||||
increase in cash | ||||||||||||||||||||||||||||||
cash, beginning of period | ||||||||||||||||||||||||||||||
cash, end of period | ||||||||||||||||||||||||||||||
fair value changes in biological assets included in inventory sold and other inventory charges | 26,388 | 26,388 | ||||||||||||||||||||||||||||
increase in fair value of acquisition consideration related liabilities | ||||||||||||||||||||||||||||||
increase in finance lease obligations | -54 | |||||||||||||||||||||||||||||
refer to note 24 for supplementary cash flow information | ||||||||||||||||||||||||||||||
increase/(decrease) in finance lease obligations | -54 |
