Tilray Quarterly Balance Sheets Chart
Quarterly
|
Annual
Tilray Quarterly Balance Sheets Table
Quarterly
|
Annual
Unit: USD | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||
cash and cash equivalents | 199,956,000 | 189,698,000 | 205,186,000 | 228,340,000 | 146,253,000 | 143,373,000 | 177,519,000 | 206,632,000 | 164,997,000 | 190,218,000 | 490,643,000 | 415,909,000 | 279,214,000 | 331,783,000 | 376,297,000 | 488,466,000 | 416,370,000 | 189,702,000 | 155,205,000 | 137,211,000 | 173,990,000 | 96,791,000 | 100,159,000 | 184,551,000 | 294,205,000 | 487,255,000 | 104,245,000 | |
marketable securities | 48,458,000 | 62,551,000 | 74,869,000 | 32,182,000 | 79,605,000 | 116,418,000 | 287,333,000 | 241,897,000 | 243,286,000 | 243,286,000 | ||||||||||||||||||
accounts receivable | 103,367,000 | 112,739,000 | 104,037,000 | 101,695,000 | 89,542,000 | 90,596,000 | 82,076,000 | 86,227,000 | 78,342,000 | 89,705,000 | 98,347,000 | 95,279,000 | 89,895,000 | 84,575,000 | 97,177,000 | 87,309,000 | 28,304,000 | 29,033,000 | 24,805,000 | 26,614,000 | 38,324,000 | 36,202,000 | 36,040,000 | 24,612,000 | 19,708,000 | 16,525,000 | 5,746,000 | 1,757,000 |
inventory | 263,398,000 | 266,007,000 | 264,295,000 | 252,087,000 | 244,139,000 | 252,702,000 | 232,075,000 | 200,551,000 | 202,800,000 | 240,946,000 | 244,654,000 | 245,529,000 | 273,292,000 | 233,020,000 | 251,507,000 | 256,429,000 | 96,544,000 | 93,645,000 | 89,917,000 | 93,089,000 | 95,586,000 | 87,861,000 | 110,487,000 | 75,317,000 | 48,712,000 | 16,211,000 | 12,107,000 | 6,750,000 |
prepaids and other current assets | 40,138,000 | 44,861,000 | 44,960,000 | 31,332,000 | 43,034,000 | 36,626,000 | 44,943,000 | 37,722,000 | 69,087,000 | 50,550,000 | 77,237,000 | 46,786,000 | 52,211,000 | 57,340,000 | 117,267,000 | 48,920,000 | ||||||||||||
assets held for sale | 30,972,000 | 31,483,000 | 32,536,000 | 32,074,000 | 28,638,000 | 736,000 | 3,696,000 | 6,797,000 | 6,664,000 | |||||||||||||||||||
total current assets | 686,289,000 | 707,339,000 | 725,883,000 | 677,710,000 | 631,211,000 | 642,027,000 | 829,255,000 | 773,029,000 | 758,512,000 | 814,705,000 | 910,881,000 | 803,503,000 | 695,785,000 | 708,278,000 | 844,618,000 | 883,609,000 | 571,969,000 | 347,020,000 | 304,878,000 | 289,795,000 | 338,966,000 | 259,027,000 | 330,680,000 | 358,631,000 | 399,589,000 | 554,302,000 | 145,937,000 | 38,744,000 |
capital assets | 537,800,000 | 554,419,000 | 555,136,000 | 558,247,000 | 578,783,000 | 615,087,000 | 494,619,000 | 429,667,000 | 425,263,000 | 539,124,000 | 553,606,000 | 587,499,000 | 603,472,000 | 604,249,000 | 621,339,000 | 650,698,000 | ||||||||||||
operating lease, right-of-use assets | 16,994,000 | 18,243,000 | 17,176,000 | 16,101,000 | 17,453,000 | 13,551,000 | 17,478,000 | 17,985,000 | 18,460,000 | 17,921,000 | 18,654,000 | 17,514,000 | ||||||||||||||||
intangible assets | 847,215,000 | 866,645,000 | 908,768,000 | 915,469,000 | 930,105,000 | 953,419,000 | 967,568,000 | 973,785,000 | 994,325,000 | 1,214,842,000 | 1,210,578,000 | 1,277,875,000 | 1,528,962,000 | 1,450,015,000 | 1,502,814,000 | 1,605,918,000 | 186,222,000 | 186,445,000 | 180,853,000 | 179,773,000 | 187,892,000 | 228,828,000 | 329,928,000 | 331,983,000 | 364,060,000 | 4,486,000 | 1,387,000 | 1,395,000 |
goodwill | 1,299,781,000 | 2,000,595,000 | 2,009,714,000 | 2,008,884,000 | 2,009,632,000 | 2,009,714,000 | 2,009,673,000 | 2,008,843,000 | 2,005,701,000 | 2,621,401,000 | 2,617,696,000 | 2,641,305,000 | 2,835,100,000 | 2,814,163,000 | 2,809,131,000 | 2,832,794,000 | 169,079,000 | 166,915,000 | 159,595,000 | 156,371,000 | 150,870,000 | 163,251,000 | 163,041,000 | 154,954,000 | 156,364,000 | |||
long-term investments | 10,035,000 | 7,416,000 | 7,853,000 | 7,859,000 | 8,058,000 | 8,034,000 | 7,564,000 | 7,795,000 | 7,620,000 | 8,211,000 | 8,879,000 | 10,050,000 | 133,155,000 | 168,244,000 | 186,407,000 | 17,685,000 | ||||||||||||
convertible notes receivable | 32,000,000 | 32,000,000 | 32,000,000 | 32,000,000 | 74,681,000 | 74,681,000 | 103,401,000 | 168,356,000 | 255,310,000 | 269,440,000 | 111,200,000 | 1,173,000 | 1,560,000 | 2,370,000 | 2,485,000 | |||||||||||||
other assets | 5,032,000 | 5,097,000 | 5,337,000 | 5,395,000 | 5,614,000 | 9,406,000 | 8,647,000 | 222,000 | 4,993,000 | 4,797,000 | 4,754,000 | 314,000 | 314,000 | 164,000 | 198,000 | 8,285,000 | 5,542,000 | 4,356,000 | 4,324,000 | 4,500,000 | 2,135,000 | |||||||
total assets | 3,403,146,000 | 4,191,754,000 | 4,261,867,000 | 4,221,665,000 | 4,212,856,000 | 4,330,557,000 | 4,402,250,000 | 4,307,259,000 | 4,375,900,000 | 5,474,379,000 | 5,592,482,000 | 5,449,694,000 | 5,819,436,000 | 5,763,486,000 | 5,986,352,000 | 6,025,362,000 | 1,168,244,000 | 945,949,000 | 887,361,000 | 855,728,000 | 915,564,000 | 896,330,000 | 1,040,200,000 | 1,024,131,000 | 1,076,596,000 | 656,667,000 | 223,801,000 | 106,478,000 |
liabilities | ||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||
bank indebtedness | 10,740,000 | 17,751,000 | 18,134,000 | 18,033,000 | 15,029,000 | 20,181,000 | 14,594,000 | 23,381,000 | 18,125,000 | 15,304,000 | 18,282,000 | 18,123,000 | 17,496,000 | 8,736,000 | 9,203,000 | 8,717,000 | ||||||||||||
accounts payable and accrued liabilities | 216,567,000 | 221,668,000 | 236,146,000 | 241,957,000 | 209,763,000 | 216,898,000 | 238,081,000 | 190,682,000 | 163,422,000 | 162,900,000 | 154,663,000 | 157,431,000 | 137,094,000 | 168,300,000 | 190,213,000 | 212,813,000 | ||||||||||||
contingent consideration | 15,000,000 | 15,000,000 | 15,000,000 | 15,000,000 | 7,704,000 | 7,181,000 | 16,218,000 | 16,219,000 | 26,463,000 | 16,218,000 | 16,007,000 | 31,592,000 | 62,339,000 | 61,494,000 | 60,657,000 | |||||||||||||
warrant liability | 357,000 | 1,695,000 | 2,557,000 | 3,253,000 | 3,182,000 | 3,768,000 | 10,015,000 | 1,817,000 | 7,414,000 | 12,670,000 | 12,707,000 | 14,255,000 | 19,366,000 | 40,455,000 | 60,476,000 | 78,168,000 | 122,804,000 | 120,647,000 | 71,636,000 | 103,549,000 | 92,339,000 | |||||||
current portion of lease liabilities | 6,606,000 | 6,572,000 | 5,640,000 | 5,091,000 | 5,424,000 | 5,043,000 | 2,324,000 | 2,423,000 | 2,528,000 | 6,976,000 | 7,290,000 | 6,703,000 | 6,703,000 | 3,588,000 | 3,808,000 | 4,264,000 | ||||||||||||
current portion of long-term debt | 12,904,000 | 15,838,000 | 16,072,000 | 15,506,000 | 12,351,000 | 12,993,000 | 13,489,000 | 24,080,000 | 77,892,000 | 20,681,000 | 64,098,000 | 67,823,000 | 70,176,000 | 31,510,000 | 30,837,000 | 36,622,000 | 9,348,000 | 9,128,000 | ||||||||||
current portion of convertible debentures payable | 330,000 | 83,351,000 | 128,399,000 | 251,590,000 | 174,378,000 | 184,082,000 | 181,511,000 | |||||||||||||||||||||
total current liabilities | 262,174,000 | 278,524,000 | 293,549,000 | 299,170,000 | 329,100,000 | 394,986,000 | 537,274,000 | 432,979,000 | 469,682,000 | 426,505,000 | 273,258,000 | 280,342,000 | 282,427,000 | 314,928,000 | 526,830,000 | 401,241,000 | 283,989,000 | 181,282,000 | 133,529,000 | 163,667,000 | 171,371,000 | 92,427,000 | 130,202,000 | 175,908,000 | 170,364,000 | 25,937,000 | 26,898,000 | 62,846,000 |
long - term liabilities | ||||||||||||||||||||||||||||
lease liabilities | 60,188,000 | 62,024,000 | 60,657,000 | 60,422,000 | 73,228,000 | 69,974,000 | 7,462,000 | 7,936,000 | 8,598,000 | 8,999,000 | 9,580,000 | 11,329,000 | 16,211,000 | 49,265,000 | 53,331,000 | 53,946,000 | ||||||||||||
long-term debt | 149,401,000 | 148,871,000 | 155,268,000 | 158,352,000 | 165,648,000 | 169,099,000 | 152,390,000 | 136,889,000 | 89,419,000 | 152,150,000 | 114,294,000 | 117,879,000 | 121,210,000 | 151,819,000 | 164,911,000 | 167,486,000 | ||||||||||||
convertible debentures payable | 104,071,000 | 122,735,000 | 132,650,000 | 129,583,000 | 126,587,000 | 123,691,000 | 120,861,000 | 221,044,000 | 223,087,000 | 223,295,000 | ||||||||||||||||||
deferred tax liabilities | 123,938,000 | 125,975,000 | 136,230,000 | 130,870,000 | 161,042,000 | 166,454,000 | 169,633,000 | 167,364,000 | 164,412,000 | 180,099,000 | 196,638,000 | |||||||||||||||||
other liabilities | 1,271,000 | 17,000 | 99,000 | 90,000 | 210,000 | 74,000 | 215,000 | 3,335,000 | 185,000 | 179,000 | 191,000 | 292,000 | 320,000 | 4,505,000 | 3,907,000 | 4,367,000 | 4,612,000 | 4,852,000 | 5,094,000 | 5,415,000 | 86,000 | 563,000 | ||||||
total liabilities | 701,043,000 | 738,146,000 | 778,453,000 | 778,487,000 | 869,815,000 | 937,204,000 | 1,000,694,000 | 977,316,000 | 969,129,000 | 991,233,000 | 1,029,300,000 | 1,008,328,000 | 1,158,423,000 | 1,290,497,000 | 1,600,596,000 | 1,560,049,000 | 627,613,000 | 572,050,000 | 700,644,000 | 724,241,000 | 725,256,000 | 611,059,000 | 624,451,000 | 663,964,000 | 694,676,000 | 459,014,000 | 35,687,000 | 71,244,000 |
commitments and contingencies | ||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||
common stock | 99,000 | 93,000 | 88,000 | 83,000 | 77,000 | 73,000 | 72,000 | 66,000 | 62,000 | 61,000 | 60,000 | 53,000 | 48,000 | 46,000 | 46,000 | 46,000 | 8,000 | |||||||||||
preferred shares | ||||||||||||||||||||||||||||
treasury stock | ||||||||||||||||||||||||||||
additional paid-in capital | 6,357,039,000 | 6,305,787,000 | 6,217,533,000 | 6,146,810,000 | 6,030,709,000 | 5,942,671,000 | 5,909,895,000 | 5,777,743,000 | 5,723,342,000 | 5,697,466,000 | 5,641,348,000 | 5,382,367,000 | 5,110,892,000 | 4,954,547,000 | 4,795,879,000 | 4,792,406,000 | 1,599,713,000 | 1,095,781,000 | 911,171,000 | 856,083,000 | 840,436,000 | 705,671,000 | 623,254,000 | 526,830,000 | 515,692,000 | 302,057,000 | 261,944,000 | 89,915,000 |
accumulated other comprehensive loss | -52,935,000 | -47,957,000 | -39,877,000 | -43,499,000 | -43,187,000 | -38,367,000 | -43,561,000 | -46,610,000 | -42,948,000 | -121,455,000 | -79,732,000 | |||||||||||||||||
accumulated deficit | -3,574,431,000 | -2,784,995,000 | -2,699,653,000 | -2,660,488,000 | -2,628,741,000 | -2,536,040,000 | -2,487,032,000 | -2,415,507,000 | -2,276,794,000 | -1,105,796,000 | -1,036,333,000 | -962,851,000 | -484,710,000 | -527,900,000 | -1,071,058,000 | -730,103,000 | -727,156,000 | -724,840,000 | -643,153,000 | -430,130,000 | -209,209,000 | -173,531,000 | -138,478,000 | -108,177,000 | -77,168,000 | -58,468,000 | ||
total tilray brands, inc. stockholders' equity | 2,729,772,000 | 3,472,928,000 | 3,478,091,000 | 3,442,906,000 | 3,358,858,000 | 3,368,337,000 | 3,379,374,000 | 3,315,692,000 | 3,403,662,000 | 4,470,276,000 | 4,525,343,000 | 4,398,805,000 | 4,627,240,000 | |||||||||||||||
non-controlling interests | -27,669,000 | -19,320,000 | 5,323,000 | 272,000 | -15,817,000 | 25,016,000 | 22,182,000 | 14,251,000 | 3,109,000 | 12,870,000 | 37,839,000 | 42,561,000 | 33,773,000 | 36,701,000 | 66,283,000 | 6,243,000 | ||||||||||||
total stockholders' equity | 2,702,103,000 | 3,453,608,000 | 3,483,414,000 | 3,443,178,000 | 3,343,041,000 | 3,393,353,000 | 3,401,556,000 | 3,329,943,000 | 3,406,771,000 | 4,483,146,000 | 4,563,182,000 | 4,441,366,000 | 4,661,013,000 | 373,899,000 | 285,271,000 | 197,653,000 | ||||||||||||
total liabilities and stockholders' equity | 3,403,146,000 | 4,191,754,000 | 4,261,867,000 | 4,221,665,000 | 4,212,856,000 | 4,330,557,000 | 4,402,250,000 | 4,307,259,000 | 4,375,900,000 | 5,474,379,000 | 5,592,482,000 | 5,449,694,000 | 5,819,436,000 | 945,949,000 | 896,330,000 | 656,667,000 | ||||||||||||
interest in equity investees | 4,638,000 | 4,638,000 | 4,576,000 | 4,638,000 | 4,638,000 | 4,764,000 | 4,952,000 | 4,797,000 | 4,440,000 | 4,062,000 | 8,106,000 | |||||||||||||||||
restricted cash | 1,576,000 | 1,613,000 | ||||||||||||||||||||||||||
right-of-use assets | 5,605,000 | 5,941,000 | 6,492,000 | 11,351,000 | 11,884,000 | 12,996,000 | 17,851,000 | 13,933,000 | 17,783,000 | 18,267,000 | ||||||||||||||||||
series a preferred stock | ||||||||||||||||||||||||||||
convertible debentures | 444,275,000 | 401,949,000 | 501,075,000 | 554,854,000 | 611,646,000 | 667,624,000 | ||||||||||||||||||||||
deferred tax liability | 187,714,000 | 237,208,000 | 219,311,000 | 239,373,000 | 265,845,000 | 49,293,000 | 49,274,000 | 48,090,000 | 46,866,000 | 48,019,000 | 53,363,000 | 57,100,000 | 53,624,000 | 92,220,000 | 4,424,000 | |||||||||||||
current portion of convertible notes receivable | ||||||||||||||||||||||||||||
accumulated other comprehensive (deficit) income | -20,764,000 | |||||||||||||||||||||||||||
accumulated other comprehensive income | 1,010,000 | 9,595,000 | 51,247,000 | 152,668,000 | 11,958,000 | 8,205,000 | 2,689,000 | 231,000 | -6,988,000 | 9,719,000 | 1,694,000 | 6,858,000 | 4,696,000 | 3,763,000 | 3,328,000 | 3,778,000 | ||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||
total tilray shareholders' equity | 4,436,288,000 | 4,319,473,000 | 4,459,070,000 | |||||||||||||||||||||||||
total shareholders' equity | 4,472,989,000 | 4,385,756,000 | 4,465,313,000 | |||||||||||||||||||||||||
total liabilities and shareholders' equity | 5,763,486,000 | 5,986,352,000 | 6,025,362,000 | |||||||||||||||||||||||||
escrow payable | 170,799,000 | |||||||||||||||||||||||||||
deficit | -527,699,000 | -486,050,000 | ||||||||||||||||||||||||||
prepayments and other current assets | 30,751,000 | 34,640,000 | 28,154,000 | 26,217,000 | 31,066,000 | 38,173,000 | ||||||||||||||||||||||
property and equipment | 197,771,000 | 199,559,000 | 187,630,000 | 176,080,000 | 186,970,000 | 184,217,000 | 166,489,000 | 147,558,000 | 128,963,000 | 80,214,000 | 65,707,000 | |||||||||||||||||
equity method investments | 8,100,000 | 9,300,000 | 8,911,000 | 8,743,000 | 8,827,000 | 11,448,000 | ||||||||||||||||||||||
other investments | 12,083,000 | 14,369,000 | 22,710,000 | 22,545,000 | 21,250,000 | 24,184,000 | ||||||||||||||||||||||
accounts payable | 48,289,000 | 17,776,000 | 26,137,000 | 22,203,000 | 23,907,000 | 39,125,000 | 58,688,000 | 24,368,000 | 17,179,000 | 10,649,000 | 10,107,000 | 13,209,000 | ||||||||||||||||
accrued expenses and other current liabilities | 60,461,000 | 39,946,000 | 32,526,000 | 34,532,000 | 47,032,000 | 50,829,000 | 71,387,000 | 151,288,000 | 152,819,000 | 14,818,000 | 7,340,000 | 3,295,000 | ||||||||||||||||
accrued lease obligations | 2,888,000 | 2,913,000 | 3,230,000 | 3,383,000 | 3,370,000 | |||||||||||||||||||||||
senior facility, net of transaction costs - current | 49,547,000 | |||||||||||||||||||||||||||
convertible notes, net of issuance costs | 259,443,000 | 257,789,000 | 438,154,000 | 435,454,000 | 432,807,000 | 430,210,000 | ||||||||||||||||||||||
senior facility, net of transaction costs | 48,470,000 | 45,944,000 | 44,638,000 | 39,106,000 | ||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||
class 1 common stock | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | ||||||||||||||||||||
class 2 common stock (0.0001 par value; 500,000,000 shares authorized; 179,118,980 and 158,486,087 shares issued and outstanding, respectively | 18,000 | |||||||||||||||||||||||||||
total stockholders’ equity | 540,631,000 | 186,717,000 | 131,487,000 | 190,308,000 | 415,749,000 | 360,167,000 | 381,920,000 | 188,114,000 | 35,234,000 | |||||||||||||||||||
total liabilities and stockholders’ equity | 1,168,244,000 | 887,361,000 | 855,728,000 | 915,564,000 | 1,040,200,000 | 1,024,131,000 | 1,076,596,000 | 223,801,000 | 106,478,000 | |||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||
class 2 common stock | 16,000 | 13,000 | 11,000 | 9,000 | 8,000 | 8,000 | 8,000 | 8,000 | ||||||||||||||||||||
senior facility - current | 4,723,000 | |||||||||||||||||||||||||||
class 2 common stock (0.0001 par value; 500,000,000 shares authorized; 107,976,818 and 86,114,560 shares issued and outstanding, respectively | 11,000 | |||||||||||||||||||||||||||
short-term investments | 22,213,000 | 36,323,000 | 31,229,000 | 30,335,000 | 14,712,000 | |||||||||||||||||||||||
abg finance receivable and other assets | 7,861,000 | |||||||||||||||||||||||||||
accrued obligations under finance lease | ||||||||||||||||||||||||||||
accrued obligations under operating lease | 2,473,000 | |||||||||||||||||||||||||||
abg finance liability | 5,566,000 | |||||||||||||||||||||||||||
other receivables | 2,886,000 | 1,195,000 | 378,000 | 969,000 | 4,696,000 | 3,696,000 | ||||||||||||||||||||||
prepaid expenses and other current assets | 58,895,000 | 36,633,000 | 5,357,000 | 3,007,000 | 4,431,000 | 1,210,000 | ||||||||||||||||||||||
investments | 42,318,000 | 23,195,000 | 19,650,000 | 16,911,000 | ||||||||||||||||||||||||
deposits and other assets | 7,744,000 | 7,810,000 | 7,970,000 | 754,000 | 897,000 | 632,000 | ||||||||||||||||||||||
accrued obligations under capital lease | 127,000 | 252,000 | 366,000 | 470,000 | 103,000 | 199,000 | ||||||||||||||||||||||
convertible notes, net of issuance cost | 427,983,000 | 425,400,000 | 422,868,000 | |||||||||||||||||||||||||
class 2 common stock (0.0001 par value; 500,000,000 shares authorized; 83,605,076 and 76,504,200 shares issued and outstanding, respectively | 8,000 | |||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||
privateer holdings debt facilities | 37,015,000 | |||||||||||||||||||||||||||
convertible senior notes due 2023, net of issuance cost | 420,367,000 | |||||||||||||||||||||||||||
capital stock | ||||||||||||||||||||||||||||
property, plant and equipment | 75,580,000 | |||||||||||||||||||||||||||
convertible preferred stock | ||||||||||||||||||||||||||||
class 3 common stock | ||||||||||||||||||||||||||||
cash | 25,331,000 | |||||||||||||||||||||||||||
preferred stock | 1,000 |
We provide you with 20 years of balance sheets for Tilray stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as asset and liabilities, payables and receivables, long debts and short debts, cash and inventories, expenses and profits. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Tilray. Explore the full financial landscape of Tilray stock with our expertly curated balance sheets.
The information provided in this report about Tilray stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.