Income Statement
TILRAY BRANDS, INC.
TLRY
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | May 31, 2025 2025 FY | May 31, 2024 2024 FY | May 31, 2023 2023 FY | May 31, 2022 2022 FY | May 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY |
|---|---|---|---|---|---|---|---|---|
|
Revenue
|
821.31 | 788.94 | 627.12 | - | - | - | - | - |
|
Cost of Revenue
|
580.74 | 565.59 | 480.16 | 511.56 | 389.90 | 185.83 | 121.89 | 28.86 |
|
Gross Profit
|
240.57 | 223.35 | 146.96 | 116.82 | 123.18 | 28.23 | 18.81 | 14.28 |
|
Operating Expenses
|
2,523.28 | 398.10 | 1,516.65 | 727.22 | 255.35 | 90.29 | 88.53 | 35.57 |
|
Research & Development
|
0.28 | 0.64 | 0.68 | 1.52 | 0.83 | 4.41 | 6.56 | 4.26 |
|
Selling, General & Administrative
|
167.32 | 167.36 | 165.16 | 162.80 | 111.58 | 85.88 | 81.97 | 31.31 |
|
Other Operating Expenses
|
- | - | - | - | - | - | - | - |
|
Operating Income
|
-2,282.71 | -174.75 | -1,369.69 | -610.40 | -132.17 | -62.06 | -69.72 | -21.30 |
|
Non-Operating Income
|
10.28 | -37.84 | -66.91 | 197.67 | -184.84 | 214.61 | 259.90 | 50.88 |
|
Interest Income
|
11.38 | 12.83 | 33.03 | 11.74 | - | - | 0.76 | - |
|
Interest Expense
|
41.33 | 49.26 | 46.61 | 39.68 | 1.59 | 33.25 | 33.59 | 7.48 |
|
Other Non-Op Income / Expense
|
10.28 | -37.84 | -7.97 | 5.21 | -0.04 | 0.27 | -0.07 | 1.82 |
|
Income Before Tax
|
-2,302.37 | -249.02 | -1,450.18 | -440.67 | -344.99 | -276.68 | -329.62 | -72.17 |
|
Income Tax Expense
|
-115.64 | -4.04 | 2.48 | 36.13 | 22.44 | -5.60 | -8.45 | -4.45 |
|
Non-Controlling Interest
|
5.38 | 22.58 | 9.66 | 42.67 | 31.41 | - | - | - |
|
Net Income
|
-2,186.74 | -244.98 | -1,452.66 | -476.80 | -367.42 | -271.07 | -321.17 | -67.72 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | May 31, 2025 2025 FY | May 31, 2024 2024 FY | May 31, 2023 2023 FY | May 31, 2022 2022 FY | May 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY |
|---|---|---|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - | - | - | - |
|
EBITDA
|
-2,282.71 | -174.75 | -1,369.69 | -495.21 | -96.95 | -48.34 | -58.11 | -17.73 |
|
Earnings Per Share (Basic)
|
-2.46 | -0.33 | -2.35 | -0.90 | -1.25 | - | - | - |
|
Diluted EPS
|
-2.46 | -0.33 | -2.35 | -0.90 | -1.25 | - | - | - |
|
Weighted Average Shares
|
890.33 | 742.65 | 617.98 | 481.22 | 269.55 | - | - | - |
|
Diluted Weighted Avg Shares
|
890.33 | 742.65 | 617.98 | 481.22 | 269.55 | - | - | - |
|
Comprehensive Income
|
-2,186.30 | -241.87 | -1,478.50 | 3.00 | 64.35 | -272.59 | -316.02 | -67.83 |