# EDGAR Filing Document

**Accession Number:** 0001731348
**File Stem:** 0001171843-23-000153
**Filing Date:** 2023-1
**Character Count:** 46961
**Document Hash:** ec02d4e822bac2127c1e6c9713a73dea
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001171843-23-000153.hdr.sgml**: 20230109

**ACCESSION NUMBER**: 0001171843-23-000153

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20230109

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230109

**DATE AS OF CHANGE**: 20230109

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Tilray Brands, Inc.
- **CENTRAL INDEX KEY:** 0001731348
- **STANDARD INDUSTRIAL CLASSIFICATION:** MEDICINAL CHEMICALS & BOTANICAL PRODUCTS [2833]
- **IRS NUMBER:** 824310622
- **FISCAL YEAR END:** 0531

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-38594
- **FILM NUMBER:** 23516491

**BUSINESS ADDRESS:**
- **STREET 1:** 655 MADISON AVENUE
- **STREET 2:** 19TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10065
- **BUSINESS PHONE:** 519.322.8800

**MAIL ADDRESS:**
- **STREET 1:** 655 MADISON AVENUE
- **STREET 2:** 19TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10065

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Tilray, Inc.
- **DATE OF NAME CHANGE:** 20180213

?xml version="1.0" encoding="utf-8"?Form 8-K

### UNITED STATES

### SECURITIES AND EXCHANGE COMMISSION

### Washington, D.C. 20549
_________________

### FORM 8-K
_________________

#### CURRENT REPORT

#### Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

#### Date of Report (Date of earliest event reported): January 9, 2023
_______________________________

#### Tilray Brands, Inc.
(Exact name of registrant as specified in its charter)

_______________________________

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-38594** | **82-4310622** |
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |

---

#### 265 Talbot Street West

#### Leamington, Ontario N8H 4H3
(Address of Principal Executive Offices) (Zip Code)

(844) 845-7291

(Registrant's telephone number, including area code)

#### Not Applicable
(Former name or former address, if changed since last report)

_______________________________

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
| Class 2 Common stock, par value $0.0001 per share | TLRY | The NASDAQ Global Select Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

**Item 2.02. Results of Operations and Financial Condition.**

On January 9, 2023, Tilray Brands, Inc. ("Tilray") issued a press release announcing financial results for its second fiscal quarter ended November 30, 2022. A copy of the press release is furnished herewith as Exhibit 99.1.

The information in this current report on Form 8-K, including the press release attached as Exhibit 99.1 hereto, is being furnished, but shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing with the U.S. Securities and Exchange Commission made by Tilray, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

**Item 9.01. Financial Statements and Exhibits.**

(d) Exhibits

---

| | |
|:---|:---|
| **<u>Exhibit Number</u>** | **<u>Description</u>** |
| [99.1](exh_991.htm) | [Press Release of Tilray Brands, Inc., dated January 9, 2023](exh_991.htm) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

#### SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **Tilray Brands, Inc.** | **Tilray Brands, Inc.** |
| Date: January 9, 2023 | By: | <u>/s/ Mitchell Gendel&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;</u> |
|  |  | Mitchell Gendel |
|  |  | Global General Counsel |

---

## Exhibit 99.1

**EXHIBIT 99.1**

**Tilray Brands Reports Second Quarter Fiscal Year 2023 Financial Results**

***Achieved $29.2 Million of Operating Cash Flow and $25.4 Million of Free Cash Flow***

***15*<sup>*th*</sup>**  ***Consecutive Quarter of Positive Adjusted EBITDA***

***Maintains Leading Market Share Position in Recreational Cannabis in Canada and Medical Cannabis Across Europe***

***Net Revenue of $144.1 Million, On a Constant Currency Basis $157.6 million***

***EPS of -$0.11 and Adjusted EPS of -$0.06***

***Strategy in Place to Build the World's Leading and Most Diversified Cannabis Lifestyle Consumer Packaged Goods Company***

***Completes Acquisition of Montauk Brewing Company, #1 Craft Beer in Metro New York***

LEAMINGTON, Ontario and NEW YORK, Jan. 09, 2023 (GLOBE NEWSWIRE) -- Tilray Brands, Inc. ("Tilray" or the "Company") (Nasdaq: TLRY; TSX: TLRY), a leading global cannabis-lifestyle and consumer packaged goods company inspiring and empowering the worldwide community to live their very best life, today reported financial results for the second fiscal quarter ended November 30, 2022. All financial information in this press release is reported in U.S. dollars, unless otherwise indicated.

**<u>Financial Highlights</u>**

* Strong financial position with $433.5 million in cash and marketable securities.

* Maintained #1 leadership position in Canada with 8.3% cannabis market share.

* Beverage-alcohol sales increased 56% to $21.4 million, over the prior year quarter, including revenue from acquisitions.

* Gross profit rose to $40.1 million, a 22% increase, year over year. Adjusted gross margin held at 29% compared to the year ago quarter.

* Cannabis gross profit increased 37% to $18.6 million from $13.5 million in the prior year quarter, while the gross margin percentage increased to 37% from 23%. This was driven by our success in implementing numerous cost-savings programs, offset in part by our allocated overhead from intentionally reducing production, coupled with the revenue realized from our strategic alliance with HEXO in the current year and in inventory provision in the prior year.

* Achieved $119.6 million in annualized cash cost-savings since the closing of the Tilray-Aphria transaction in May 2021, up from $108 million as of August 31, 2022.

* Adjusted EBITDA of $11.7 million, marking the 15<sup>th</sup> consecutive quarter of positive adjusted EBITDA.

Irwin D. Simon, Tilray Brands' Chairman and Chief Executive Officer, stated, "During the second quarter, Tilray Brands took decisive, effective actions to manage operating cash flow and focus the business on accretive acquisitions and a path to long term profitability. And we have certainly done so – even amid an evolving retail environment - by removing costs and driving efficiencies across the platform in supply chain, procurement, packaging, and labor. We are close to achieving our increased annualized cost savings target of $130 million, consistent with our commitment to building a lean, efficient, and dynamic business that will realize tangible and immediate benefits as the market improves."

Mr. Simon continued, "Tilray Brands' re-positioning as a global diversified portfolio of brands will drive our ability to seize top-line opportunities across geographies and business lines. In the U.S., this includes investing in, acquiring or building compelling and profitable lifestyle CPG brands across craft beverage-alcohol and wellness consumer products that are cannabis adjacent, resonate powerfully with consumers, and are strongly positioned in key markets. In Europe, we believe that we are extremely well-positioned overall in a cannabis market. And, in Canada, we will be patient and strategic in building our competitive positioning amid the price compression and difficult operating conditions that we expect will, inevitably, consolidate the oversupply of licensed producers. These efforts will be supported and enhanced by one of the strongest balance sheets in the industry with close to $433.5 million in cash and marketable securities on-hand."

**<u>Operating Highlights</u>**

**Maintained #1 Market Share Leadership in Canada; Positioned for Long-Term Growth in the Market** – Against the backdrop of challenging cannabis market operating conditions, Tilray was able to maintain its top market share position due to the strength of its sought-after brands and products. This reflects the strength of the Company's product innovation, including with respect to both strains and potencies. Looking ahead, Tilray's focus on using data and consumer insights coupled with ongoing budtender and consumer education is expected to enable the acceleration of both sales and market share growth.

**Well-Positioned to Capitalize on Growing Acceptance and Legalization of Cannabis across Europe** – Even as Europe contends with a difficult economic climate that has negatively impacted the cannabis industry, the positive trends towards greater acceptance of medical cannabis and legalization of adult-use continue. We believe we are exceptionally well situated to benefit from the meaningful economic growth that will come to our industry as a result of these positive changes, given our ability to provide the most sought-after, consistent and sustainable cannabis products for the medical and adult-use markets. In Germany, we are in a win-win position regardless of whether in-country cultivation is exclusively permitted or whether imports are also allowed given our domestic footprint with our Aphria RX facility located in Germany along with our facility in Portugal. In addition to our supply-chain footprint, we are also uniquely positioned to take advantage of the insights and learnings we have developed through our participation in the Canadian adult-use market. This experience, paired with our competitively advantaged supply-chain footprint, gives us great confidence in our ability to lead the European medical market and German adult-use market in the future.

**Continuing to Expand U.S. CPG and Craft-Beverage Portfolio, with Accretive Acquisition of Montauk Brewing Company** – In the U.S., Tilray's businesses include SweetWater Brewing Company, the 10th largest craft brewer in the nation; Breckenridge Distillery; and Manitoba Harvest, a pioneer in hemp, CBD and wellness products; as well as Montauk Brewing Company, the fastest growing craft beer brand and #1 craft brewer in Metro New York, which Tilray Brands acquired in the second quarter of fiscal 2023. The Montauk Brewing transaction was immediately accretive to EBITDA and the Company expects it will deliver strong revenue and adjusted EBITDA on a go-forward basis. This will be accomplished as a result of Tilray's ability to leverage SweetWater's excess capacity as well as its nationwide infrastructure to significantly expand Montauk Brewing's distribution network beyond its concentrated presence in the Northeast, making it a true national brand.

The Company is focused on driving revenue gains across its diverse portfolio of businesses, which we believe will ultimately create a strong channel for additional revenue in adult-use cannabis, pending federal legalization.

**<u>Strategic Growth Actions</u>**

* September 2022 - Good Supply Launches New High-Potency Product Drop and Unveils Exclusive Orange Frost Live Resin

* September 2022 - Breckenridge Distillery Announces Nationwide Alignment and Renewed Distribution Agreement with Republic National Distributing Company

* September 2022 - RIFF Cannabis Brand Launches New 'Drumsticks' Product

* September 2022 - Tilray Medical Receives Approval to Extend Market Authorization in Italy

* September 2022 - SweetWater Brewing Company Unveils New Fall Craft-Beer Releases

* October 2022 - Tilray Medical Relaunches Cannabis Oral Solution Across Ireland

* October 2022 - Broken Coast Ranks #1 at the Budtender's Association Collector's Cup

* October 2022 - Green Flash Launches New Beers Across the U.S. and Unveils Refreshed Branding

* October 2022 - Breckenridge Distillery Announces Ultimate Whiskey and Beer Collaboration with Breckenridge Brewery

* October 2022 - Good Supply Cannabis Brand Reveals New Fall Flower Launches and Expands Distribution of Bestselling High-Potency Products

* November 2022 - Tilray Brands and Charlotte's Web Announce Strategic Alliance in Canada

* November 2022 - Leading Independent Proxy Advisory Firms ISS And Glass Lewis Recommend Tilray Stockholders Vote "FOR" Tilray's Proposal to Protect Stockholders and Promote Accountability

* November 2022 - Tilray Brands Acquires Montauk Brewing Company

* November 2022 - 'Potently Canadian' Cannabis Brand, CANACA, Launches New Products And #FeelTheBoost Campaign

* November 2022 - Tilray Launches 'Take Back Control' Platform to Provide Women with Free Medical Cannabis Resources

* December 2022 - Good Supply Cannabis Brand Launches 'Peppermint Phatty'

* December 2022 - RIFF Cannabis Brand Launches New Series of Limited-Edition Strains in 'Joint Effort' With Craft Growers

**Live Conference Call and Audio Webcast**

Tilray Brands will host a webcast to discuss these results today at 8:30 a.m. ET. Investors may join the live webcast available on the Investors section of the Company's website at www.tilray.com. The webcast will also be archived after the call concludes.

**About Tilray Brands**

Tilray Brands, Inc. (Nasdaq: TLRY; TSX: TLRY), is a leading global cannabis-lifestyle and consumer packaged goods company with operations in Canada, the United States, Europe, Australia, and Latin America that is changing people's lives for the better – one person at a time. Tilray Brands delivers on this mission by inspiring and empowering the worldwide community to live their very best life, enhanced by moments of connection and wellbeing. Patients and consumers trust Tilray Brands to be the most responsible, trusted and market leading cannabis consumer products company in the world with a portfolio of innovative, high-quality and beloved brands that address the needs of the consumers, customers and patients we serve. A pioneer in cannabis research, cultivation, and distribution, Tilray Brands' unprecedented production platform supports over 20 brands in over 20 countries, including comprehensive cannabis offerings, hemp-based foods, and craft beverages.

For more information on Tilray Brands, visit www.Tilray.com and follow @Tilray

**Cautionary Statement Concerning Forward-Looking Statements** 

Forward-looking statements include statements regarding our intentions, beliefs, projections, outlook, analyses or current expectations concerning, among other things: the Company's ability to become the world's leading cannabis-focused consumer branded company; the Company's ability to achieve annualized cost savings of $130 million; the Company's ability to generate $70-$80 million of Adjusted EBITDA; the Company's expectation to be free-cash flow positive in its operating business units; the Company's ability to achieve long term profitability; the Company's ability to achieve operational scale, market share, distribution, profitability and revenue growth in particular business lines and markets; the Company's ability to successfully achieve production and supply chain efficiencies, synergies and cost savings; expansion of medical and recreational sales legalization across the global cannabis industry, including in Europe; and the Company's anticipated investments and acquisitions, including in organic and strategic growth, partnership efforts, product offerings and other initiatives.

Many factors could cause actual results, performance or achievement to be materially different from any forward-looking statements, and other risks and uncertainties not presently known to the Company or that the Company deems immaterial could also cause actual results or events to differ materially from those expressed in the forward-looking statements contained herein. For a more detailed discussion of these risks and other factors, see the most recently filed annual information form of the Company and the Annual Report on Form 10-K (and other periodic reports filed with the SEC) of the Company made with the SEC and available on EDGAR. The forward-looking statements included in this communication are made as of the date of this communication and the Company does not undertake any obligation to publicly update such forward-looking statements to reflect new information, subsequent events or otherwise unless required by applicable securities laws.

**Use of Non-U.S. GAAP Financial Measures**

This press release and the accompanying tables include non-GAAP financial measures, including adjusted gross margin, Adjusted gross profit, Adjusted EBITDA, Adjusted net income and free cash flow. Management believes that the non-GAAP financial measures presented provide useful additional information to investors about current trends in the Company's operations and are useful for period-over-period comparisons of operations. These non-GAAP financial measures should not be considered in isolation or as a substitute for the comparable GAAP measures. In addition, these non-GAAP measures may not be the same as similar measures provided by other companies due to potential differences in methods of calculation and items being excluded. They should be read only in connection with the Company's Consolidated Statements of Operations and Cash Flows presented in accordance with GAAP.

Certain forward-looking non-GAAP financial measures included in this press release are not reconciled to the comparable forward-looking GAAP financial measures. The Company is not able to reconcile these forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures without unreasonable efforts because the Company is unable to predict with a reasonable degree of certainty the type and extent of certain items that would be expected to impact GAAP measures but would not impact the non-GAAP measures. Such items may include litigation and related expenses, transaction costs, impairments, foreign exchange movements and other items. The unavailable information could have a significant impact on the Company's GAAP financial results.

The Company believes presenting net sales at constant currency provides useful information to investors because it provides transparency to underlying performance in the Company's consolidated net sales by excluding the effect that foreign currency exchange rate fluctuations have on period-to-period comparability given the volatility in foreign currency exchange markets. To present this information for historical periods, current period net sales for entities reporting in currencies other than the U.S. dollar are translated into U.S. dollars at the average monthly exchange rates in effect during the corresponding period of the prior fiscal year, rather than at the actual average monthly exchange rate in effect during the current period of the current fiscal year. As a result, the foreign currency impact is equal to the current year results in local currencies multiplied by the change in average foreign currency exchange rate between the current fiscal period and the corresponding period of the prior fiscal year.

Adjusted EBITDA is calculated as net income (loss) before income tax expense (recovery); interest expense, net; non-operating income (expense), net; amortization; stock-based compensation; change in fair value of contingent consideration; purchase price accounting step-up; facility start-up and closure costs; lease expense; litigation costs; and transaction costs. A reconciliation of Adjusted EBITDA to net loss, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted gross profit, is calculated as gross profit adjusted to exclude the impact of inventory valuation adjustment and purchase price accounting valuation step-up. A reconciliation of Adjusted gross profit, excluding inventory valuation adjustments and purchase price accounting valuation step-up, to gross profit, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted gross margin, excluding inventory valuation adjustments and purchase price accounting valuation step-up, is calculated as revenue less cost of sales adjusted to add back inventory valuation adjustments and amortization of inventory step-up, divided by revenue. A reconciliation of Adjusted gross margin, excluding inventory valuation adjustments and purchase price accounting valuation step-up, to gross margin, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Adjusted net income is calculated as net (loss) income plus (minus) non-operating income (expense), net, change in fair value of contingent consideration, inventory write down, litigation costs, and transaction (income) costs. A reconciliation of Adjusted net income, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release. Free cash flow is comprised of two GAAP measures deducted from each other which are net cash flow provided by (used in) operating activities less investments in capital and intangible assets. A reconciliation of net cash flow provided by (used in) operating activities to free cash flow, the most directly comparable GAAP measure, has been provided in the financial statement tables included below in this press release.

**For further information:** 

Media: Berrin Noorata, news@tilray.com

Investors: Raphael Gross, +1-203-682-8253, Raphael.Gross@icrinc.com

---

| | | |
|:---|:---|:---|
| **Consolidated Statements of Financial Position** | | |
|  | **November 30,** | **May 31,** |
| **(in thousands of US dollars)** | **2022** | **2022** |
| **Assets** |  |  |
| **Current assets** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $190218 | $415909 |
| &nbsp;&nbsp;&nbsp;&nbsp;Marketable Securities | 243286 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 89705 | 95279 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory | 240946 | 245529 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaids and other current assets | 50550 | 46786 |
| **Total current assets** | 814705 | 803503 |
| &nbsp;&nbsp;&nbsp;&nbsp;Capital assets | 539124 | 587499 |
| &nbsp;&nbsp;&nbsp;&nbsp;Right-of-use assets | 11351 | 12996 |
| &nbsp;&nbsp;&nbsp;&nbsp;Intangible assets | 1214842 | 1277875 |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill | 2621401 | 2641305 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest in equity investees | 4638 | 4952 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term investments | 8211 | 10050 |
| &nbsp;&nbsp;&nbsp;&nbsp;Convertible notes receivable | 255310 | 111200 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 4797 | 314 |
| **Total assets** | $5474379 | $5449694 |
| **Liabilities** |  |  |
| **Current liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Bank indebtedness | $15304 | $18123 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | 162900 | 157431 |
| &nbsp;&nbsp;&nbsp;&nbsp;Contingent consideration | 26463 | 16007 |
| &nbsp;&nbsp;&nbsp;&nbsp;Warrant liability | 12670 | 14255 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of lease liabilities | 6976 | 6703 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 20681 | 67823 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of convertible debentures payable | 181511 | - |
| **Total current liabilities** | 426505 | 280342 |
| **Long - term liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Lease liabilities | 8999 | 11329 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt | 152150 | 117879 |
| &nbsp;&nbsp;&nbsp;&nbsp;Convertible debentures payable | 223295 | 401949 |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred tax liabilities | 180099 | 196638 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | 185 | 191 |
| **Total liabilities** | 991233 | 1008328 |
| **Commitments and contingencies (refer to Note 18)** |  |  |
| **Stockholders' equity** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock ($0.0001 par value; 990,000,000 shares authorized; 613,181,559 and 532,674,887 shares issued and outstanding, respectively) | 61 | 53 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 5697466 | 5382367 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive loss | (121455) | (20764) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated Deficit | (1105796) | (962851) |
| **Total Tilray Brands, Inc. stockholders' equity** | 4470276 | 4398805 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-controlling interests | 12870 | 42561 |
| **Total stockholders' equity** | 4483146 | 4441366 |
| **Total liabilities and stockholders' equity** | $5474379 | $5449694 |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Condensed Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)** | **Condensed Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)** | **Condensed Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)** | **Condensed Consolidated Statements of Net Income (Loss) and Comprehensive Income (Loss)** | | | | | |
|  | **For the three months** | **For the three months** | | | **For the six months** | **For the six months** | | |
|  | **ended November 30,** | **ended November 30,** | **Change** |<br>**% Change** | **ended November 30,** | **ended November 30,** |<br>**Change** |<br>**% Change** |
| **(in thousands of U.S. dollars, except for per share data)** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** |
| Net revenue | $144136 | $155153 | $(11017) | (7)% | $297347 | $323176 | $(25829) | (8)% |
| Cost of goods sold | 104012 | 122387 | (18375) | (15)% | 208609 | 239455 | (30846) | (13)% |
| Gross profit | 40124 | 32766 | 7358 | 22% | 88738 | 83721 | 5017 | 6% |
| Operating expenses: |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 41672 | 33469 | 8203 | 25% | 82180 | 82956 | (776) | (1)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling | 9669 | 9210 | 459 | 5% | 19340 | 16642 | 2698 | 16% |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | 23995 | 29016 | (5021) | (17)% | 48354 | 59755 | (11401) | (19)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Marketing and promotion | 8535 | 7120 | 1415 | 20% | 15783 | 12585 | 3198 | 25% |
| &nbsp;&nbsp;&nbsp;&nbsp;Research and development | 165 | 515 | (350) | (68)% | 331 | 1300 | (969) | (75)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration |  | 845 | (845) | (100)% | 211 | 1682 | (1471) | (87)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Litigation costs | 2815 | 1080 | 1735 | 161% | 3260 | 2274 | 986 | 43% |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction (income) costs | 5064 | 7040 | (1976) | (28)% | (7752) | 31425 | (39177) | (125)% |
| Total operating expenses | 91915 | 88295 | 3620 | 4% | 161707 | 208619 | (46912) | (22)% |
| Operating loss | (51791) | (55529) | 3738 | (7)% | (72969) | (124898) | 51929 | (42)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | (3107) | (9940) | 6833 | (69)% | (7520) | (20110) | 12590 | (63)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-operating income (expense), net | (18450) | 65595 | (84045) | (128)% | (51442) | 115292 | (166734) | (145)% |
| (Loss) income before income taxes | (73348) | 126 | (73474) | (58313)% | (131931) | (29716) | (102215) | 344% |
| &nbsp;&nbsp;&nbsp;&nbsp;Income taxes (benefit) expense | (11713) | (5671) | (6042) | 107% | (4502) | (909) | (3593) | 395% |
| Net (loss) income | $(61635) | $5797 | $(67432) | (1163)% | (127429) | (28807) | (98622) | 342% |
| Net loss per share - basic and diluted | $(0.11) | $0.00 | $(0.11) | (11456)% | $(0.24) | $(0.09) | $(0.15) | 164% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Condensed Consolidated Statements of Cash Flows** | | | | |
|  | **For the six months** | **For the six months** | | |
|  | **ended November 30,** | **ended November 30,** |<br>**Change** |<br>**% Change** |
| **(in thousands of US dollars)** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** |
| **Cash used in operating activities:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss | $(127429) | $(28807) | $(98622) | 342% |
| Adjustments for: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Deferred income tax recovery | (12941) | (11228) | (1713) | 15% |
| &nbsp;&nbsp;&nbsp;&nbsp;Unrealized foreign exchange loss | 2261 | (6530) | 8791 | (135)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization | 67387 | 76804 | (9417) | (12)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on sale of capital assets | 2208 | 230 | 1978 | 860% |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory valuation write down |  | 12000 | (12000) | (100)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Other non-cash items | 8177 | 3739 | 4438 | 119% |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 20136 | 17670 | 2466 | 14% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on long-term investments & equity investments | 1918 | 2197 | (279) | (13)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on derivative instruments | 18997 | (133436) | 152433 | (114)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of contingent consideration | 211 | 1682 | (1471) | (87)% |
| Change in non-cash working capital: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | 6690 | 2734 | 3956 | 145% |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaids and other current assets | (7780) | (6299) | (1481) | 24% |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory | 5046 | 3409 | 1637 | 48% |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | (1941) | (44513) | 42572 | (96)% |
| Net cash used in operating activities | (17060) | (110348) | 93288 | (85)% |
| **Cash used in investing activities:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Investment in capital and intangible assets | (7537) | (23856) | 16319 | (68)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from disposal of capital and intangible assets | 2160 | 8264 | (6104) | (74)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of marketable securities | (243186) |  | (243186) | 0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net cash paid for business acquisition | (24372) | - | (24372) | 0% |
| Net cash used in investing activities | (272935) | (15592) | (257343) | 1650% |
| **Cash provided by (used in) financing activities:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Share capital issued, net of cash issuance costs | 129593 |  | 129593 | 0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Shares effectively repurchased for employee withholding tax | (1189) | (3927) | 2738 | (70)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from long-term debt | 1288 |  | 1288 | 0% |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment of long-term debt and convertible debt | (59395) | (20779) | (38616) | 186% |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment of lease liabilities | (1114) | (3360) | 2246 | (67)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Net (decrease) increase in bank indebtedness | (2819) | 19 | (2838) | (14937)% |
| Net cash provided by (used in) financing activities | 66364 | (28047) | 94411 | (337)% |
| &nbsp;&nbsp;&nbsp;&nbsp;Effect of foreign exchange on cash and cash equivalents | (2060) | (2696) | 636 | (24)% |
| Net increase (decrease) in cash and cash equivalents | (225691) | (156683) | (69008) | 44% |
| Cash and cash equivalents, beginning of period | 415909 | 488466 | (72557) | (15)% |
| **Cash and cash equivalents, end of period** | $190218 | $331783 | $(141565) | (43)% |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Net Revenue by Operating Segment** | | | | | | | | |
|  | | **% of Total Revenue** | | **% of Total Revenue** | | **% of Total Revenue** | | **% of Total Revenue** |
| **(In thousands of U.S. dollars)** |<br>**For the three months**<br>**November 30, 2022** | **% of Total Revenue** |<br>**For the three months**<br>**November 30, 2021** | **% of Total Revenue** |<br>**For the six months**<br>**November 30, 2022** | **% of Total Revenue** |<br>**For the six months**<br>**November 30, 2021** | **% of Total Revenue** |
| Cannabis business | $49898 | 34% | $58775 | 38% | $108468 | 36% | $129224 | 40% |
| Distribution business | 60188 | 42% | 68869 | 44% | 120773 | 41% | 136055 | 42% |
| Beverage alcohol business | 21395 | 15% | 13707 | 9% | 42049 | 14% | 29168 | 9% |
| Wellness business | 12655 | 9% | 13802 | 9% | 26057 | 9% | 28729 | 9% |
| Total net revenue | $144136 | 100% | $155153 | 100% | $297347 | 100% | $323176 | 100% |
| **Net Revenue by Operating Segment in Constant Currency** | **Net Revenue by Operating Segment in Constant Currency** |  |  |  |  |  |  |  |
|  | **For the three months** |  | **For the three months** |  | **For the six months** |  | **For the six months** |  |
|  | **November 30, 2022** |  | **November 30, 2021** |  | **November 30, 2022** |  | **November 30, 2021** |  |
| **(In thousands of U.S. dollars)** | **as reported in constant currency** | **% of Total Revenue** | **as reported in constant currency** | **% of Total Revenue** | **as reported in constant currency** | **% of Total Revenue** | **as reported in constant currency** | **% of Total Revenue** |
| Cannabis business | $52160 | 33% | $58775 | 38% | $113739 | 35% | $129224 | 40% |
| Distribution business | 70952 | 45% | 68869 | 44% | 141532 | 44% | 136055 | 42% |
| Beverage alcohol business | 21395 | 14% | 13707 | 9% | 42049 | 13% | 29168 | 9% |
| Wellness business | 13074 | 8% | 13802 | 9% | 26759 | 8% | 28729 | 9% |
| Total net revenue | $157581 | 100% | $155153 | 100% | $324079 | 100% | $323176 | 100% |
| **Net Cannabis Revenue by Market Channel** |  |  |  |  |  |  |  |  |
|  | **For the three months** | **% of Total Revenue** | **For the three months** | **% of Total Revenue** | **For the six months** | **% of Total Revenue** | **For the six months** | **% of Total Revenue** |
| **(In thousands of U.S. dollars)** | **November 30, 2022** | **% of Total Revenue** | **November 30, 2021** | **% of Total Revenue** | **November 30, 2022** | **% of Total Revenue** | **November 30, 2021** | **% of Total Revenue** |
| Revenue from Canadian medical cannabis products | $6365 | 13% | $7929 | 13% | $12885 | 12% | $16303 | 13% |
| Revenue from Canadian adult-use cannabis products | 52390 | 106% | 49535 | 85% | 110745 | 101% | 119128 | 91% |
| Revenue from wholesale cannabis products | 236 | 0% | 2259 | 4% | 628 | 1% | 3959 | 3% |
| Revenue from international cannabis products | 7705 | 15% | 13706 | 23% | 18127 | 17% | 23972 | 19% |
| Less excise taxes | (16798) | -34% | (14654) | -25% | (33917) | -31% | (34138) | -26% |
| Total | $49898 | 100% | $58775 | 100% | $108468 | 100% | $129224 | 100% |
| **Net Cannabis Revenue by Market Channel in Constant Currency** | **Net Cannabis Revenue by Market Channel in Constant Currency** |  |  |  |  |  |  |  |
|  | **For the three months** |  | **For the three months** |  | **For the six months** |  | **For the six months** |  |
|  | **November 30, 2022** |  | **November 30, 2021** |  | **November 30, 2022** |  | **November 30, 2021** |  |
| **(In thousands of U.S. dollars)** | **as reported in constant currency** | **% of Total Revenue** | **as reported in constant currency** | **% of Total Revenue** | **as reported in constant currency** | **% of Total Revenue** | **as reported in constant currency** | **% of Total Revenue** |
| Revenue from Canadian medical cannabis products | $6820 | 13% | $7929 | 13% | $13651 | 12% | $16303 | 13% |
| Revenue from Canadian adult-use cannabis products | 53635 | 103% | 49535 | 85% | 114056 | 100% | 119128 | 91% |
| Revenue from wholesale cannabis products | 252 | 0% | 2259 | 4% | 664 | 1% | 3959 | 3% |
| Revenue from international cannabis products | 9489 | 18% | 13706 | 23% | 21358 | 19% | 23972 | 19% |
| Less excise taxes | (18036) | -35% | (14654) | -25% | (35990) | -32% | (34138) | -26% |
| Total | $52160 | 100% | $58775 | 100% | $113739 | 100% | $129224 | 100% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Other Financial Information: Key Operating Metrics** | | | | |
|  | **For the three months** | **For the three months** | **For the six months** | **For the six months** |
|  | **ended November 30,** | **ended November 30,** | **ended November 30,** | **ended November 30,** |
| **(in thousands of U.S. dollars)** | **2022** | **2021** | **2022** | **2021** |
| Net cannabis revenue | $49898 | $58775 | $108468 | $129224 |
| Distribution revenue | 60188 | 68869 | 120773 | 136055 |
| Net beverage alcohol revenue | 21395 | 13707 | 42049 | 29168 |
| Wellness revenue | 12655 | 13802 | 26057 | 28729 |
| Cannabis costs | 31335 | 45259 | 60196 | 85450 |
| Beverage alcohol costs | 11420 | 5921 | 22269 | 12583 |
| Distribution costs | 52495 | 61237 | 107479 | 120527 |
| Wellness costs | 8762 | 9970 | 18665 | 20895 |
| Adjusted gross profit (excluding PPA step-up and inventory valuation adjustments) (1) | 41231 | 44766 | 90952 | 95721 |
| Cannabis adjusted gross margin (excluding inventory valuation adjustments) (1) | 37% | 43% | 45% | 43% |
| Beverage alcohol adjusted gross margin (excluding PPA step-up) (1) | 52% | 57% | 52% | 57% |
| Distribution gross margin | 13% | 11% | 11% | 11% |
| Wellness gross margin | 31% | 28% | 28% | 27% |
| Adjusted EBITDA (1) | 11708 | 13760 | 25239 | 26457 |
| Cash and cash equivalents and marketable securities | 433504 | 331783 | 433504 | 331783 |
| Working capital | 388200 | 393350 | 388200 | 393350 |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Other Financial Information: Gross Margin and Adjusted Gross Margin** | **Other Financial Information: Gross Margin and Adjusted Gross Margin** | **Other Financial Information: Gross Margin and Adjusted Gross Margin** | | | |
|  | **For the three months ended November 30, 2022** | **For the three months ended November 30, 2022** | **For the three months ended November 30, 2022** | **For the three months ended November 30, 2022** | **For the three months ended November 30, 2022** |
| **(In thousands of U.S. dollars)** | **Cannabis** | **Beverage** | **Distribution** | **Wellness** | **Total** |
| Net revenue | $49898 | $21395 | $60188 | $12655 | $144136 |
| Cost of goods sold | 31335 | 11420 | 52495 | 8762 | 104012 |
| Gross profit | 18563 | 9975 | 7693 | 3893 | 40124 |
| Gross margin | 37% | 47% | 13% | 31% | 28% |
| Adjustments: |  |  |  |  |  |
| Purchase price accounting step-up | - | 1107 | - | - | 1107 |
| Adjusted gross profit | 18563 | 11082 | 7693 | 3893 | 41231 |
| Adjusted gross margin | 37% | 52% | 13% | 31% | 29% |
|  | **For the three months ended November 30, 2021** | **For the three months ended November 30, 2021** | **For the three months ended November 30, 2021** | **For the three months ended November 30, 2021** | **For the three months ended November 30, 2021** |
| **(In thousands of U.S. dollars)** | **Cannabis** | **Beverage** | **Distribution** | **Wellness** | **Total** |
| Net revenue | $58775 | $13707 | $68869 | $13802 | $155153 |
| Cost of goods sold | 45259 | 5921 | 61237 | 9970 | 122387 |
| Gross profit | 13516 | 7786 | 7632 | 3832 | 32766 |
| Gross margin | 23% | 57% | 11% | 28% | 21% |
| Adjustments: |  |  |  |  |  |
| Inventory valuation adjustments | 12000 |  |  |  | 12000 |
| Purchase price accounting step-up | - | - | - | - | - |
| Adjusted gross profit | 25516 | 7786 | 7632 | 3832 | 44766 |
| Adjusted gross margin | 43% | 57% | 11% | 28% | 29% |
|  | **For the six months ended November 30, 2022** | **For the six months ended November 30, 2022** | **For the six months ended November 30, 2022** | **For the six months ended November 30, 2022** | **For the six months ended November 30, 2022** |
| **(In thousands of U.S. dollars)** | **Cannabis** | **Beverage** | **Distribution** | **Wellness** | **Total** |
| Net revenue | $108468 | $42049 | $120773 | $26057 | $297347 |
| Cost of goods sold | 60196 | 22269 | 107479 | 18665 | 208609 |
| Gross profit | 48272 | 19780 | 13294 | 7392 | 88738 |
| Gross margin | 45% | 47% | 11% | 28% | 30% |
| Adjustments: |  |  |  |  |  |
| Purchase price accounting step-up | - | 2214 | - | - | 2214 |
| Adjusted gross profit | 48272 | 21994 | 13294 | 7392 | 90952 |
| Adjusted gross margin | 45% | 52% | 11% | 28% | 31% |
|  | **For the six months ended November 30, 2021** | **For the six months ended November 30, 2021** | **For the six months ended November 30, 2021** | **For the six months ended November 30, 2021** | **For the six months ended November 30, 2021** |
| **(In thousands of U.S. dollars)** | **Cannabis** | **Beverage** | **Distribution** | **Wellness** | **Total** |
| Net revenue | $129224 | $29168 | $136055 | $28729 | $323176 |
| Cost of goods sold | 85450 | 12583 | 120527 | 20895 | 239455 |
| Gross profit | 43774 | 16585 | 15528 | 7834 | 83721 |
| Gross margin | 34% | 57% | 11% | 27% | 26% |
| Adjustments: |  |  |  |  |  |
| Inventory valuation adjustments | 12000 | - | - | - | 12000 |
| Adjusted gross profit | 55774 | 16585 | 15528 | 7834 | 95721 |
| Adjusted gross margin | 43% | 57% | 11% | 27% | 30% |

---

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Other Financial Information: Adjusted Earnings Before Interest, Taxes and Amortization** | **Other Financial Information: Adjusted Earnings Before Interest, Taxes and Amortization** | **Other Financial Information: Adjusted Earnings Before Interest, Taxes and Amortization** | **Other Financial Information: Adjusted Earnings Before Interest, Taxes and Amortization** | | | | | |
|  | **For the three months** | **For the three months** | | | **For the six months** | **For the six months** | | |
|  | **ended November 30,** | **ended November 30,** | **Change** |<br>**% Change** | **ended November 30,** | **ended November 30,** |<br>**Change** |<br>**% Change** |
| **(In thousands of U.S. dollars)** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** |
| Net (loss) income | $(61635) | $5797 | $(67432) | (1163)% | $(127429) | $(28807) | $(98622) | 342% |
| Income taxes (benefit) expense | (11713) | (5671) | (6042) | 107% | (4502) | (909) | (3593) | 395% |
| Interest expense, net | 3107 | 9940 | (6833) | (69)% | 7520 | 20110 | (12590) | (63)% |
| Non-operating income (expense), net | 18450 | (65595) | 84045 | (128)% | 51442 | (115292) | 166734 | (145)% |
| Amortization | 33318 | 37471 | (4153) | (11)% | 67387 | 76804 | (9417) | (12)% |
| Stock-based compensation | 10943 | 8253 | 2690 | 33% | 20136 | 17670 | 2466 | 14% |
| Change in fair value of contingent consideration |  | 845 | (845) | (100)% | 211 | 1682 | (1471) | (87)% |
| Purchase price accounting step-up | 1107 |  | 1107 | NM | 2214 |  | 2214 | NM |
| Facility start-up costs | 3000 | 1700 | 1300 | 76% | 4800 | 2900 | 1900 | 66% |
| Facility closure and exit costs | 6552 |  | 6552 | NM | 6552 | 5000 | 1552 | 31% |
| Lease expense | 700 | 900 | (200) | (22)% | 1400 | 1600 | (200) | (13)% |
| Litigation costs | 2815 | 1080 | 1735 | 161% | 3260 | 2274 | 986 | 43% |
| Inventory write down |  | 12000 | (12000) | (100)% |  | 12000 | (12000) | (100)% |
| Transaction (income) costs | 5064 | 7040 | (1976) | (28)% | (7752) | 31425 | (39177) | (125)% |
| Adjusted EBITDA | $11708 | $13760 | $(2052) | (15)% | $25239 | $26457 | $(1218) | (5)% |
| **Other Financial Information: Adjusted Net Loss** |  |  |  |  |  |  |  |  |
|  | **For the three months** | **For the three months** |  |  | **For the six months** | **For the six months** |  |  |
|  | **ended November 30,** | **ended November 30,** | **Change** | **% Change** | **ended November 30,** | **ended November 30,** | **Change** | **% Change** |
| **(In thousands of U.S. dollars)** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** |
| Net (loss) income | $(61635) | $5797 | $(67432) | (1163)% | $(127429) | $(28807) | $(98622) | 342% |
| Non-operating income (expense), net | 18450 | (65595) | 84045 | (128)% | 51442 | (115292) | 166734 | (145)% |
| Change in fair value of contingent consideration |  | 845 | (845) | (100)% | 211 | 1682 | (1471) | (87)% |
| Inventory write down |  | 12000 | (12000) | (100)% |  | 12000 | (12000) | (100)% |
| Litigation costs | 2815 | 1080 | 1735 | 161% | 3260 | 2274 | 986 | 43% |
| Transaction (income) costs | 5064 | 7040 | (1976) | (28)% | (7752) | 31425 | (39177) | (125)% |
| Adjusted net loss | $(35306) | $(38833) | $3527 | (9)% | $(80268) | $(96718) | $16450 | (17)% |
| Adjusted net loss per share - basic and diluted | $(0.06) | $(0.08) | $0.03 | (32)% | $(0.14) | $(0.21) | $0.08 | (36)% |
| **Other Financial Information: Free Cash Flow** |  |  |  |  |  |  |  |  |
|  | **For the three months** | **For the three months** |  |  | **For the six months** | **For the six months** |  |  |
|  | **ended November 30,** | **ended November 30,** | **Change** | **% Change** | **ended November 30,** | **ended November 30,** | **Change** | **% Change** |
| **(In thousands of U.S. dollars)** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** | **2022** | **2021** | **2022 vs. 2021** | **2022 vs. 2021** |
| Net cash provided by (used in) operating activities | $29209 | $(17121) | $46330 | (0271)% | $(17060) | $(110348) | $93288 | -85% |
| Less: investments in capital and intangible assets, net | (3840) | (6972) | 3132 | (45)% | (5377) | (15592) | 10215 | (66)% |
| Free cash flow | $25369 | $(24093) | $49462 | (205)% | $(22437) | $(125940) | $103503 | (82)% |

---