# EDGAR Filing Document

**Accession Number:** 0001522767
**File Stem:** 0001522767-25-000222
**Filing Date:** 2025-11
**Character Count:** 31967
**Document Hash:** 612460f7b31afd6b7f96ae89d71ff958
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001522767-25-000222.hdr.sgml**: 20251105

**ACCESSION NUMBER**: 0001522767-25-000222

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20251105

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251105

**DATE AS OF CHANGE**: 20251105

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** MARIMED INC.
- **CENTRAL INDEX KEY:** 0001522767
- **STANDARD INDUSTRIAL CLASSIFICATION:** MEDICINAL CHEMICALS & BOTANICAL PRODUCTS [2833]
- **ORGANIZATION NAME:** 03 Life Sciences
- **EIN:** 274672745
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-54433
- **FILM NUMBER:** 251454994

**BUSINESS ADDRESS:**
- **STREET 1:** 10 OCEANA WAY
- **STREET 2:** 2ND FLOOR
- **CITY:** NORWOOD
- **STATE:** MA
- **ZIP:** 02062
- **BUSINESS PHONE:** 781-277-0007

**MAIL ADDRESS:**
- **STREET 1:** 10 OCEANA WAY
- **STREET 2:** 2ND FLOOR
- **CITY:** NORWOOD
- **STATE:** MA
- **ZIP:** 02062

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** WORLDS ONLINE INC.
- **DATE OF NAME CHANGE:** 20110608

?xml version='1.0' encoding='ASCII'? mrmd-20251105

**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): **November 5, 2025**

**MARIMED INC.**

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **0-54433** | **27-4672745** |
| (State or other jurisdiction<br>of incorporation) | (Commission<br>File Number) | (IRS Employer<br>Identification No.) |

---

10 Oceana Way

Norwood, MA 02062

(Address of Principal Executive Offices)

Registrant's telephone number, including area code: **(781) 277-0007**

(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 (see General Instruction A.2. below):

☐ 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: None.

Title of each class Ticker symbol(s) Name of each exchange on which registered <br> Not Applicable. Not Applicable. Not Applicable.

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 November 5, 2025, MariMed Inc. (the "Company") issued a press release, a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference, announcing its financial results for the three- and nine-month periods ended September 30, 2025.

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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Exhibits

---

| | |
|:---|:---|
| **Exhibit<br>No.** | **Description** |
| 99.1 | <u>[Press release, dated](marimedq32025ex991.htm)[November 5](marimedq32025ex991.htm)[, 2025, announcing financial results for the three- and](marimedq32025ex991.htm)[nine](marimedq32025ex991.htm)[-month periods ended](marimedq32025ex991.htm)[September](marimedq32025ex991.htm)[30, 2025.](marimedq32025ex991.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

In accordance with General Instruction B.2 of Form 8-K, the information in this Current Report on Form 8-K, furnished pursuant to Item 2.02, including Exhibit 99.1 shall not be deemed to be "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

**\*\*\*\*\*\*\*\*\*\***

------

**SIGNATURES**

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.

---

| | | |
|:---|:---|:---|
| | MARIMED INC. | MARIMED INC. |
| Dated: November 5, 2025 |  |  |
|  | By: | */s/ Mario Pinho* |
|  |  | Mario Pinho |
|  |  | Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

![picture2a.jpg](picture2a.jpg)

**MariMed Reports Third Quarter 2025 Earnings**

**NORWOOD, MA, November 5, 2025** - MariMed Inc. ("MariMed" or the "Company") (CSE: MRMD) (OTCQX: MRMD), a leading multi-state cannabis operator focused on improving lives every day, today announced its financial results for the third quarter ended September 30, 2025.

**Management Commentary**

"During the third quarter, we continued to make progress on our plan to own top-selling, national consumer cannabis brands, while also delivering sequential increases in revenue, adjusted EBIDTA, and operating cash flow," said Jon Levine, MariMed Chief Executive Officer. "We had another strong quarter of wholesale sales, which is a core component of our 'Expand the Brand' growth strategy. Another critical part of the strategy is to bring our innovative, top-selling brand portfolio to new markets in high-growth states. New agreements we announced during and after the third quarter will widen distribution of our brands to Maine, Pennsylvania, and New York."

"We delivered sequential growth in both wholesale and retail revenues for the third quarter, and reported a substantial increase in adjusted net income," said Mario Pinho, MariMed Chief Financial Officer. ""Wholesale expansion in Massachusetts and Illinois, the launch of adult-use sales in Delaware, and higher retail transactions across our network fueled topline growth. While new competition impacted our Metropolis, Illinois location, we improved profitability through disciplined cost management and operational efficiencies, without compromising product quality or the customer experience."

------

**Financial Highlights**<sup>1</sup>

The following table summarizes the Company's consolidated financial highlights (in millions, except percentage amounts):

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three months ended** <br>**September 30,** | **Three months ended** <br>**September 30,** | **Nine months ended** <br> **September 30,** | **Nine months ended** <br> **September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| | (unaudited) | (unaudited) | (unaudited) | (unaudited) |
| Revenue | $40.8 | $40.6 | $118.2 | $118.8 |
| GAAP Gross margin | 40% | 41% | 40% | 42% |
| Non-GAAP Gross margin | 41% | 43% | 42% | 43% |
| GAAP Net loss | $(2.9) | $(1.0) | $(9.8) | $(4.2) |
| Non-GAAP Net (loss) income | $(1.5) | $0.5 | $(5.1) | $(0.5) |
| Non-GAAP Adjusted EBITDA | $5.1 | $4.7 | $12.4 | $13.5 |
| Non-GAAP Adjusted EBITDA margin | 13% | 12% | 11% | 11% |

---

<sup>1</sup> See the reconciliations of non-GAAP financial measures to the most directly comparable GAAP measures and additional information about non-GAAP measures in the section entitled "Discussion of Non-GAAP Financial Measures" below and in the financials information included herewith.

**CONFERENCE CALL**

MariMed management will host a conference call on Thursday, November 6, 2025 at 8:00 a.m. Eastern time, to discuss these results. The conference call may be accessed through MariMed's Investor Relations website, or by clicking the following link: Q325 MRMD Earnings Call.

**THIRD QUARTER 2025 OPERATIONAL HIGHLIGHTS**

During the third quarter, the Company announced the following developments in the implementation of its strategic growth plan:

• **July 14:** Expanded the distribution of *Betty's Eddies*™ to Maine for both adult-use cannabis consumers and medical patients through a new licensing partnership.<br>

• **July 31:** Announced a Managed Services Agreement ("MSA") to assume day-to-day management of a cultivation and processing facility in Pennsylvania owned by a division of multi-state cannabis operator TILT Holdings. In addition, the companies announced a licensing agreement that will enable MariMed to distribute its award-winning, branded products in Pennsylvania, which is anticipated to become the next state to expand its legal cannabis program to include adult-use sales. The Company anticipates distribution to begin in 2026 following regulatory approval.<br>

**OTHER DEVELOPMENTS**

Subsequent to the end of the third quarter, the Company announced the following further developments:<br>

• **October 23:** Signed a licensing agreement with a licensed, vertically integrated cannabis operator in New York that will enable the Company to expand distribution of its branded products in that state. The Company anticipates distribution to begin in 2026, following the build-out of a

------

new kitchen at the licensee's production facility as well as regulatory approval.<br>

• **October 28:** Completed a strategic review and exited the Missouri market, ceasing management of a third-party licensed cannabis operator.<br>

• **November 3:** Entered into manufacturing, wholesale distribution, and marketing agreements to launch hemp-derived THC products. A hemp-derived THC version of the Company's *Vibations*™ hydrating drink mix is expected to be the first product available to consumers, with anticipated distribution in Rhode Island by early 2026.

**DISCUSSION OF NON-GAAP FINANCIAL MEASURES**

MariMed's management uses several different financial measures, both GAAP and non-GAAP, in analyzing and assessing the overall performance of its business, making operating decisions, and planning and forecasting future periods. The Company has provided in this release several non-GAAP financial measures: Non-GAAP Adjusted EBITDA and non-GAAP Adjusted EBITDA margin, Non-GAAP Gross margin, Non-GAAP Operating expenses and Non-GAAP Net income (loss), as supplements to Revenue, Gross margin, Operating expenses, Income (loss) from operations, Net income (loss) and other financial measures prepared in accordance with GAAP.

Management believes these non-GAAP financial measures are useful in reviewing and assessing the performance of the Company, and when planning and forecasting future periods, as they provide meaningful operating results by excluding the effects of expenses that are not reflective of its operating business performance. In addition, the Company's management uses these non-GAAP financial measures to understand and compare operating results across accounting periods and for financial and operational decision-making. The presentation of these non-GAAP measures is not intended to be considered in isolation or as a substitute for the financial information prepared in accordance with GAAP.

Management believes that investors and analysts benefit from considering non-GAAP financial measures in assessing the Company's financial results and its ongoing business, as it allows for meaningful comparisons and analysis of trends in the business. In particular, non-GAAP adjusted EBITDA is used by many investors and analysts themselves, along with other metrics, to compare financial results across accounting periods and to those of peer companies.

As there are no standardized methods of calculating non-GAAP financial measures, the Company's calculations may differ from those used by analysts, investors and other companies, even those within the cannabis industry, and therefore may not be directly comparable to similarly titled measures used by others.

Management defines non-GAAP Adjusted EBITDA as income (loss) from operations, determined in accordance with GAAP, excluding the following items:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• depreciation and amortization of property and equipment;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• amortization of acquired intangible assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• impairment or write-downs of acquired intangible assets;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• inventory revaluation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• stock-based compensation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• severance;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• legal settlements; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• acquisition-related and other expenses.

------

For further information, please refer to the publicly available financial filings available on MariMed's Investor Relations website, as filed with the U.S. Securities and Exchange Commission, or as filed with the Canadian securities regulatory authorities on the SEDAR website.

**ABOUT MARIMED**

MariMed Inc. is a leading multi-state cannabis operator, known for developing and managing state-of-the-art cultivation, production, and retail facilities. Our award-winning portfolio of cannabis brands, including *Betty's Eddies*™, *Bubby's Baked*™, *Vibations*™, *InHouse*™, and *Nature's Heritage*™, sets us apart as an industry leader. These trusted brands, crafted with quality and innovation, are recognized and loved by consumers across the country. With a commitment to excellence, MariMed continues to drive growth and set new standards in the cannabis industry. For additional information, visit www.marimedinc.com.

**IMPORTANT CAUTION REGARDING FORWARD-LOOKING STATEMENTS**

The information in this release contains "forward-looking" statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, which are subject to several risks and uncertainties. All statements other than statements of historical facts contained in this release, including without limitation statements regarding projected financial results for 2025, including anticipated openings of dispensaries and facilities, timing of regulatory approvals, plans and objectives of management for future operations, are forward-looking statements. Without limiting the foregoing, the words "anticipates", "believes", "estimates", "expects", "expectations", "intends", "may", "plans", and other similar language, whether in the negative or affirmative, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.

Forward-looking statements are based on our current beliefs and assumptions regarding our business, timing of regulatory approvals, the ability to obtain new licenses, business prospects and strategic growth plan, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated in these forward-looking statements due to various risks, uncertainties, and other important factors, including, among others, reductions in customer spending, our ability to recruit and retain key personnel, and disruptions from the integration efforts of acquired companies.

These factors are not intended to be an all-encompassing list of risks and uncertainties that may affect our business and results of operations. These statements are not a guarantee of future performance and involve risk and uncertainties that are difficult to predict, including, among other factors, changes in demand for the Company's services and products, changes in the law and its enforcement, and changes in the economic environment. Additional information regarding these and other factors can be found in our reports filed with the U.S. Securities and Exchange Commission. In providing these forward-looking statements, the Company expressly disclaims any obligation to update these statements publicly or otherwise, whether as a result of new information, future events or otherwise, except as required by law.

All trademarks and service marks are the property of their respective owners.

Neither the CSE nor its Regulation Services accepts responsibility for the adequacy or accuracy of this release.

------

**For More Information Contact:**

Howard Schacter, Chief Communications Officer

Email: hschacter@marimedinc.com

Phone: (781) 277-0007

**# # #**

------

MariMed Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

---

| | | |
|:---|:---|:---|
| | September 30,<br>2025 | December 31,<br>2024 |
| Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $6596 | $7282 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 7955 | 8742 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 40040 | 33488 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred rents receivable |  | 556 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes receivable, current portion | 866 | 52 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 4636 | 3389 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 60093 | 53509 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and equipment, net | 91253 | 94167 |
| &nbsp;&nbsp;&nbsp;&nbsp;Intangible assets, net | 18019 | 18639 |
| &nbsp;&nbsp;&nbsp;&nbsp;Goodwill | 22655 | 15812 |
| &nbsp;&nbsp;&nbsp;&nbsp;Notes receivable, net of current portion |  | 840 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 7973 | 8730 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease right-of-use assets | 4551 | 4073 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 1055 | 11219 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | $205599 | $206989 |
| Liabilities, mezzanine equity and stockholders' equity |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Mortgages and notes payable, current portion | $2323 | $5126 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 11241 | 13189 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other | 9026 | 4435 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 1654 | 1329 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | 28133 | 21922 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities, current portion | 1982 | 1988 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Finance lease liabilities, current portion | 2225 | 2018 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 56584 | 50007 |
| &nbsp;&nbsp;&nbsp;&nbsp;Mortgages and notes payable, net of current portion | 70863 | 69860 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities, net of current portion | 6833 | 7549 |
| &nbsp;&nbsp;&nbsp;&nbsp;Finance lease liabilities, net of current portion | 2173 | 1926 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other liabilities | 100 | 100 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 136553 | 129442 |
| Commitments and contingencies |  |  |
| Mezzanine equity |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Series B convertible preferred stock | 14725 | 14725 |
| &nbsp;&nbsp;&nbsp;&nbsp;Series C convertible preferred stock |  | 4275 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total mezzanine equity | 14725 | 19000 |
| Stockholders' equity |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock | 394 | 381 |
| &nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 179057 | 173366 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (123301) | (113448) |
| &nbsp;&nbsp;&nbsp;&nbsp;Noncontrolling interests | (1829) | (1752) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 54321 | 58547 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities, mezzanine equity and stockholders' equity | $205599 | $206989 |

---

------

MariMed Inc.

Condensed Consolidated Statements of Operations

(in thousands, except percentages and per share amounts)

(unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Three months ended | Three months ended | Nine months ended | Nine months ended |
| | September 30, | September 30, | September 30, | September 30, |
| | 2025 | 2024 | 2025 | 2024 |
| Revenue | $40764 | $40595 | $118176 | $118760 |
| Cost of revenue | 24401 | 23813 | 70797 | 68803 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross profit | 16363 | 16782 | 47379 | 49957 |
| &nbsp;&nbsp;&nbsp;&nbsp;Gross margin | 40.1% | 41.3% | 40.1% | 42.1% |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Personnel | 7028 | 7255 | 21761 | 20678 |
| &nbsp;&nbsp;&nbsp;&nbsp;Marketing and promotion | 1121 | 1827 | 2810 | 5484 |
| &nbsp;&nbsp;&nbsp;&nbsp;General and administrative | 6592 | 6100 | 19185 | 19044 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition-related and other | 145 | 371 | 396 | 805 |
| &nbsp;&nbsp;&nbsp;&nbsp;Bad debt | (122) | (116) | 1522 | (131) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 14764 | 15437 | 45674 | 45880 |
| Income from operations | 1599 | 1345 | 1705 | 4077 |
| Interest and other (expense) income: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (1825) | (1705) | (5349) | (5058) |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income | 25 | 25 | 74 | 76 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other income (expense), net | 19 |  | 36 | (50) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total interest and other expense, net | (1781) | (1680) | (5239) | (5032) |
| Loss before income taxes | (182) | (335) | (3534) | (955) |
| Provision for income taxes | 2759 | 655 | 6281 | 3211 |
| Net loss | (2941) | (990) | (9815) | (4166) |
| Less: Net income attributable to noncontrolling interests | 7 | 16 | 38 | 34 |
| Net loss attributable to common stockholders | $(2948) | $(1006) | $(9853) | $(4200) |
| Net loss per share attributable to common stockholders: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | $(0.01) | $(0.00) | $(0.03) | $(0.01) |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | $(0.01) | $(0.00) | $(0.03) | $(0.01) |
| Weighted average common shares outstanding: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Basic | 392613 | 380599 | 388394 | 378449 |
| &nbsp;&nbsp;&nbsp;&nbsp;Diluted | 392613 | 380599 | 388394 | 378449 |

---

------

MariMed Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

---

| | | |
|:---|:---|:---|
| | Nine months ended | Nine months ended |
| | September 30, | September 30, |
| | 2025 | 2024 |
| Cash flows from operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss attributable to common stockholders | $(9853) | $(4200) |
| &nbsp;&nbsp;&nbsp;&nbsp;Net income attributable to noncontrolling interests | 38 | 34 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization of property and equipment | 6036 | 5749 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of intangible assets | 2592 | 2065 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 1478 | 772 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of warrants issued as payment for services received |  | 218 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount | 339 | 265 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs | 54 | 55 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment-in-kind interest | 30 | 151 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Bad debt expense (income) | 1522 | (131) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Obligations settled with common stock | 3 | 7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on disposal of assets | 245 | (20) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on changes in fair value of investments |  | 145 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 973 | 9 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred rents receivable | 12 | 55 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | (2933) | (9669) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | (270) | 404 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | (2707) | 1434 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (2690) | 4220 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other | 2903 | 2786 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred revenue | 283 | 240 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income taxes payable | 6211 | 2609 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 4266 | 7198 |
| Cash flows from investing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (1134) | (10902) |
| &nbsp;&nbsp;&nbsp;&nbsp;Business combinations, net of cash acquired, and asset purchases | 231 | (4250) |
| &nbsp;&nbsp;&nbsp;&nbsp;Advances toward future business combinations and asset purchases | (50) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchases and renewals of cannabis licenses | (301) | (663) |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from notes receivable | 26 | 13 |
| &nbsp;&nbsp;&nbsp;&nbsp;Return on investment |  | 44 |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from disposal of assets | 45 | 22 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due from third party |  | (197) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (1183) | (15933) |

---

------

---

| | | |
|:---|:---|:---|
| | Nine months ended | Nine months ended |
| | September 30, | September 30, |
| | 2025 | 2024 |
| Cash flows from financing activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from Construction to Permanent Commercial Real Estate Mortgage Loan |  | 5077 |
| &nbsp;&nbsp;&nbsp;&nbsp;Proceeds from mortgages | 2000 | 1163 |
| &nbsp;&nbsp;&nbsp;&nbsp;Payment of third-party debt issuance costs in connection with debt | (9) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal payments of mortgages | (1105) | (207) |
| &nbsp;&nbsp;&nbsp;&nbsp;Repayment and retirement of mortgages | (689) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal payments of promissory notes | (2876) | (783) |
| &nbsp;&nbsp;&nbsp;&nbsp;Principal payments of finance leases | (975) | (1252) |
| &nbsp;&nbsp;&nbsp;&nbsp;Distributions | (115) | (120) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by financing activities | (3769) | 3878 |
| Net decrease in cash and cash equivalents | (686) | (4857) |
| Cash and equivalents, beginning of year | 7282 | 14645 |
| Cash and cash equivalents, end of period | $6596 | $9788 |

---

------

MariMed Inc.

Reconciliation of Non-GAAP and GAAP Financial Measures

(in thousands, except percentages)

(unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Three months ended | Three months ended | Nine months ended | Nine months ended |
| | September 30, | September 30, | September 30, | September 30, |
| | 2025 | 2024 | 2025 | 2024 |
| **Non-GAAP Adjusted EBITDA** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;***GAAP Income from operations*** | $1599 | $1345 | $1705 | $4077 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization of property and equipment | 2115 | 1803 | 6036 | 5749 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquired intangible assets | 674 | 882 | 2592 | 2065 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 382 | 280 | 1478 | 772 |
| &nbsp;&nbsp;&nbsp;&nbsp;Severance | 224 |  | 224 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition-related and other | 145 | 371 | 396 | 805 |
| &nbsp;&nbsp;&nbsp;&nbsp;***Adjusted EBITDA*** | $5139 | $4681 | $12431 | $13468 |
| **Non-GAAP Adjusted EBITDA Margin (Non-GAAP adjusted EBITDA as a percentage of revenue)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;***GAAP Income from operations*** | 3.9% | 3.3% | 1.4% | 3.4% |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization of property and equipment | 5.2% | 4.4% | 5.1% | 4.8% |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of acquired intangible assets | 1.7% | 2.2% | 2.2% | 1.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 0.9% | 0.7% | 1.3% | 0.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;Severance | 0.5% | —% | 0.2% | —% |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition-related and other | 0.4% | 0.9% | 0.3% | 0.7% |
| &nbsp;&nbsp;&nbsp;&nbsp;***Adjusted EBITDA margin*** | 12.6% | 11.5% | 10.5% | 11.3% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| ***GAAP Gross margin*** | 40.1% | 41.3% | 40.1% | 42.1% |
| Amortization of acquired intangible assets | 1.3% | 1.3% | 1.4% | 0.9% |
| ***Non-GAAP Gross margin*** | 41.4% | 42.6% | 41.5% | 43.0% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| ***GAAP Operating expenses*** | $14764 | $15437 | $45674 | $45880 |
| Amortization of acquired intangible assets | (161) | (360) | (969) | (965) |
| Stock-based compensation | (382) | (280) | (1478) | (772) |
| Severance | (224) |  | (224) |  |
| Acquisition-related and other | (145) | (371) | (396) | (805) |
| ***Non-GAAP Operating expenses*** | $13852 | $14426 | $42607 | $43338 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| ***GAAP Net loss*** | $(2941) | $(990) | $(9815) | $(4166) |
| Amortization of acquired intangible assets | 674 | 882 | 2592 | 2065 |
| Stock-based compensation | 382 | 280 | 1478 | 772 |
| Severance | 224 |  | 224 |  |
| Acquisition-related and other | 145 | 371 | 396 | 805 |
| ***Non-GAAP net (loss) income*** | $(1516) | $543 | $(5125) | $(524) |

---

------

MariMed Inc.

Supplemental Information

Revenue Components

(in thousands)

(unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | Three months ended | Three months ended | Nine months ended | Nine months ended |
| | September 30, | September 30, | September 30, | September 30, |
| | 2025 | 2024 | 2025 | 2024 |
| Product sales - retail | $22573 | $23388 | $65637 | $69151 |
| Product sales - wholesale | 18031 | 16310 | 51948 | 46683 |
| Other revenue | 160 | 897 | 591 | 2926 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total revenue | $40764 | $40595 | $118176 | $118760 |

---

<br>