Canopy Growth Reports Third Quarter Fiscal Year 2025 Financial Results
Strong holiday sales drove Storz & Bickel net revenue growth of 19% year-over-year
Record quarter for
Successfully launched Claybourne infused pre-rolls across
"
"The third quarter marked our best Adjusted EBITDA to date, led by strong year-over-year top-line growth in our medical cannabis business and Storz & Bickel, and continued cost discipline. The balance sheet actions taken during the quarter further strengthen our financial position which we believe provides us with flexibility to invest in value creation opportunities."
Third Quarter Fiscal Year 2025 Financial Summary
(in thousands of Canadian |
|
Net Revenue |
Gross margin |
Net loss from |
Adjusted |
Free cash |
Reported |
|
|
32 % |
|
|
|
vs. Q3 FY2024 |
|
(5 %) |
(400) bps |
47 % |
61 % |
17 % |
- Net revenue in Q3 FY2025 decreased 5% compared to the third quarter ended
December 31, 2023 ("Q3 FY2024"). Excluding net revenue from businesses divested during the prior fiscal year, net revenue increased 8% driven primarily by growth inCanada medical, international markets and Storz & Bickel. - Gross margin decreased by 400 basis points ("bps") to 32% in Q3 FY2025 compared to Q3 FY2024 primarily due to the incremental costs related to the Claybourne infused pre-roll launch in
Canada , and an increase in indirect costs of Storz & Bickel vaporizer devices partially offset by stronger sales of higher-margin medical cannabis products. - Operating loss from continuing operations was $24MM in Q3 FY2025, representing an improvement of 61% compared to Q3 FY2024. The improvement in Q3 FY2025 was driven primarily by a reduction in operating expenses.
- Adjusted EBITDA loss of $3MM in Q3 FY2025, representing a 61% improvement year-over-year, driven primarily by the realized benefit of the Company's cost savings program.
- Free cash flow was an outflow of $28MM in Q3 FY2025, representing a 17% improvement compared to Q3 FY2024, primarily driven by a reduction in cash interest expenses.
- Total debt decreased to $442MM at
December 31, 2024 from $554MM atSeptember 30, 2024 primarily due to an early prepayment that reduced the Company's senior secured term loan.
1 Calculated using the Company's internal proprietary market analysis tool that applies sales data supplied by third-party providers and government agencies. |
Canada Cannabis Highlights
-
Canada cannabis net revenue was $41MM in Q3 FY2025, representing an increase of 1% compared to Q3 FY2024.Canada cannabis net revenue in Q3 FY2025 increased 10% sequentially compared to the second fiscal quarter endedSeptember 30, 2024 ("Q2 FY2025"). -
Canada medical cannabis net revenue in Q3 FY2025 increased 16% compared to Q3 FY2024 driven primarily by an increase in the average size of medical orders placed by our customers. -
Canada adult-use cannabis net revenue in Q3 FY2025 declined 10% compared to Q3 FY2024.Canada adult-use cannabis net revenue in Q3 FY2025 increased 15% sequentially compared to Q2 FY2025 driven by contributions from new product launches as well as bulk cannabis sales. - The Company launched the award-winning Claybourne brand in
November 2024 . Claybourne ascended to #3 market share in the infused pre-roll category inBritish Columbia andOntario after 6 weeks in market1.
International Markets Highlights
- International markets net revenue was $12MM in Q3 FY2025, representing an increase of 14% over Q3 FY2024, with strong growth in
Poland andGermany , partially offset by a decline inAustralia medical cannabis sales as well as exiting US CBD sales earlier this fiscal year. - Performance in the German medical market in Q3 FY2025 benefited from expansion of the product portfolio available to patients including new flower under the Tweed brand.
- International markets cannabis gross margins increased 100 bps to 41% during Q3 FY2025 compared to Q3 FY2024 primarily due to a shift in sales mix to higher-margin
Poland .
Storz & Bickel Highlights
- Storz & Bickel delivered net revenue in Q3 FY2025 of $22MM, representing a 19% increase over Q3 FY2024, driven by traditionally strong holiday purchases, robust direct-to-consumer online sales, and continued growth in
Germany . - Continued consumer demand drove strong year-over-year growth for Venty during Q3 FY2025.
Canopy
- With the completed acquisition of
Acreage Holdings, Inc. ("Acreage") byCanopy USA, LLC ("Canopy USA ") onDecember 9, 2024 ,Canopy USA has moved forward with the full integration ofMountain High Products, LLC ,Wana Wellness, LLC andThe Cima Group, LLC (collectively, "Wana"),Lemurian, Inc. ("Jetty") and Acreage, with such integration beginning to generate cost savings atCanopy USA . - In
January 2025 ,Canopy USA namedBrooks Jorgensen as President.Mr. Jorgensen is an accomplished executive in high‑growth industries including cannabis, wine, and spirits. Most recently,Mr. Jorgensen served as President ofKiva Sales and Service, growing it to the largest full-service distributor of cannabis products in theU.S 4.
Third Quarter Fiscal 2025 Revenue Review5
(in millions of Canadian dollars, unaudited) |
|
Q3 FY2025 |
Q3 FY2024 |
Vs. Q3 FY2024 |
|
|
|
|
|
Canadian adult-use cannabis6 |
|
|
|
(10 %) |
|
|
|
|
16 % |
|
|
|
|
1 % |
|
|
|
|
|
International markets cannabis8 |
|
|
|
14 % |
Storz & Bickel |
|
|
|
19 % |
This Works |
|
$- |
|
(100 %) |
Other |
|
$- |
|
(100 %) |
|
|
|
|
|
Net revenue |
|
|
|
(5 %) |
The Q3 FY2025 and Q3 FY2024 financial results presented in this press release have been prepared in accordance with
Webcast and Conference Call Information
The Company will host a conference call and audio webcast with
Webcast Information
A live audio webcast will be available at: https://app.webinar.net/yY1K7LrWq9O.
Replay Information
A replay will be accessible by webcast until
Non-GAAP Measures
Adjusted EBITDA is a non-GAAP measure used by management that is not defined by
Free cash flow is a non-GAAP measure used by management that is not defined by
Adjusted gross margin and adjusted gross margin percentage are non-GAAP measures used by management that are not defined by
5 In Q3 FY2025, we are reporting our financial results for the following four reportable segments: (i) |
About
Through an unwavering commitment to consumers,
At
For more information visit www.canopygrowth.com.
Notice Regarding Forward Looking Statements
This press release contains "forward-looking statements" within the meaning of applicable securities laws, which involve certain known and unknown risks and uncertainties. To the extent any forward-looking statements in this news release constitutes "financial outlooks" within the meaning of applicable Canadian securities laws, the reader is cautioned that this information may not be appropriate for any other purpose and the reader should not place undue reliance on such financial outlooks. Forward-looking statements predict or describe our future operations, business plans, business and investment strategies and the performance of our investments. These forward-looking statements are generally identified by their use of such terms and phrases as "intend," "goal," "strategy," "estimate," "expect," "project," "projections," "forecasts," "plans," "seeks," "anticipates," "potential," "proposed," "will," "should," "could," "would," "may," "likely," "designed to," "foreseeable future," "believe," "scheduled" and other similar expressions. Our actual results or outcomes may differ materially from those anticipated. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statement was made.
Forward-looking statements include, but are not limited to, statements with respect to:
- laws and regulations and any amendments thereto applicable to our business and the impact thereof, including uncertainty regarding the application of
U.S. state and federal law to cannabis and hemp (including CBD) products and the scope of any regulations by theU.S. Food and Drug Administration , theU.S. Drug Enforcement Administration , theU.S. Federal Trade Commission , theU.S. Patent and Trademark Office , theU.S. Department of Agriculture and any state equivalent regulatory agencies over cannabis and hemp (including CBD) products; - expectations regarding the amount or frequency of impairment losses, including as a result of the write-down of intangible assets, including goodwill;
- our ability to refinance debt as and when required on terms favorable to us and comply with covenants contained in our debt facilities and debt instruments;
- the impacts of the Company's strategy to accelerate entry into the
U.S. cannabis market through the creation ofCanopy USA ; - expectations for
Canopy USA to capitalize on the opportunity for growth inthe United States cannabis sector and the anticipated benefits of such strategy; - the timing and occurrence of the final tranche closing in connection with the acquisition of Jetty pursuant to the exercise of the option to acquire Jetty;
- the issuance of additional common shares of the Company (each whole share, a "Canopy Share" or a "Share") to satisfy any deferred and/or option exercise payments to the shareholders of Wana and Jetty and the issuance of additional non-voting and non-participating shares in the capital of
Canopy USA issuable toCanopy Growth fromCanopy USA in consideration thereof; - the acquisition of additional Class A shares of
Canopy USA in connection with the investment inCanopy USA by the Huneeus 2017Irrevocable Trust (the "Trust") in the aggregate amount of up toUS$20 million (the "Trust Transaction"), including any warrants ofCanopy USA issued to the Trust in accordance with the share purchase agreement entered into by the Trust andCanopy USA ; - the potential further extension to the maturity date of the Company's credit facility and the timing and occurrence of the optional prepayment of such credit facility in connection with the amendment to the credit agreement;
- expectations regarding the potential success of, and the costs and benefits associated with, our acquisitions, equity investments and dispositions;
- the grant, renewal and impact of any license or supplemental license to conduct activities with cannabis or any amendments thereof;
- our international activities, including required regulatory approvals and licensing, anticipated costs and timing, and expected impact;
- our ability to successfully create and launch brands and further create, launch and scale products in jurisdictions where such products are legal and that we currently operate in;
- the benefits, viability, safety, efficacy, dosing and social acceptance of cannabis, including CBD and other cannabinoids;
- our ability to continue as a going concern;
- our ability to maintain effective internal control over financial reporting;
- expectations regarding the use of proceeds of equity financings;
- the legalization of the use of cannabis for medical or adult-use in jurisdictions outside of
Canada , the related timing and impact thereof and our intentions to participate in such markets, if and when such use is legalized; - our ability to execute on our strategy and the anticipated benefits of such strategy;
- the ongoing impact of the legalization of additional cannabis product types and forms for adult-use in
Canada , including federal, provincial, territorial and municipal regulations pertaining thereto, the related timing and impact thereof and our intentions to participate in such markets; - the ongoing impact of developing provincial, state, territorial and municipal regulations pertaining to the sale and distribution of cannabis, the related timing and impact thereof, as well as the restrictions on federally regulated cannabis producers participating in certain retail markets and our intentions to participate in such markets to the extent permissible;
- the timing and nature of legislative changes in the
U.S. regarding the regulation of cannabis including tetrahydrocannabinol; - the future performance of our business and operations;
- our competitive advantages and business strategies;
- the competitive conditions of the industry;
- the expected growth in the number of customers using our products;
- expectations regarding revenues, expenses and anticipated cash needs;
- expectations regarding cash flow, liquidity and sources of funding;
- expectations regarding capital expenditures;
- the expansion of our production and manufacturing, the costs and timing associated therewith and the receipt of applicable production and sale licenses;
- expectations with respect to our growing, production and supply chain capacities;
- expectations regarding the resolution of litigation and other legal and regulatory proceedings, reviews and investigations;
- expectations with respect to future production costs;
- expectations with respect to future sales and distribution channels and networks;
- the expected methods to be used to distribute and sell our products;
- our future product offerings;
- the anticipated future gross margins of our operations;
- accounting standards and estimates;
- expectations regarding our distribution network;
- expectations regarding the costs and benefits associated with our contracts and agreements with third parties, including under our third-party supply and manufacturing agreements;
- our ability to comply with the listing requirements of the
Nasdaq Stock Market LLC and theToronto Stock Exchange ; and - expectations on price changes for products in cannabis markets.
Certain of the forward-looking statements contained herein concerning the industries in which we conduct our business are based on estimates prepared by us using data from publicly available governmental sources, market research, industry analysis and on assumptions based on data and knowledge of these industries, which we believe to be reasonable. However, although generally indicative of relative market positions, market shares and performance characteristics, such data is inherently imprecise. The industries in which we conduct our business involve risks and uncertainties that are subject to change based on various factors, which are described further below.
The forward-looking statements contained herein are based upon certain material assumptions , including: (i) management's perceptions of historical trends, current conditions and expected future developments; (ii) our ability to generate cash flow from operations; (iii) general economic, financial market, regulatory and political conditions in which we operate; (iv) the production and manufacturing capabilities and output from our facilities, strategic alliances and equity investments; (v) consumer interest in our products; (vi) competition; (vii) anticipated and unanticipated costs; (viii) government regulation of our activities and products including but not limited to the areas of taxation and environmental protection; (ix) the timely receipt of any required regulatory authorizations, approvals, consents, permits and/or licenses; * our ability to obtain qualified staff, equipment and services in a timely and cost-efficient manner; (xi) our ability to conduct operations in a safe, efficient and effective manner; (xii) our ability to realize anticipated benefits, synergies or generate revenue, profits or value from our recent acquisitions into our existing operations; and (xiii) other considerations that management believes to be appropriate in the circumstances. While our management considers these assumptions to be reasonable based on information currently available to management, there is no assurance that such expectations will prove to be correct. Financial outlooks, as with forward-looking statements generally, are, without limitation, based on the assumptions and subject to various risks as set out herein. Our actual financial position and results of operations may differ materially from management's current expectations.
By their nature, forward-looking statements are subject to inherent risks and uncertainties that may be general or specific and which give rise to the possibility that expectations, forecasts, predictions, projections or conclusions will not prove to be accurate, that assumptions may not be correct and that objectives, strategic goals and priorities will not be achieved. A variety of factors, including known and unknown risks, many of which are beyond our control, could cause actual results to differ materially from the forward-looking statements in this press release and other reports we file with, or furnish to, the
By their nature, forward-looking statements are subject to inherent risks and uncertainties that may be general or specific and which give rise to the possibility that expectations, forecasts, predictions, projections or conclusions will not prove to be accurate, that assumptions may not be correct and that objectives, strategic goals and priorities will not be achieved. A variety of factors, including known and unknown risks, many of which are beyond our control, could cause actual results to differ materially from the forward-looking statements in this press release and other reports we file with, or furnish to, the
Forward-looking statements are provided for the purposes of assisting the reader in understanding our financial performance, financial position and cash flows as of and for periods ended on certain dates and to present information about management's current expectations and plans relating to the future, and the reader is cautioned that the forward-looking statements may not be appropriate for any other purpose. While we believe that the assumptions and expectations reflected in the forward-looking statements are reasonable based on information currently available to management, there is no assurance that such assumptions and expectations will prove to have been correct. Forward-looking statements are made as of the date they are made and are based on the beliefs, estimates, expectations and opinions of management on that date. We undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, estimates or opinions, future events or results or otherwise or to explain any material difference between subsequent actual events and such forward-looking statements, except as required by law. The forward-looking statements contained in this press release and other reports we file with, or furnish to, the
Schedule 1
|
|
|||||||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
ASSETS |
|
|||||||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
161,909 |
|
|
$ |
170,300 |
|
Short-term investments |
|
|
16,435 |
|
|
|
33,161 |
|
Restricted short-term investments |
|
|
7,108 |
|
|
|
7,310 |
|
Amounts receivable, net |
|
|
49,058 |
|
|
|
51,847 |
|
Inventory |
|
|
90,753 |
|
|
|
77,292 |
|
Assets of discontinued operations |
|
|
- |
|
|
|
8,038 |
|
Prepaid expenses and other assets |
|
|
15,822 |
|
|
|
23,232 |
|
Total current assets |
|
|
341,085 |
|
|
|
371,180 |
|
Equity method investments |
|
|
49,834 |
|
|
|
- |
|
Other financial assets |
|
|
321,368 |
|
|
|
437,629 |
|
Property, plant and equipment |
|
|
299,604 |
|
|
|
320,103 |
|
Intangible assets |
|
|
89,791 |
|
|
|
104,053 |
|
|
|
|
44,093 |
|
|
|
43,239 |
|
Other assets |
|
|
18,444 |
|
|
|
24,126 |
|
Total assets |
|
$ |
1,164,219 |
|
|
$ |
1,300,330 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|||||||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
28,918 |
|
|
$ |
28,673 |
|
Other accrued expenses and liabilities |
|
|
37,191 |
|
|
|
54,039 |
|
Current portion of long-term debt |
|
|
3,167 |
|
|
|
103,935 |
|
Other liabilities |
|
|
27,740 |
|
|
|
48,068 |
|
Total current liabilities |
|
|
97,016 |
|
|
|
234,715 |
|
Long-term debt |
|
|
438,404 |
|
|
|
493,294 |
|
Other liabilities |
|
|
37,324 |
|
|
|
71,814 |
|
Total liabilities |
|
|
572,744 |
|
|
|
799,823 |
|
Commitments and contingencies |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Share capital |
|
|
8,670,494 |
|
|
|
8,244,301 |
|
Additional paid-in capital |
|
|
2,637,337 |
|
|
|
2,602,148 |
|
Accumulated other comprehensive loss |
|
|
(8,999) |
|
|
|
(16,051) |
|
Deficit |
|
|
(10,707,357) |
|
|
|
(10,330,030) |
|
|
|
|
591,475 |
|
|
|
500,368 |
|
Noncontrolling interests |
|
|
- |
|
|
|
139 |
|
Total shareholders' equity |
|
|
591,475 |
|
|
|
500,507 |
|
Total liabilities and shareholders' equity |
|
$ |
1,164,219 |
|
|
$ |
1,300,330 |
|
Schedule 2
|
|
|||||||
|
|
|
|
|
|
|
||
|
|
Three months ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Revenue |
|
$ |
86,244 |
|
|
$ |
90,061 |
|
Excise taxes |
|
|
11,483 |
|
|
|
11,556 |
|
Net revenue |
|
|
74,761 |
|
|
|
78,505 |
|
Cost of goods sold |
|
|
50,663 |
|
|
|
50,279 |
|
Gross margin |
|
|
24,098 |
|
|
|
28,226 |
|
Operating expenses |
|
|
|
|
|
|
||
Selling, general and administrative expenses |
|
|
41,476 |
|
|
|
54,436 |
|
Share-based compensation |
|
|
5,159 |
|
|
|
3,693 |
|
Loss on asset impairment and restructuring |
|
|
1,285 |
|
|
|
30,413 |
|
Total operating expenses |
|
|
47,920 |
|
|
|
88,542 |
|
Operating loss from continuing operations |
|
|
(23,822) |
|
|
|
(60,316) |
|
Other income (expense), net |
|
|
(97,758) |
|
|
|
(171,037) |
|
Loss from continuing operations before income taxes |
|
|
(121,580) |
|
|
|
(231,353) |
|
Income tax (expense) recovery |
|
|
(316) |
|
|
|
1,077 |
|
Net loss from continuing operations |
|
|
(121,896) |
|
|
|
(230,276) |
|
Discontinued operations, net of income tax |
|
|
- |
|
|
|
13,479 |
|
Net loss |
|
|
(121,896) |
|
|
|
(216,797) |
|
Net loss attributable to |
|
$ |
(121,896) |
|
|
$ |
(216,797) |
|
|
|
|
|
|
|
|
||
Basic and diluted loss per share |
|
|
|
|
|
|
||
Continuing operations |
|
$ |
(1.11) |
|
|
$ |
(2.78) |
|
Discontinued operations |
|
|
- |
|
|
|
0.16 |
|
Basic and diluted loss per share |
|
$ |
(1.11) |
|
|
$ |
(2.62) |
|
Basic and diluted weighted average common shares |
|
|
110,306,430 |
|
|
|
82,919,190 |
|
Schedule 3
|
|
|||||||
|
|
|
|
|
|
|
||
|
|
Nine months ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(377,327) |
|
|
$ |
(583,458) |
|
Gain (loss) from discontinued operations, net of income tax |
|
|
5,310 |
|
|
|
(194,451) |
|
Net loss from continuing operations |
|
|
(382,637) |
|
|
|
(389,007) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
||
Depreciation of property, plant and equipment |
|
|
15,570 |
|
|
|
22,485 |
|
Amortization of intangible assets |
|
|
16,081 |
|
|
|
19,396 |
|
Share-based compensation |
|
|
14,531 |
|
|
|
10,127 |
|
Loss (gain) on asset impairment and restructuring |
|
|
18,971 |
|
|
|
(816) |
|
Income tax expense |
|
|
6,812 |
|
|
|
13,762 |
|
Non-cash fair value adjustments and charges related to |
|
|
223,591 |
|
|
|
188,452 |
|
Change in operating assets and liabilities, net of effects from |
|
|
|
|
|
|
||
Amounts receivable |
|
|
(3,163) |
|
|
|
(14,460) |
|
Inventory |
|
|
(12,924) |
|
|
|
(8,047) |
|
Prepaid expenses and other assets |
|
|
(641) |
|
|
|
(843) |
|
Accounts payable and accrued liabilities |
|
|
(17,000) |
|
|
|
891 |
|
Other, including non-cash foreign currency |
|
|
(11,789) |
|
|
|
(47,901) |
|
Net cash used in operating activities - continuing operations |
|
|
(132,598) |
|
|
|
(205,961) |
|
Net cash used in operating activities - discontinued operations |
|
|
- |
|
|
|
(53,930) |
|
Net cash used in operating activities |
|
|
(132,598) |
|
|
|
(259,891) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
Purchases of and deposits on property, plant and equipment |
|
|
(7,724) |
|
|
|
(3,200) |
|
Purchases of intangible assets |
|
|
(409) |
|
|
|
(716) |
|
Proceeds on sale of property, plant and equipment |
|
|
4,932 |
|
|
|
153,753 |
|
Redemption of short-term investments |
|
|
16,950 |
|
|
|
68,294 |
|
Net cash outflow on sale or deconsolidation of subsidiaries |
|
|
(6,968) |
|
|
|
(3,719) |
|
Net cash inflow on loan receivable |
|
|
28,353 |
|
|
|
1,279 |
|
Investment in other financial assets |
|
|
(95,335) |
|
|
|
(472) |
|
Other investing activities |
|
|
- |
|
|
|
(10,513) |
|
Net cash (used in) provided by investing activities - continuing operations |
|
|
(60,201) |
|
|
|
204,706 |
|
Net cash provided by (used in) investing activities - discontinued operations |
|
|
13,414 |
|
|
|
(2,600) |
|
Net cash (used in) provided by investing activities |
|
|
(46,787) |
|
|
|
202,106 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
||
Proceeds from issuance of common shares and warrants |
|
|
255,989 |
|
|
|
33,795 |
|
Proceeds from exercise of stock options |
|
|
112 |
|
|
|
- |
|
Proceeds from exercise of warrants |
|
|
8,454 |
|
|
|
- |
|
Issuance of long-term debt and convertible debentures |
|
|
68,255 |
|
|
|
- |
|
Repayment of long-term debt |
|
|
(148,249) |
|
|
|
(480,080) |
|
Other financing activities |
|
|
(19,943) |
|
|
|
(27,239) |
|
Net cash provided by (used in) financing activities |
|
|
164,618 |
|
|
|
(473,524) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
6,376 |
|
|
|
(2,953) |
|
Net decrease in cash and cash equivalents |
|
|
(8,391) |
|
|
|
(534,262) |
|
Cash and cash equivalents, beginning of period1 |
|
|
170,300 |
|
|
|
677,007 |
|
Cash and cash equivalents, end of period2 |
|
$ |
161,909 |
|
|
$ |
142,745 |
|
1 Includes cash of our discontinued operations of $nil and |
|
|||||||
2 Includes cash of our discontinued operations of $nil and $nil for |
|
Schedule 4
Adjusted EBITDA 1 Reconciliation (Non-GAAP Measure) |
|
|
|
|
|
|
||
|
|
Three months ended |
|
|||||
(in thousands of Canadian dollars, unaudited) |
|
2024 |
|
|
2023 |
|
||
Net loss from continuing operations |
|
$ |
(121,896) |
|
|
$ |
(230,276) |
|
Income tax expense (recovery) |
|
|
316 |
|
|
|
(1,077) |
|
Other (income) expense, net |
|
|
97,758 |
|
|
|
171,037 |
|
Share-based compensation |
|
|
5,159 |
|
|
|
3,693 |
|
Acquisition, divestiture, and other costs |
|
|
3,595 |
|
|
|
4,981 |
|
Depreciation and amortization |
|
|
10,314 |
|
|
|
12,240 |
|
Loss on asset impairment and restructuring |
|
|
1,285 |
|
|
|
30,413 |
|
Adjusted EBITDA1 |
|
$ |
(3,469) |
|
|
$ |
(8,989) |
|
1Adjusted EBITDA is a non-GAAP measure. See "Non-GAAP Measures". |
|
Schedule 5
Free Cash Flow1 Reconciliation (Non-GAAP Measure) |
|
|
|
|
|
|
||
|
|
Three months ended |
|
|||||
(in thousands of Canadian dollars, unaudited) |
|
2024 |
|
|
2023 |
|
||
Net cash used in operating activities - continuing operations |
|
$ |
(26,966) |
|
|
$ |
(33,348) |
|
Purchases of and deposits on property, plant and equipment |
|
|
(1,215) |
|
|
|
(564) |
|
Free cash flow1 - continuing operations |
|
$ |
(28,181) |
|
|
$ |
(33,912) |
|
1Free cash flow is a non-GAAP measure. See "Non-GAAP Measures". |
|
Schedule 6
Segmented Gross Margin Reconciliation |
|
|||||||
|
|
Three months ended |
|
|||||
(in thousands of Canadian dollars except where indicated; unaudited) |
2024 |
|
|
2023 |
|
|||
|
|
|
|
|
|
|
||
Net revenue |
|
$ |
40,728 |
|
|
$ |
40,384 |
|
Gross margin |
|
|
10,181 |
|
|
|
11,306 |
|
Gross margin percentage |
|
|
25 |
% |
|
|
28 |
% |
. |
|
|
|
|
|
|
||
International markets cannabis segment |
|
|
|
|
|
|
||
Revenue |
|
$ |
12,024 |
|
|
$ |
10,527 |
|
Gross margin |
|
|
4,932 |
|
|
|
4,192 |
|
Gross margin percentage |
|
|
41 |
% |
|
|
40 |
% |
|
|
|
|
|
|
|
||
Storz & Bickel segment |
|
|
|
|
|
|
||
Revenue |
|
$ |
22,009 |
|
|
$ |
18,453 |
|
Gross margin |
|
|
8,985 |
|
|
|
9,449 |
|
Gross margin percentage |
|
|
41 |
% |
|
|
51 |
% |
|
|
|
|
|
|
|
||
This Works segment |
|
|
|
|
|
|
||
Revenue |
|
$ |
- |
|
|
$ |
8,165 |
|
Gross margin |
|
|
- |
|
|
|
4,253 |
|
Gross margin percentage |
|
|
0 |
% |
|
|
52 |
% |
|
|
|
|
|
|
|
||
Other |
|
|
|
|
|
|
||
Revenue |
|
$ |
- |
|
|
$ |
976 |
|
Gross margin |
|
|
- |
|
|
|
(974) |
|
Gross margin percentage |
|
|
0 |
% |
|
|
(100) |
% |
|
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/canopy-growth-reports-third-quarter-fiscal-year-2025-financial-results-302370840.html
SOURCE