Tilray Brands, Inc.
TSX:TLRY.TO · Toronto Stock Exchange
-$0.08 today
Vol 0.08M · Avg 0.64M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$2.2B -880.8% | -$222.4M +84.6% | -$1.4B -232.4% | -$434.1M -29.2% | -$336.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $133.5M +5.2% | $126.9M -2.5% | $130.1M -15.8% | $154.6M +127.9% | $67.8M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$121.0M -211.3% | -$38.9M -21.7% | -$32.0M -16.0% | -$27.5M -10.7% | -$24.9M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $24.3M -23.5% | $31.8M -19.8% | $39.6M +10.0% | $36.0M +107.4% | $17.4M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$62.6M -605.2% | -$8.9M -161.6% | $14.4M +115.7% | -$91.8M -80.2% | -$50.9M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$17.8M -170.7% | -$6.6M -257.7% | $4.2M +171.3% | -$5.8M +75.2% | -$23.5M | $592.6M | $1.3B | $626.2M |
| Inventory | -$13.6M +12.9% | -$15.6M -20.4% | -$12.9M +71.7% | -$45.7M -29.7% | -$35.3M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $0 | $0 -100.0% | $20.0M +144.9% | -$44.7M -407.9% | $14.5M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$31.2M -251.7% | -$8.9M -382.5% | $3.1M -29.8% | $4.5M +167.4% | -$6.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.1B +2522.3% | $80.6M -93.8% | $1.3B +599.8% | $185.6M -34.2% | $281.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$94.6M -206.1% | -$30.9M -490.9% | $7.9M +104.5% | -$177.3M -296.4% | -$44.7M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$32.9M -12.5% | -$29.2M -40.6% | -$20.8M +38.9% | -$34.1M +12.4% | -$38.9M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$18.1M +65.3% | -$52.1M -95.1% | -$26.7M -8295.7% | $326.0K -99.5% | $66.6M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 +100.0% | -$241.9M | $0 -100.0% | $6.6M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 -100.0% | $289.4M | $0 -100.0% | $8.4M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $4.3M -97.9% | $209.7M +173.6% | -$285.1M -2436.0% | $12.2M +266.2% | $3.3M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$46.7M -136.4% | $128.3M +145.0% | -$285.1M -1224.1% | -$21.5M -146.7% | $46.1M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$26.1M +68.8% | -$83.8M -43.9% | -$58.2M +52.9% | -$123.5M -371.5% | $45.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $161.2M +1770.1% | $8.6M -93.3% | $129.6M -50.6% | $262.5M +156.0% | $102.5M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 +100.0% | -$1.2M +86.3% | -$8.7M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 +100.0% | -$7.5M | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$1.5M | $0 +100.0% | -$804.4K | $0 +100.0% | -$23.8M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $133.5M +277.6% | -$75.2M -207.2% | $70.2M -45.3% | $128.2M +3.1% | $124.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $1.1M +307.1% | -$549.0K +75.4% | -$2.2M -13.9% | -$2.0M -192.2% | $2.1M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$6.7M -130.7% | $21.7M +110.4% | -$209.3M -188.4% | -$72.6M -156.8% | $127.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$127.5M -112.0% | -$60.2M -366.5% | -$12.9M +93.9% | -$211.3M -152.8% | -$83.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Curaleaf Holdings, Inc.
TSX:CURA.TO
$3.20B
Trulieve Cannabis Corp.
TRUL.CN
$2.74B
Green Thumb Industries Inc.
GTII.CN
$2.48B
Bausch Health Companies Inc.
TSX:BHC.TO
$2.46B
dentalcorp Holdings Ltd.
DNTL.TO
$2.10B
Cronos Group Inc.
TSX:CRON.TO
$1.40B
Verano Holdings Corp.
VRNO.NE
$594.30M
Canopy Growth Corporation
TSX:WEED.TO
$243.53M
Mountain Valley MD Holdings Inc.
MVMD.CN
$28.19M
Lifeist Wellness Inc.
LFST.V
$2.46M
SEC Filings
Recent regulatory filings
No filings found.
Does TLRY.TO generate free cash flow?
Tilray Brands, Inc. (TLRY.TO) generated -$127,516,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does TLRY.TO produce?
Operating cash flow was -$94,599,000.00, before capital expenditures of $32.92M.
Explore More
Continue the stock analysis
Jump to another research area for this company.