
•Second quarter revenue of $271 million, with 60% gross margin | ||
•Cash flow from operations of $109 million and free cash flow of $74 million* in first half of 2026 | ||
•First U.S. Cannabis Company listed on New York Stock Exchange under ticker "TRLV" | ||
| Results of Operations | For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||||||||||||||||||
| (Figures in millions except per share data) | June 30, 2026† | June 30, 2025 | % Better / (Worse) | March 31, 2026 | % Better / (Worse) | June 30, 2026† | June 30, 2025 | % Better / (Worse) | |||||||||||||||||||||||||||||||||
| Revenue | $ | 271 | $ | 302 | (10%) | $ | 287 | (6%) | $ | 558 | $ | 600 | (7%) | ||||||||||||||||||||||||||||
| Gross profit | $ | 162 | $ | 183 | (11%) | $ | 170 | (5%) | $ | 332 | $ | 366 | (9%) | ||||||||||||||||||||||||||||
| Gross margin % | 60% | 61% | 59% | 60% | 61% | ||||||||||||||||||||||||||||||||||||
| Operating expenses | $ | 533 | $ | 130 | NMF | $ | 134 | NMF | $ | 667 | $ | 280 | (138%) | ||||||||||||||||||||||||||||
| Operating expenses % | 197% | 43% | 47% | 120% | 47% | ||||||||||||||||||||||||||||||||||||
| Net (loss) income** | $ | (406) | $ | (14) | NMF | $ | 2 | NMF | $ | (404) | $ | (47) | NMF | ||||||||||||||||||||||||||||
| Net (loss) income continuing operations | $ | (405) | $ | (16) | NMF | $ | 3 | NMF | $ | (402) | $ | (48) | NMF | ||||||||||||||||||||||||||||
| Adjusted net income (loss) | $ | 20 | $ | (8) | NMF | $ | 20 | 1% | $ | 41 | $ | (11) | NMF | ||||||||||||||||||||||||||||
| Diluted shares outstanding | 193 | 191 | 198 | 193 | 191 | ||||||||||||||||||||||||||||||||||||
| Diluted EPS continuing operations | $ | (2.10) | $ | (0.07) | NMF | $ | 0.02 | NMF | $ | (2.09) | $ | (0.23) | NMF | ||||||||||||||||||||||||||||
| Adjusted Diluted EPS | $ | 0.11 | $ | (0.04) | NMF | $ | 0.10 | 4% | $ | 0.21 | $ | (0.06) | NMF | ||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 98 | $ | 111 | (11%) | $ | 100 | (2%) | $ | 198 | $ | 220 | (10%) | ||||||||||||||||||||||||||||
| Adjusted EBITDA Margin % | 36% | 37% | 35% | 36% | 37% | ||||||||||||||||||||||||||||||||||||
| North American toll free: 1-844-824-3830 | Passcode: 9497090 | |||||||
| International: 1-412-542-4136 | Passcode: 9497090 | |||||||
| June 30, 2026 | December 31, 2025 | ||||||||||
| ASSETS | |||||||||||
| Current Assets: | |||||||||||
| Cash and cash equivalents | $ | 325.4 | $ | 255.5 | |||||||
| Accounts receivable, net | 3.9 | 10.5 | |||||||||
| Inventories | 186.9 | 242.3 | |||||||||
| Income tax receivable | 0.2 | 8.5 | |||||||||
| Notes receivable - current portion, net | 0.1 | 1.2 | |||||||||
| Prepaid expenses | 20.7 | 18.3 | |||||||||
| Other current assets | 4.7 | 25.5 | |||||||||
| Management services agreement receivable, related party | 22.9 | — | |||||||||
| Assets associated with discontinued operations | — | 0.9 | |||||||||
| Total current assets | 564.8 | 562.7 | |||||||||
| Property and equipment, net | 584.0 | 670.4 | |||||||||
| Right of use assets - operating, net | 86.1 | 108.3 | |||||||||
| Right of use assets - finance, net | 54.8 | 60.0 | |||||||||
| Intangible assets, net | 300.4 | 798.4 | |||||||||
| Goodwill | 325.6 | 483.9 | |||||||||
| Notes receivable, net | 0.5 | 0.5 | |||||||||
| Investment in Harvest | 152.5 | — | |||||||||
| Other assets | 8.7 | 10.0 | |||||||||
| Long-term assets associated with discontinued operations | — | 1.9 | |||||||||
| TOTAL ASSETS | $ | 2,077.4 | $ | 2,696.1 | |||||||
| LIABILITIES | |||||||||||
| Current Liabilities: | |||||||||||
| Accounts payable and accrued liabilities | $ | 61.5 | $ | 82.7 | |||||||
| Deferred revenue | 7.0 | 9.6 | |||||||||
| Notes payable - current portion | 4.2 | 4.1 | |||||||||
| Operating lease liabilities - current portion | 11.3 | 13.0 | |||||||||
| Finance lease liabilities - current portion | 10.1 | 10.7 | |||||||||
| Construction finance liabilities - current portion | 0.6 | 2.4 | |||||||||
| Contingencies | 0.3 | 0.8 | |||||||||
| Liabilities associated with discontinued operations | — | 3.7 | |||||||||
| Total current liabilities | 95.1 | 126.9 | |||||||||
| Long-Term Liabilities: | |||||||||||
| Notes payable, net | 89.4 | 90.8 | |||||||||
| Private placement notes, net | 195.8 | 136.7 | |||||||||
| Operating lease liabilities | 85.8 | 107.9 | |||||||||
| Finance lease liabilities | 59.8 | 64.1 | |||||||||
| Construction finance liabilities | 120.2 | 133.8 | |||||||||
| Deferred tax liabilities | 57.2 | 178.0 | |||||||||
| Uncertain tax position liabilities | 598.2 | 668.4 | |||||||||
| Other long-term liabilities | 10.0 | 11.4 | |||||||||
| Long-term liabilities associated with discontinued operations | — | 34.9 | |||||||||
| TOTAL LIABILITIES | $ | 1,311.5 | $ | 1,553.1 | |||||||
| EQUITY | |||||||||||
Common shares, no par value; unlimited shares authorized. 192,382,935, and 192,307,145 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively. | $ | — | $ | — | |||||||
| Additional paid-in-capital | 2,083.2 | 2,073.4 | |||||||||
| Accumulated deficit | (1,315.7) | (912.1) | |||||||||
| Non-controlling interest | (1.6) | (18.2) | |||||||||
| TOTAL EQUITY | 765.9 | 1,143.0 | |||||||||
| TOTAL LIABILITIES AND EQUITY | $ | 2,077.4 | $ | 2,696.1 | |||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Revenue | $ | 271.0 | $ | 302.1 | $ | 557.7 | $ | 599.8 | |||||||||||||||
| Cost of goods sold | 108.7 | 119.2 | 225.3 | 233.7 | |||||||||||||||||||
| Gross profit | 162.3 | 182.9 | 332.4 | 366.1 | |||||||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Selling, general, and administrative | 101.8 | 101.1 | 206.7 | 219.9 | |||||||||||||||||||
| Depreciation and amortization | 25.7 | 29.4 | 55.5 | 58.8 | |||||||||||||||||||
| Loss (gain) on disposal or impairment of assets | 2.0 | (0.3) | 1.7 | 1.5 | |||||||||||||||||||
| Loss on deconsolidation transaction | 403.3 | — | 403.3 | — | |||||||||||||||||||
| Total expenses | 532.8 | 130.3 | 667.2 | 280.2 | |||||||||||||||||||
| (Loss) income from operations | (370.5) | 52.6 | (334.8) | 86.0 | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest expense, net | (12.8) | (16.4) | (26.1) | (32.7) | |||||||||||||||||||
| Interest income | 3.1 | 3.6 | 5.7 | 6.7 | |||||||||||||||||||
| Equity in net loss of Harvest | (3.3) | — | (3.3) | — | |||||||||||||||||||
| Other income (expense), net | 0.1 | (1.0) | 0.2 | (0.7) | |||||||||||||||||||
| Total other expense, net | (12.9) | (13.7) | (23.4) | (26.7) | |||||||||||||||||||
| (Loss) income before provision for income taxes | (383.4) | 38.9 | (358.2) | 59.2 | |||||||||||||||||||
| Provision for income taxes | 22.0 | 54.7 | 43.8 | 107.2 | |||||||||||||||||||
| Net loss from continuing operations | (405.4) | (15.8) | (402.0) | (48.0) | |||||||||||||||||||
| Net loss from discontinued operations, net of tax benefit (provision) of $237, $(441), $597, and $(441) respectively, attributable to common shareholders | (0.7) | (0.3) | (1.8) | (1.9) | |||||||||||||||||||
| Net loss | (406.1) | (16.1) | (403.8) | (49.9) | |||||||||||||||||||
| Less: net loss attributable to non-controlling interest from continuing operations | (0.1) | (2.3) | (0.2) | (3.2) | |||||||||||||||||||
| Net loss attributable to common shareholders | $ | (406.0) | $ | (13.8) | $ | (403.6) | $ | (46.7) | |||||||||||||||
| Earnings Per Share | |||||||||||||||||||||||
| Net loss per share - Continuing operations: | |||||||||||||||||||||||
| Basic and diluted | $ | (2.10) | $ | (0.07) | $ | (2.09) | $ | (0.23) | |||||||||||||||
| Net loss per share - Discontinued operations: | |||||||||||||||||||||||
| Basic and diluted | $ | (0.00) | $ | (0.00) | $ | (0.01) | $ | (0.01) | |||||||||||||||
| Weighted average number of common shares used in computing net loss per share: | |||||||||||||||||||||||
| Basic and diluted | 192.7 | 191.2 | 192.6 | 191.2 | |||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2026 | 2025 | 2026 | 2025 | ||||||||||||||||||||
| Cash flows from operating activities | |||||||||||||||||||||||
| Net loss | $ | (406.1) | $ | (16.1) | $ | (403.8) | $ | (49.9) | |||||||||||||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||||||||||||||
| Depreciation and amortization | 25.7 | 29.4 | 55.5 | 58.8 | |||||||||||||||||||
| Depreciation included in cost of goods sold | 13.4 | 13.7 | 27.4 | 27.6 | |||||||||||||||||||
| Loss on deconsolidation transaction | 403.3 | — | 403.3 | — | |||||||||||||||||||
| Equity in net loss of Harvest | 3.3 | — | 3.3 | — | |||||||||||||||||||
| Impairment and disposal of long-lived assets, net of recoveries | 2.0 | (2.0) | 1.7 | (0.2) | |||||||||||||||||||
| Gain from disposal of discontinued operations | — | — | — | — | |||||||||||||||||||
| Share-based compensation | 6.9 | 6.8 | 11.1 | 10.7 | |||||||||||||||||||
| Deferred income taxes | (10.8) | (5.3) | (19.1) | (9.9) | |||||||||||||||||||
| Other non-cash changes | 3.5 | 7.3 | 6.7 | 12.3 | |||||||||||||||||||
| Changes in operating assets and liabilities: | |||||||||||||||||||||||
| Inventories | 6.0 | (2.2) | 6.0 | (10.1) | |||||||||||||||||||
| Accounts receivable | 1.1 | (0.8) | (2.7) | (3.4) | |||||||||||||||||||
| Other assets | (28.4) | 7.0 | (30.7) | (1.0) | |||||||||||||||||||
| Accounts payable and accrued liabilities | 5.4 | (11.6) | (3.4) | (11.8) | |||||||||||||||||||
| Income tax receivable / payable | (0.6) | 1.3 | 1.1 | 2.7 | |||||||||||||||||||
| Uncertain tax position liabilities | 32.9 | 58.7 | 61.0 | 114.4 | |||||||||||||||||||
| Other liabilities | (4.6) | (6.0) | (8.5) | (8.7) | |||||||||||||||||||
| Proceeds received from insurance for operating expenses | — | 5.7 | — | 5.7 | |||||||||||||||||||
| Net cash provided by operating activities | 53.1 | 86.1 | 108.8 | 137.2 | |||||||||||||||||||
| Cash flows from investing activities | |||||||||||||||||||||||
| Capital expenditures | (21.0) | (16.0) | (34.5) | (36.8) | |||||||||||||||||||
| Maturities of short-term investments | — | — | — | 60.0 | |||||||||||||||||||
| Cash disposed in deconsolidation transaction | (58.4) | — | (58.4) | — | |||||||||||||||||||
| Other proceeds | 4.5 | 7.4 | 4.8 | 11.4 | |||||||||||||||||||
| Other purchases and payments | — | — | — | (0.2) | |||||||||||||||||||
| Net cash (used in) provided by investing activities | (74.9) | (8.6) | (88.0) | 34.4 | |||||||||||||||||||
| Cash flows from financing activities | |||||||||||||||||||||||
| Proceeds from long-term borrowings | — | — | 60.7 | — | |||||||||||||||||||
| Payments on long-term borrowings | (1.7) | (3.6) | (3.7) | (5.5) | |||||||||||||||||||
| Payments for debt issuance costs | — | — | (1.3) | — | |||||||||||||||||||
| Other payments and distributions | (2.8) | (2.2) | (5.4) | (4.6) | |||||||||||||||||||
| Payments for taxes related to net share settlement of equity awards | (1.3) | (0.1) | (1.3) | (0.3) | |||||||||||||||||||
| Net cash provided by (used in) financing activities | (5.7) | (5.8) | 49.1 | (10.3) | |||||||||||||||||||
| Net increase in cash and cash equivalents, and restricted cash | (27.5) | 71.6 | 69.9 | 161.3 | |||||||||||||||||||
| Cash, cash equivalents, and restricted cash, beginning of period | 352.9 | 329.4 | 255.5 | 239.7 | |||||||||||||||||||
| Cash, cash equivalents, and restricted cash, end of period | $ | 325.4 | $ | 401.0 | $ | 325.4 | $ | 401.0 | |||||||||||||||
(Amounts expressed in millions of United States dollars) | Three Months Ended | For the Six Months Ended | ||||||||||||||||||||||||||||||
| June 30, 2026 | June 30, 2025 | March 31, 2026 | June 30, 2026 | June 30, 2025 | ||||||||||||||||||||||||||||
| Net (loss) income attributable to common shareholders | $ | (406.0) | $ | (13.8) | $ | 2.4 | $ | (403.6) | $ | (46.7) | ||||||||||||||||||||||
| Add (deduct) impact of: | ||||||||||||||||||||||||||||||||
| Interest expense, net | $ | 12.8 | $ | 16.4 | $ | 13.3 | $ | 26.1 | $ | 32.7 | ||||||||||||||||||||||
| Interest income | $ | (3.1) | $ | (3.6) | $ | (2.7) | $ | (5.7) | $ | (6.7) | ||||||||||||||||||||||
| Provision for income taxes | $ | 22.0 | $ | 54.7 | $ | 21.9 | $ | 43.8 | $ | 107.2 | ||||||||||||||||||||||
| Depreciation and amortization | $ | 25.7 | $ | 29.4 | $ | 29.7 | $ | 55.5 | $ | 58.8 | ||||||||||||||||||||||
| Depreciation included in cost of goods sold | $ | 13.4 | $ | 13.7 | $ | 14.0 | $ | 27.4 | $ | 27.6 | ||||||||||||||||||||||
| EBITDA (Non-GAAP) | $ | (335.2) | $ | 96.8 | $ | 78.6 | $ | (256.5) | $ | 172.8 | ||||||||||||||||||||||
| EBITDA Margin (Non-GAAP) | NMF | 32% | 27% | NMF | 29% | |||||||||||||||||||||||||||
| Loss (gain) on disposal or impairment of assets | $ | 2.0 | $ | (0.3) | $ | (0.3) | $ | 1.7 | $ | 1.5 | ||||||||||||||||||||||
| Campaign and political contributions | $ | 4.7 | $ | 4.4 | $ | 9.5 | $ | 14.3 | $ | 27.4 | ||||||||||||||||||||||
| Acquisition, transaction, and other non-recurring costs | $ | 12.3 | $ | 1.6 | $ | 7.4 | $ | 19.8 | $ | 4.7 | ||||||||||||||||||||||
| Share-based compensation | $ | 6.9 | $ | 6.8 | $ | 4.1 | $ | 11.1 | $ | 10.7 | ||||||||||||||||||||||
| Other (income) expense, net | $ | (0.1) | $ | 1.0 | $ | (0.1) | $ | (0.2) | $ | 0.7 | ||||||||||||||||||||||
| Equity in net loss of Harvest | $ | 3.3 | $ | — | $ | — | $ | 3.3 | $ | — | ||||||||||||||||||||||
| Loss on deconsolidation transaction | $ | 403.3 | $ | — | $ | — | $ | 403.3 | $ | — | ||||||||||||||||||||||
| Discontinued operations, net of tax, attributable to common shareholders | $ | 0.7 | $ | 0.3 | $ | 1.1 | $ | 1.8 | $ | 1.9 | ||||||||||||||||||||||
| Adjusted EBITDA (Non-GAAP) | $ | 98.0 | $ | 110.6 | $ | 100.4 | $ | 198.4 | $ | 219.8 | ||||||||||||||||||||||
| Adjusted EBITDA Margin (Non-GAAP) | 36% | 37% | 35% | 36% | 37% | |||||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||||||||||
| (Amounts expressed in millions of United States dollars) | June 30, 2026 | June 30, 2025 | March 31, 2026 | June 30, 2026 | June 30, 2025 | |||||||||||||||||||||||||||
| Net (loss) income attributable to common shareholders | $ | (406.0) | $ | (13.8) | $ | 2.4 | $ | (403.6) | $ | (46.7) | ||||||||||||||||||||||
| Net loss from discontinued operations, net of tax, attributable to common shareholders | $ | 0.7 | $ | 0.3 | $ | 1.1 | $ | 1.8 | $ | 1.9 | ||||||||||||||||||||||
| Net (loss) income from continuing operations available to common shareholders | $ | (405.3) | $ | (13.5) | $ | 3.5 | $ | (401.8) | $ | (44.7) | ||||||||||||||||||||||
| Add (deduct) impact of: | ||||||||||||||||||||||||||||||||
| Loss (gain) on disposal or impairment of assets | $ | 2.0 | $ | (0.3) | $ | (0.3) | $ | 1.7 | $ | 1.5 | ||||||||||||||||||||||
| Campaign and political contributions | $ | 4.7 | $ | 4.4 | $ | 9.5 | $ | 14.3 | $ | 27.4 | ||||||||||||||||||||||
| Acquisition, transaction, and other non-recurring costs | $ | 12.3 | $ | 1.6 | $ | 7.4 | $ | 19.8 | $ | 4.7 | ||||||||||||||||||||||
| Equity in net loss of Harvest | $ | 3.3 | $ | — | $ | — | $ | 3.3 | $ | — | ||||||||||||||||||||||
| Loss on deconsolidation transaction | $ | 403.3 | $ | — | $ | — | $ | 403.3 | $ | — | ||||||||||||||||||||||
| Adjusted net income (loss) (Non-GAAP) | $ | 20.4 | $ | (7.7) | $ | 20.2 | $ | 40.6 | $ | (11.1) | ||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||||||||||
| (Amounts expressed are per share except for shares which are in millions) | June 30, 2026 | June 30, 2025 | March 31, 2026 | June 30, 2026 | June 30, 2025 | |||||||||||||||||||||||||||
| Net (loss) income attributable to common shareholders | $ | (2.11) | $ | (0.07) | $ | 0.01 | $ | (2.10) | $ | (0.24) | ||||||||||||||||||||||
| Net loss from discontinued operations, net of tax, attributable to common shareholders | $ | 0.00 | $ | 0.00 | $ | 0.01 | $ | 0.01 | $ | 0.01 | ||||||||||||||||||||||
| Net (loss) income from continuing operations available to common shareholders | $ | (2.10) | $ | (0.07) | $ | 0.02 | $ | (2.09) | $ | (0.23) | ||||||||||||||||||||||
| Add (deduct) impact of: | ||||||||||||||||||||||||||||||||
| Loss (gain) on disposal or impairment of assets | $ | 0.01 | $ | (0.00) | $ | (0.00) | $ | 0.01 | $ | 0.01 | ||||||||||||||||||||||
| Campaign and political contributions | $ | 0.02 | $ | 0.02 | $ | 0.05 | $ | 0.07 | $ | 0.14 | ||||||||||||||||||||||
| Acquisition, transaction, and other non-recurring costs | $ | 0.06 | $ | 0.01 | $ | 0.04 | $ | 0.10 | $ | 0.02 | ||||||||||||||||||||||
| Equity in net loss of Harvest | $ | 0.02 | $ | — | $ | — | $ | 0.02 | $ | — | ||||||||||||||||||||||
| Loss on deconsolidation transaction | $ | 2.09 | $ | — | $ | — | $ | 2.09 | $ | — | ||||||||||||||||||||||
| Adjusted net income (loss) (Non-GAAP) | $ | 0.11 | $ | (0.04) | $ | 0.10 | $ | 0.21 | $ | (0.06) | ||||||||||||||||||||||
| Diluted shares outstanding | 192.7 | 191.2 | 197.8 | 192.6 | 191.2 | |||||||||||||||||||||||||||
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||||||||||||||
| (Amounts expressed in millions of United States dollars) | June 30, 2026 | June 30, 2025 | March 31, 2026 | June 30, 2026 | June 30, 2025 | |||||||||||||||||||||||||||
| Cash flow from operating activities | $ | 53.1 | $ | 86.1 | $ | 55.7 | $ | 108.8 | $ | 137.2 | ||||||||||||||||||||||
| Capital expenditures | $ | (21.0) | $ | (16.0) | $ | (13.5) | $ | (34.5) | $ | (36.8) | ||||||||||||||||||||||
| Free cash flow (Non-GAAP) | $ | 32.1 | $ | 70.1 | $ | 42.2 | $ | 74.4 | $ | 100.4 | ||||||||||||||||||||||