0001731348 Tilray Brands, Inc. false --05-31 Q1 2027 0.0001 0.0001 1,416,000,000 1,416,000,000 144,936,074 144,936,074 131,683,075 131,683,075 1,124,869 589,217 0.0001 0.0001 10,000,000 10,000,000 0 0 0 0 10 0 http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityCurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityCurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityCurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityCurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityNoncurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityNoncurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityNoncurrent http://www.tilray.com/20260831#OperatingAndFinanceLeaseLiabilityNoncurrent 0 0 33,000 2 418 2,200 68 1.00 1,000 0 2 7,000 500 7,490 7,500 7,000 500 0 53,000 53,000 3 3 10 10 February 29, 2028 February 29, 2028 25,000 25,000 1.00 1.00 5 5 15 15 181 181 July 31, 2033 July 31, 2033 25,000 25,000 1.00 1.00 5 5 15 15 196 196 July 31, 2033 July 31, 2033 1,250 1.50 5 10 12 August 31, 2026 3,750 3,750 1.50 1.50 5 5 20 20 23 23 August 31, 2041 August 31, 2014 3,500 3,500 4.59 4.59 5 5 52 52 August 31, 2028 August 31, 2028 22,635 22,635 1.5 1.5 10 10 57 57 69 69 October 31, 2030 October 31, 2030 90,000 90,000 5 5 875 875 2,250 2,250 June 30, 2028 June 30, 2028 5.20 5.20 5.20 5.20 5.20 5.20 0 0 144,936,074 0 0 0 0 4 4 0 0 false false false false The prior year share amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. See Note 1 (Basis of presentation and summary of significant accounting policies). 00017313482026-06-012026-08-31 xbrli:shares 00017313482026-10-06 thunderdome:item iso4217:USD 00017313482026-08-31 00017313482026-05-31 iso4217:USDxbrli:shares 00017313482025-06-012025-08-31 0001731348us-gaap:CommonStockMember2025-05-31 0001731348us-gaap:TreasuryStockCommonMember2025-05-31 0001731348us-gaap:AdditionalPaidInCapitalMember2025-05-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-05-31 0001731348us-gaap:RetainedEarningsMember2025-05-31 0001731348us-gaap:NoncontrollingInterestMember2025-05-31 00017313482025-05-31 0001731348us-gaap:CommonStockMembertlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348us-gaap:TreasuryStockCommonMembertlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348us-gaap:AdditionalPaidInCapitalMembertlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMembertlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348us-gaap:RetainedEarningsMembertlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348us-gaap:NoncontrollingInterestMembertlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348tlry:AtthemarketProgramMember2025-06-012025-08-31 0001731348tlry:TLRY23Memberus-gaap:CommonStockMember2025-06-012025-08-31 0001731348tlry:TLRY23Memberus-gaap:TreasuryStockCommonMember2025-06-012025-08-31 0001731348tlry:TLRY23Memberus-gaap:AdditionalPaidInCapitalMember2025-06-012025-08-31 0001731348tlry:TLRY23Memberus-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-012025-08-31 0001731348tlry:TLRY23Memberus-gaap:RetainedEarningsMember2025-06-012025-08-31 0001731348tlry:TLRY23Memberus-gaap:NoncontrollingInterestMember2025-06-012025-08-31 0001731348tlry:TLRY23Member2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:CommonStockMember2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:TreasuryStockCommonMember2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:AdditionalPaidInCapitalMember2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:RetainedEarningsMember2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:NoncontrollingInterestMember2025-06-012025-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMember2025-06-012025-08-31 0001731348us-gaap:CommonStockMember2025-06-012025-08-31 0001731348us-gaap:TreasuryStockCommonMember2025-06-012025-08-31 0001731348us-gaap:AdditionalPaidInCapitalMember2025-06-012025-08-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-012025-08-31 0001731348us-gaap:RetainedEarningsMember2025-06-012025-08-31 0001731348us-gaap:NoncontrollingInterestMember2025-06-012025-08-31 0001731348us-gaap:CommonStockMember2025-08-31 0001731348us-gaap:TreasuryStockCommonMember2025-08-31 0001731348us-gaap:AdditionalPaidInCapitalMember2025-08-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-08-31 0001731348us-gaap:RetainedEarningsMember2025-08-31 0001731348us-gaap:NoncontrollingInterestMember2025-08-31 00017313482025-08-31 0001731348us-gaap:CommonStockMember2026-05-31 0001731348us-gaap:TreasuryStockCommonMember2026-05-31 0001731348us-gaap:AdditionalPaidInCapitalMember2026-05-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMember2026-05-31 0001731348us-gaap:RetainedEarningsMember2026-05-31 0001731348us-gaap:NoncontrollingInterestMember2026-05-31 0001731348us-gaap:CommonStockMembertlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348us-gaap:TreasuryStockCommonMembertlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348us-gaap:AdditionalPaidInCapitalMembertlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMembertlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348us-gaap:RetainedEarningsMembertlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348us-gaap:NoncontrollingInterestMembertlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348tlry:AtthemarketProgramMember2026-06-012026-08-31 0001731348tlry:TLRY27Memberus-gaap:CommonStockMember2026-06-012026-08-31 0001731348tlry:TLRY27Memberus-gaap:TreasuryStockCommonMember2026-06-012026-08-31 0001731348tlry:TLRY27Memberus-gaap:AdditionalPaidInCapitalMember2026-06-012026-08-31 0001731348tlry:TLRY27Memberus-gaap:AccumulatedOtherComprehensiveIncomeMember2026-06-012026-08-31 0001731348tlry:TLRY27Memberus-gaap:RetainedEarningsMember2026-06-012026-08-31 0001731348tlry:TLRY27Memberus-gaap:NoncontrollingInterestMember2026-06-012026-08-31 0001731348tlry:TLRY27Member2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:CommonStockMember2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:TreasuryStockCommonMember2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:AdditionalPaidInCapitalMember2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:RetainedEarningsMember2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMemberus-gaap:NoncontrollingInterestMember2026-06-012026-08-31 0001731348tlry:SettlementOfTlry23ConvertibleNoteWithShareIssuanceMember2026-06-012026-08-31 0001731348us-gaap:CommonStockMember2026-06-012026-08-31 0001731348us-gaap:TreasuryStockCommonMember2026-06-012026-08-31 0001731348us-gaap:AdditionalPaidInCapitalMember2026-06-012026-08-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMember2026-06-012026-08-31 0001731348us-gaap:RetainedEarningsMember2026-06-012026-08-31 0001731348us-gaap:NoncontrollingInterestMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMemberus-gaap:CommonStockMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMemberus-gaap:TreasuryStockCommonMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMemberus-gaap:AdditionalPaidInCapitalMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMemberus-gaap:AccumulatedOtherComprehensiveIncomeMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMemberus-gaap:RetainedEarningsMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMemberus-gaap:NoncontrollingInterestMember2026-06-012026-08-31 0001731348tlry:PerformancebasedStockUnitsAwardMember2026-06-012026-08-31 0001731348us-gaap:CommonStockMember2026-08-31 0001731348us-gaap:TreasuryStockCommonMember2026-08-31 0001731348us-gaap:AdditionalPaidInCapitalMember2026-08-31 0001731348us-gaap:AccumulatedOtherComprehensiveIncomeMember2026-08-31 0001731348us-gaap:RetainedEarningsMember2026-08-31 0001731348us-gaap:NoncontrollingInterestMember2026-08-31 xbrli:pure 0001731348tlry:ReverseStockSplitMember2025-12-022025-12-02 0001731348us-gaap:RestrictedStockUnitsRSUMember2026-06-012026-08-31 0001731348us-gaap:RestrictedStockUnitsRSUMember2025-06-012025-08-31 0001731348us-gaap:EmployeeStockOptionMember2026-06-012026-08-31 0001731348us-gaap:EmployeeStockOptionMember2025-06-012025-08-31 0001731348tlry:WarrantsMember2026-06-012026-08-31 0001731348tlry:WarrantsMember2025-06-012025-08-31 0001731348tlry:ConvertibleDebenturesMember2026-06-012026-08-31 0001731348tlry:ConvertibleDebenturesMember2025-06-012025-08-31 0001731348tlry:BeverageAlcoholInventoryMember2026-08-31 0001731348tlry:BeverageAlcoholInventoryMember2026-05-31 0001731348tlry:CannabisPlantsMember2026-08-31 0001731348tlry:CannabisPlantsMember2026-05-31 0001731348tlry:DriedCannabisMember2026-08-31 0001731348tlry:DriedCannabisMember2026-05-31 0001731348tlry:CannabisDerivativesMember2026-08-31 0001731348tlry:CannabisDerivativesMember2026-05-31 0001731348tlry:CannabisVapesMember2026-08-31 0001731348tlry:CannabisVapesMember2026-05-31 0001731348tlry:PackagingAndOtherInventoryItemsMember2026-08-31 0001731348tlry:PackagingAndOtherInventoryItemsMember2026-05-31 0001731348tlry:DistributionInventoryMember2026-08-31 0001731348tlry:DistributionInventoryMember2026-05-31 0001731348tlry:WellnessInventoryMember2026-08-31 0001731348tlry:WellnessInventoryMember2026-05-31 0001731348us-gaap:LandMember2026-08-31 0001731348us-gaap:LandMember2026-05-31 0001731348us-gaap:ManufacturingFacilityMember2026-08-31 0001731348us-gaap:ManufacturingFacilityMember2026-05-31 0001731348us-gaap:EquipmentMember2026-08-31 0001731348us-gaap:EquipmentMember2026-05-31 0001731348us-gaap:LeaseholdImprovementsMember2026-08-31 0001731348us-gaap:LeaseholdImprovementsMember2026-05-31 0001731348tlry:RightOfUseAssetsMember2026-08-31 0001731348tlry:RightOfUseAssetsMember2026-05-31 0001731348us-gaap:ConstructionInProgressMember2026-08-31 0001731348us-gaap:ConstructionInProgressMember2026-05-31 0001731348us-gaap:EquipmentMember2026-08-31 0001731348us-gaap:EquipmentMember2026-05-31 0001731348us-gaap:LeaseholdImprovementsMember2026-08-31 0001731348us-gaap:LeaseholdImprovementsMember2026-05-31 0001731348tlry:RightOfUseAssetsMember2026-08-31 0001731348tlry:RightOfUseAssetsMember2026-05-31 0001731348tlry:AtwaterBreweryMembertlry:BeverageUnitsMember2026-05-31 0001731348us-gaap:DisposalGroupHeldforsaleNotDiscontinuedOperationsMember2026-08-31 0001731348tlry:CustomerRelationshipsAndDistributionChannelMember2026-07-01 0001731348tlry:LicensesPermitsAndApplicationsMember2026-07-01 0001731348tlry:IntellectualPropertyTrademarksKnowHowAndBrandsMember2026-07-01 00017313482026-07-01 0001731348tlry:CustomerRelationshipsAndDistributionChannelMember2026-08-31 0001731348tlry:LicensesPermitsAndApplicationsMember2026-08-31 0001731348tlry:IntellectualPropertyTrademarksKnowHowAndBrandsMember2026-08-31 0001731348tlry:CustomerRelationshipsAndDistributionChannelMember2026-05-31 0001731348tlry:LicensesPermitsAndApplicationsMember2026-05-31 0001731348us-gaap:NoncompeteAgreementsMember2026-05-31 0001731348tlry:IntellectualPropertyTrademarksKnowHowAndBrandsMember2026-05-31 0001731348tlry:MultiperiodSponsorshipRightsMember2026-08-31 0001731348tlry:MultiperiodSponsorshipRightsMember2026-05-31 0001731348tlry:CannabisSegmentMember2026-08-31 0001731348tlry:CannabisSegmentMember2026-05-31 0001731348tlry:BrewDogPLCMembercountry:GB2026-03-02 iso4217:EUR 0001731348tlry:BrewDogPLCMembercountry:GB2026-03-022026-03-02 0001731348tlry:BrewDogPLCMembercountry:AU2026-03-09 0001731348tlry:BrewDogPLCMembercountry:GB2026-03-23 0001731348tlry:BrewDogPLCMembercountry:GB2026-03-232026-03-23 0001731348tlry:BrewDogPLCMembercountry:US2026-04-012026-04-01 0001731348tlry:BrewDogUKIMember2026-03-022026-03-02 0001731348tlry:BrewDogAustraliaMember2026-03-092026-03-09 0001731348tlry:BrewDogUKIIMember2026-03-232026-03-23 0001731348tlry:BrewDogUSMember2026-04-012026-04-01 0001731348tlry:BrewDogPLCMember2026-06-012026-08-31 0001731348tlry:BrewDogUKIMember2026-03-02 0001731348tlry:BrewDogAustraliaMember2026-03-09 0001731348tlry:BrewDogUKIIMember2026-03-23 0001731348tlry:BrewDogUSMember2026-04-01 0001731348tlry:BrewDogPLCMember2026-08-31 0001731348tlry:BrewDogPLCMember2025-06-012025-08-31 0001731348tlry:LypheGroupMember2026-04-152026-04-15 0001731348tlry:LypheGroupMember2026-04-15 0001731348tlry:LypheGroupMember2026-06-012026-08-31 0001731348tlry:HellomdMember2026-07-102026-07-10 iso4217:CAD 0001731348us-gaap:FairValueInputsLevel1Member2026-08-31 0001731348us-gaap:FairValueInputsLevel1Member2026-05-31 0001731348us-gaap:FairValueInputsLevel2Member2026-08-31 0001731348us-gaap:FairValueInputsLevel2Member2026-05-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:SuperheroAcquisitionLPMember2026-08-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:SuperheroAcquisitionLPMember2026-05-31 0001731348tlry:SuperheroAcquisitionLPMembertlry:UponUsFederalCannabisLegalizationMember2026-08-31 0001731348tlry:SuperheroAcquisitionLPMembertlry:UponUsFederalCannabisLegalizationMember2026-05-31 0001731348tlry:SuperheroAcquisitionLPMember2026-08-31 0001731348tlry:SuperheroAcquisitionLPMember2026-05-31 0001731348tlry:AphriaIncMemberus-gaap:LineOfCreditMember2026-08-31 0001731348us-gaap:LineOfCreditMemberus-gaap:PrimeRateMember2026-06-012026-08-31 0001731348tlry:CCPharmaGmbHMemberus-gaap:LineOfCreditMember2026-08-31 0001731348tlry:CCPharmaGmbHMembertlry:OperatingLineOfCreditOneMember2026-08-31 0001731348tlry:CCPharmaGmbHMembertlry:OperatingLineOfCreditTwoMember2026-08-31 0001731348tlry:CCPharmaGmbHMemberus-gaap:LineOfCreditMembertlry:EuroShorttermRateMember2026-06-012026-08-31 0001731348tlry:CCPharmaGmbHMemberus-gaap:LineOfCreditMembertlry:EuroInterbankOfferedRateMember2026-06-012026-08-31 0001731348tlry:AmericanBeverageCraftsGroupIncMemberus-gaap:RevolvingCreditFacilityMember2026-07-23 0001731348tlry:AmericanBeverageCraftsGroupIncMemberus-gaap:RevolvingCreditFacilityMember2026-07-24 0001731348tlry:FourTwentyCorporationMemberus-gaap:RevolvingCreditFacilityMember2026-08-31 0001731348tlry:FourTwentyCorporationMemberus-gaap:RevolvingCreditFacilityMember2026-07-24 0001731348tlry:TermLoanDueInFebruary2028Member2026-08-31 0001731348tlry:TermLoanDueInFebruary2028Member2026-05-31 utr:Y 0001731348tlry:TermLoanDueInFebruary2028Member2026-08-312026-08-31 0001731348tlry:TermLoanDueInFebruary2028Member2026-05-312026-05-31 0001731348tlry:TermLoanDueInJuly2033Member2026-08-31 0001731348tlry:TermLoanDueInJuly2033Member2026-05-31 0001731348tlry:TermLoanDueInJuly2033Memberus-gaap:PrimeRateMember2026-08-312026-08-31 0001731348tlry:TermLoanDueInJuly2033Memberus-gaap:PrimeRateMember2026-05-312026-05-31 0001731348tlry:TermLoanDueInJuly2033Member2026-08-312026-08-31 0001731348tlry:TermLoanDueInJuly2033Member2026-05-312026-05-31 0001731348tlry:TermLoanDueInJuly2033TwoMember2026-08-31 0001731348tlry:TermLoanDueInJuly2033TwoMember2026-05-31 0001731348tlry:TermLoanDueInJuly2033TwoMemberus-gaap:PrimeRateMember2026-08-312026-08-31 0001731348tlry:TermLoanDueInJuly2033TwoMemberus-gaap:PrimeRateMember2026-05-312026-05-31 0001731348tlry:TermLoanDueInJuly2033TwoMember2026-08-312026-08-31 0001731348tlry:TermLoanDueInJuly2033TwoMember2026-05-312026-05-31 0001731348tlry:TermLoanDueInAugust2026Member2026-05-31 0001731348tlry:TermLoanDueInAugust2026Memberus-gaap:PrimeRateMember2026-05-312026-05-31 0001731348tlry:TermLoanDueInAugust2026Member2026-05-312026-05-31 0001731348tlry:TermLoanDueInAugust2026Member2026-08-31 0001731348tlry:MortgagePayableDueInAugust2026Member2026-08-31 0001731348tlry:MortgagePayableDueInAugust2026Member2026-05-31 0001731348tlry:MortgagePayableDueInAugust2026Memberus-gaap:PrimeRateMember2026-08-312026-08-31 0001731348tlry:MortgagePayableDueInAugust2026Memberus-gaap:PrimeRateMember2026-05-312026-05-31 0001731348tlry:MortgagePayableDueInAugust2026Member2026-08-312026-08-31 0001731348tlry:MortgagePayableDueInAugust2026Member2026-05-312026-05-31 0001731348tlry:TermLoanDueInAugust2028Member2026-08-31 0001731348tlry:TermLoanDueInAugust2028Member2026-05-31 0001731348tlry:TermLoanDueInAugust2028Member2026-08-312026-08-31 0001731348tlry:TermLoanDueInAugust2028Member2026-05-312026-05-31 0001731348tlry:MortgagePayableDueInOctober2030Member2026-08-31 0001731348tlry:MortgagePayableDueInOctober2030Member2026-05-31 0001731348tlry:MortgagePayableDueInOctober2030Membertlry:EuroInterbankOfferedRateMember2026-08-312026-08-31 0001731348tlry:MortgagePayableDueInOctober2030Membertlry:EuroInterbankOfferedRateMember2026-05-312026-05-31 0001731348tlry:MortgagePayableDueInOctober2030Member2026-08-312026-08-31 0001731348tlry:MortgagePayableDueInOctober2030Member2026-05-312026-05-31 0001731348tlry:MortgagePayableDueInOctober2030Membersrt:MinimumMember2026-08-312026-08-31 0001731348tlry:MortgagePayableDueInOctober2030Membersrt:MinimumMember2026-05-312026-05-31 0001731348tlry:MortgagePayableDueInOctober2030Membersrt:MaximumMember2026-08-312026-08-31 0001731348tlry:MortgagePayableDueInOctober2030Membersrt:MaximumMember2026-05-312026-05-31 0001731348tlry:TermLoanDueInJune2028Member2026-08-31 0001731348tlry:TermLoanDueInJune2028Member2026-05-31 0001731348tlry:TermLoanDueInJune2028Member2026-08-312026-08-31 0001731348tlry:TermLoanDueInJune2028Member2026-05-312026-05-31 0001731348tlry:TermLoanDueInJune2028Membersrt:MinimumMember2026-08-312026-08-31 0001731348tlry:TermLoanDueInJune2028Membersrt:MinimumMember2026-05-312026-05-31 0001731348tlry:TermLoanDueInJune2028Membersrt:MaximumMember2026-08-312026-08-31 0001731348tlry:TermLoanDueInJune2028Membersrt:MaximumMember2026-05-312026-05-31 0001731348tlry:LongtermDebtExcludingConvertibleDebenturesMember2026-08-31 0001731348tlry:LongtermDebtExcludingConvertibleDebenturesMember2026-05-31 0001731348tlry:AmericanBeverageCraftsGroupIncMemberus-gaap:RevolvingCreditFacilityMember2026-07-242026-07-24 0001731348tlry:TLRY27Member2026-08-31 0001731348tlry:TLRY27Member2026-05-31 0001731348tlry:TLRY27Member2023-05-30 0001731348tlry:TLRY27Member2023-05-302023-05-30 0001731348tlry:TLRY27Member2025-06-012025-08-31 0001731348tlry:TLRY27Member2025-08-31 00017313482025-09-052025-09-15 0001731348tlry:TimebasedRestrictedStockUnitsMember2026-06-012026-08-31 0001731348tlry:TimebasedRestrictedStockUnitsMember2025-06-012026-05-31 0001731348tlry:PerformancebasedRestrictedStockUnitsMember2026-06-012026-08-31 0001731348tlry:PerformancebasedRestrictedStockUnitsMember2023-06-012024-05-31 0001731348tlry:PerformancebasedRestrictedStockUnitsMember2025-11-30 0001731348tlry:PerformancebasedRestrictedStockUnitsMember2026-05-31 0001731348us-gaap:AccumulatedTranslationAdjustmentMember2025-05-31 0001731348us-gaap:AccumulatedTranslationAdjustmentMember2025-06-012025-08-31 0001731348us-gaap:AccumulatedTranslationAdjustmentMember2025-08-31 0001731348us-gaap:AccumulatedTranslationAdjustmentMember2026-05-31 0001731348us-gaap:AccumulatedTranslationAdjustmentMember2026-06-012026-08-31 0001731348us-gaap:AccumulatedTranslationAdjustmentMember2026-08-31 0001731348tlry:EnrootMember2026-08-31 0001731348tlry:AphriaDiamondMember2026-08-31 0001731348tlry:ColCannaSASMember2026-08-31 0001731348tlry:EnrootMember2026-08-31 0001731348tlry:AphriaDiamondMember2026-08-31 0001731348tlry:ColCannaSASMember2026-08-31 0001731348srt:SubsidiariesMember2026-08-31 0001731348tlry:EnrootMember2026-05-31 0001731348tlry:AphriaDiamondMember2026-05-31 0001731348tlry:ColCannaSASMember2026-05-31 0001731348srt:SubsidiariesMember2026-05-31 0001731348tlry:EnrootMember2026-06-012026-08-31 0001731348tlry:AphriaDiamondMember2026-06-012026-08-31 0001731348tlry:ColCannaSASMember2026-06-012026-08-31 0001731348srt:SubsidiariesMember2026-06-012026-08-31 0001731348tlry:AphriaDiamondMember2025-06-012025-08-31 0001731348tlry:ColCannaSASMember2025-06-012025-08-31 0001731348srt:SubsidiariesMember2025-06-012025-08-31 0001731348tlry:AphriaDiamondMember2025-08-31 0001731348tlry:ColCannaSASMember2025-08-31 0001731348tlry:ConvertibleDebenturesMember2026-08-31 0001731348tlry:MaterialPurchaseObligationsMember2026-08-31 0001731348us-gaap:CapitalAdditionsMember2026-08-31 0001731348tlry:BeverageAlcoholBusinessMember2026-06-012026-08-31 0001731348tlry:BeverageAlcoholBusinessMember2025-06-012025-08-31 0001731348tlry:CannabisSegmentMember2026-06-012026-08-31 0001731348tlry:CannabisSegmentMember2025-06-012025-08-31 0001731348tlry:DistributionBusinessMember2026-06-012026-08-31 0001731348tlry:DistributionBusinessMember2025-06-012025-08-31 0001731348tlry:WellnessBusinessMember2026-06-012026-08-31 0001731348tlry:WellnessBusinessMember2025-06-012025-08-31 0001731348tlry:ClosureOfHopValleyMembertlry:BeverageSegmentMember2026-06-012026-08-31 0001731348us-gaap:ConvertibleDebtMember2026-08-31 0001731348us-gaap:ConvertibleDebtMember2026-05-31 0001731348us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2026-08-31 0001731348us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2026-08-31 0001731348us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2026-08-31 0001731348us-gaap:FairValueMeasurementsRecurringMember2026-08-31 0001731348us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2026-05-31 0001731348us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2026-05-31 0001731348us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2026-05-31 0001731348us-gaap:FairValueMeasurementsRecurringMember2026-05-31 0001731348tlry:BitcoinMember2026-08-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMember2025-12-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMember2026-05-31 0001731348tlry:EquityInvestmentsMemberus-gaap:FairValueInputsLevel3Member2026-05-31 0001731348tlry:EquityInvestmentsMemberus-gaap:FairValueInputsLevel3Member2026-06-012026-08-31 0001731348tlry:EquityInvestmentsMemberus-gaap:FairValueInputsLevel3Member2026-08-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMember2025-08-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMembertlry:MeasurementInputProbabilityOfSalesTargetAchievementMember2025-08-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMembertlry:MeasurementInputProbabilityOfRemainingAchievementsMember2025-08-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMember2025-06-012025-08-31 0001731348tlry:AcquisitionOfMontaukBrewingCompanyIncMember2026-06-012026-08-31 0001731348tlry:EquityInvestmentsMemberus-gaap:FairValueInputsLevel3Member2025-05-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:WarrantLiabilityMember2025-05-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:ContingentConsiderationMember2025-05-31 0001731348tlry:EquityInvestmentsMemberus-gaap:FairValueInputsLevel3Member2025-06-012025-08-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:WarrantLiabilityMember2025-06-012025-08-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:ContingentConsiderationMember2025-06-012025-08-31 0001731348tlry:EquityInvestmentsMemberus-gaap:FairValueInputsLevel3Member2025-08-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:WarrantLiabilityMember2025-08-31 0001731348us-gaap:FairValueInputsLevel3Membertlry:ContingentConsiderationMember2025-08-31 0001731348tlry:MeasurementInputProbabilityOfAchievementMemberus-gaap:ValuationTechniqueDiscountedCashFlowMember2026-02-28 0001731348tlry:MedicalCannabisProductsMembertlry:CannabisSegmentMember2026-06-012026-08-31 0001731348tlry:MedicalCannabisProductsMembertlry:CannabisSegmentMember2025-06-012025-08-31 0001731348tlry:AdultuseCannabisProductsMembertlry:CannabisSegmentMember2026-06-012026-08-31 0001731348tlry:AdultuseCannabisProductsMembertlry:CannabisSegmentMember2025-06-012025-08-31 0001731348tlry:WholesaleCannabisProductsMembertlry:CannabisSegmentMember2026-06-012026-08-31 0001731348tlry:WholesaleCannabisProductsMembertlry:CannabisSegmentMember2025-06-012025-08-31 0001731348tlry:InternationalCannabisProductsMembertlry:CannabisSegmentMember2026-06-012026-08-31 0001731348tlry:InternationalCannabisProductsMembertlry:CannabisSegmentMember2025-06-012025-08-31 0001731348country:US2026-06-012026-08-31 0001731348country:US2025-06-012025-08-31 0001731348country:CA2026-06-012026-08-31 0001731348country:CA2025-06-012025-08-31 0001731348us-gaap:EMEAMember2026-06-012026-08-31 0001731348us-gaap:EMEAMember2025-06-012025-08-31 0001731348tlry:RestOfWorldMember2026-06-012026-08-31 0001731348tlry:RestOfWorldMember2025-06-012025-08-31 0001731348country:US2026-08-31 0001731348country:US2025-08-31 0001731348country:CA2026-08-31 0001731348country:CA2025-08-31 0001731348us-gaap:EMEAMember2026-08-31 0001731348us-gaap:EMEAMember2025-08-31 0001731348tlry:RestOfWorldMember2026-08-31 0001731348tlry:RestOfWorldMember2025-08-31 0001731348us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertlry:MajorCustomersMember2026-06-012026-08-31 0001731348us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMembertlry:MajorCustomersMember2025-06-012025-08-31 0001731348tlry:SharesIssuedForTheTlry27NotesDebtExtinguishmentMemberus-gaap:SubsequentEventMember2026-09-012026-09-30 0001731348tlry:SharesIssuedForTheTlry27NotesDebtExtinguishmentMemberus-gaap:SubsequentEventMember2026-09-30 0001731348tlry:ColCannaSASMemberus-gaap:SubsequentEventMember2026-09-30
 

 



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 


 

FORM 10-Q


 

(Mark One)

☒

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended August 31, 2026

OR

☐

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-38594


TILRAY BRANDS, INC.

(Exact Name of Registrant as Specified in its Charter)


 

Delaware

82-4310622

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer
Identification No.)

265 Talbot Street West,

Leamington, ON

N8H 5L4

(Address of principal executive offices)

(Zip Code)

 

Registrant’s telephone number, including area code: (844) 845-7291


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

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Common Stock, $0.0001 par value per share

 

TLRY

 

The Nasdaq Global Select Market

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes  ☒    No  ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).     Yes  ☒    No  ☐

 

 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

☒

Accelerated filer

☐

 

Non-accelerated filer

☐

Smaller reporting company

☐

 

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. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).     Yes  ☐    No  ☒

 

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.     Yes  ☒    No  ☐

 

As of October 6, 2026, the registrant had 147,787,523 shares of Common Stock, $0.0001 par value per share issued and outstanding. 

 



 

 

  

 

Table of Contents

 

 

 

Page

PART I.

FINANCIAL INFORMATION

1

Item 1.

Financial Statements (Unaudited)

1

 

Consolidated Statements of Financial Position (Unaudited)

1

 

Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) (Unaudited)

2

 

Consolidated Statements of Stockholders' Equity (Unaudited)

3

 

Consolidated Statements of Cash Flows (Unaudited)

4

 

Notes to Condensed Interim Consolidated Financial Statements (Unaudited)

5

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

24

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

44

Item 4.

Controls and Procedures

44

PART II.

OTHER INFORMATION

45

Item 1.

Legal Proceedings

45

Item 1A.

Risk Factors

46

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

47

Item 3.

Defaults Upon Senior Securities

47

Item 4.

Mine Safety Disclosures

47

Item 5.

Other Information

47

Item 6.

Exhibits

48

Signatures

50

 

 

  

 

Cautionary Note Regarding Forward-Looking Statements

 

This Quarterly Report on Form 10-Q for the fiscal quarter ended August 31, 2026 (the “Form 10-Q”) contains forward-looking statements under Canadian securities laws and within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are intended to be subject to the “safe harbor” created by those sections and other applicable laws. Such statements involve risks, uncertainties and assumptions. If the risks or uncertainties ever materialize or the assumptions prove incorrect, our results may differ materially from those expressed or implied by such forward-looking statements under the Canadian securities laws and within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are intended to be subject to the “safe harbor” created by those sections and other applicable laws. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “project,”  “will,” “would,” “seek,” or “should,” or the negative or plural of these words or similar expressions or variations are intended to identify such forward-looking statements. Forward-looking statements include, among other things, our beliefs or expectations relating to our future performance, results of operations and financial condition; our intentions regarding our cost savings initiatives and our expected benefits from those initiatives; our strategic initiatives, business strategy, supply chain, brand portfolio, product performance and expansion efforts; our expectations regarding revenue for certain of our segments and trends for gross margin; our intentions regarding our capital structure and TLRY 27 Notes; current or future macroeconomic trends; industry trends; or legislative or regulatory changes, including our statements regarding the anticipated impact of Tariffs on our costs or opportunities presented by such changes on our growth; our statements regarding the consolidation of the Canadian cannabis industry; our expectations for higher margin sales by redirecting our Canadian cannabis inventory to international markets; our expectations for our positioning and cannabis market share in Europe and other markets; future corporate acquisitions and strategic transactions; and our synergies, cash savings and efficiencies anticipated from the integration of our completed acquisitions and strategic transactions; and our expectations regarding the availability under the revolving credit facility and our ability to comply with the financial covenants under our credit facility in future periods.

 

Risks and uncertainties that may cause actual results to differ materially from forward-looking statements include, but are not limited to, those identified in this Form 10-Q and other risks and matters described in our most recent Annual Report on Form 10-K for the fiscal year ended May 31, 2026 as well as our other filings made from time to time with the U.S. Securities and Exchange Commission and in our Canadian securities filings.

 

Forward looking statements are based on information available to us as of the date of this Form 10-Q and, while we believe that information provides a reasonable basis for these statements, these statements are inherently uncertain, and investors are cautioned not to unduly rely on these statements. You should not rely upon forward-looking statements or forward-looking information as predictions of future events.

 

We undertake no obligation to update forward-looking statements to reflect actual results or changes in assumptions or circumstances, except as required by applicable law.

 

 

 

 

PART I—FINANCIAL INFORMATION

 

Item 1. Financial Statements (Unaudited).

TILRAY BRANDS, INC.

Consolidated Statements of Financial Position

(in thousands of United States dollars, unaudited)

 

  

August 31,

  

May 31,

 
  

2026

  

2026

 

Assets

        

Current assets

        

Cash and cash equivalents

 $214,960  $225,977 

Restricted cash

  3,383   3,365 

Marketable securities

  3,047   5,289 

Accounts receivable, net

  190,617   189,170 

Inventory

  328,973   301,192 

Prepaids and other current assets

  64,160   64,692 

Assets held for sale

  2,449   2,449 

Total current assets

  807,589   792,134 

Capital assets

  665,923   680,225 

Operating lease, right-of-use assets

  42,030   42,318 

Digital assets

  720   674 

Intangible assets

  42,468   42,779 

Goodwill

  752,350   752,350 

Long-term investments

  6,365   6,551 

Other assets

  10,509   10,981 

Total assets

 $2,327,954  $2,328,012 

Liabilities

        

Current liabilities

        

Bank indebtedness

 $8,688  $8,775 

Accounts payable and accrued liabilities

  335,415   318,088 

Current portion of lease liabilities

  11,902   13,357 

Current portion of long-term debt

  15,457   18,160 

Current portion of convertible debentures payable

  59,224   — 

Total current liabilities

  430,686   358,380 

Long - term liabilities

        

Lease liabilities

  158,610   158,155 

Long-term debt

  118,046   120,425 

Convertible debentures payable

  —   79,529 

Deferred tax liabilities, net

  9,746   12,256 

Other liabilities

  4,192   4,400 

Total liabilities

  721,280   733,145 

Commitments and contingencies (refer to Note 18)

          

Stockholders' equity

        

Common stock ($0.0001 par value; 1,416,000,000 common shares authorized; 144,936,074 and 131,683,075 common shares issued and outstanding, respectively)

  145   132 

Treasury Stock (1,124,869 and 589,217 treasury shares issued and outstanding, respectively)

  —   — 

Preferred shares ($0.0001 par value; 10,000,000 preferred shares authorized; nil and nil preferred shares issued and outstanding, respectively)

  —   — 

Additional paid-in capital

  6,674,469   6,627,056 

Accumulated other comprehensive loss

  (39,492)  (44,233)

Accumulated deficit

  (5,011,764)  (4,968,623)

Total Tilray Brands, Inc. stockholders' equity

  1,623,358   1,614,332 

Non-controlling interests

  (16,684)  (19,465)

Total stockholders' equity

  1,606,674   1,594,867 

Total liabilities and stockholders' equity

 $2,327,954  $2,328,012 
 

The accompanying notes are an integral part of these condensed interim consolidated financial statements.

 

1

 

 

TILRAY BRANDS, INC.

Consolidated Statements of Income (Loss) and Comprehensive Income (Loss)

(in thousands of United States dollars, except for share and per share data, unaudited)

 

 

  

Three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Net revenue

 $257,147  $209,501 

Cost of goods sold

  179,638   152,032 

Gross profit

  77,509   57,469 

Operating expenses:

        

General and administrative

  57,608   41,053 

Selling

  13,593   12,923 

Amortization

  6,500   3,929 

Marketing and promotion

  15,736   10,155 

Research and development

  89   41 

Change in fair value of contingent consideration

  —   (15,000)

Litigation costs, net of recoveries

  787   1,007 

Restructuring costs

  2,447   869 

Transaction costs, net

  4,802   400 

Total operating expenses

  101,562   55,377 

Operating income (loss)

  (24,053)  2,092 

Interest expense, net

  (6,480)  (6,696)

Non-operating income (expense), net

  (7,773)  3,832 

(Loss) before income taxes

  (38,306)  (772)

Income tax expense (recovery), net

  1,725   (2,285)

Net income (loss)

 $(40,031) $1,513 

Total net income (loss) attributable to:

        

Stockholders of Tilray Brands, Inc.

  (43,141)  (322)

Non-controlling interests

  3,110   1,835 

Other comprehensive gain (loss), net of tax

        

Foreign currency translation gain (loss)

  4,412   (188)

Comprehensive income (loss)

 $(35,619) $1,325 

Total comprehensive income (loss) attributable to:

        

Stockholders of Tilray Brands, Inc.

  (38,400)  (489)

Non-controlling interests

  2,781   1,814 

Weighted average number of common shares - basic1

  133,340,533   106,027,190 

Weighted average number of common shares - diluted1

  133,340,533   106,027,190 

Net loss per share - basic1

 $(0.32) $(0.00)

Net loss per share - diluted1

 $(0.32) $(0.00)

 

1The prior year share and amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. See Note 1 (Basis of presentation and summary of significant accounting policies).

 

The accompanying notes are an integral part of these condensed interim consolidated financial statements.

 

2

 

 

TILRAY BRANDS, INC.

Consolidated Statements of Stockholders’ Equity

(in thousands of United States dollars, except for share data, unaudited)

 

                      

Accumulated

             
  

Number of

      

Number of

      

Additional

  

other

      

Non-

     
  

common

  

Common

  

treasury

  

Treasury

  

paid-in

  

comprehensive

  

Accumulated

  

controlling

     
  

shares(1)

  

Stock

  

shares(1)

  

stock

  

capital

  

loss

  

Deficit

  

interests

  

Total

 

Balance at May 31, 2025

  106,067,875  $106   (200,422) $—  $6,401,657  $(43,063) $(4,847,226) $(21,899) $1,489,575 

Share issuance - At-the-Market (“ATM”) program

  3,444,380   3   —   —   22,488   —   —   —   22,491 

Share issuance - Repurchase of TLRY 27 convertible note

  1,259,182   1   (120,969)  —   4,799   —   —   —   4,800 

Share issuance - Settlement of equity component of TLRY 27 convertible note

  —   —   —   —   (1,158)  —   —   —   (1,158)

Share issuance - RSUs exercised

  1,057,680   1   —   —   (1)  —   —   —   — 

Shares effectively repurchased for employee withholding tax

  —   —   —   —   (1,427)  —   —   —   (1,427)

Stock-based compensation

  —   —   —   —   5,052   —   —   —   5,052 

Comprehensive income (loss) for the period

  —   —   —   —   —   (167)  (322)  1,814   1,325 

Balance at August 31, 2025

  111,829,117  $111   (321,391) $—  $6,431,410  $(43,230) $(4,847,548) $(20,085) $1,520,658 
                                     

Balance at May 31, 2026

  131,683,075  $132   (589,217) $—  $6,627,056  $(44,233) $(4,968,623) $(19,465) $1,594,867 

Share issuance - At-the-Market (“ATM”) program

  4,645,344   5   —   —   22,333   —   —   —   22,338 

Share issuance - Repurchase of TLRY 27 convertible note

  5,229,861   5   (535,652)  —   24,629   —   —   —   24,634 

Share issuance - Settlement of equity component of TLRY 27 convertible note

  —   —   —   —   (6,358)  —   —   —   (6,358)

Share issuance - RSUs exercised

  1,990,747   2   —   —   —   —   —   —   2 

Shares effectively repurchased for employee withholding tax

  —   —   —   —   (7,123)  —   —   —   (7,123)

Share issuance - Performance-Based Elective Settlement Award achieved

  1,387,047   1   —   —   6,435   —   —   —   6,436 

Stock-based compensation

  —   —   —   —   7,497   —   —   —   7,497 

Comprehensive income (loss) for the period

  —   —   —   —   —   4,741   (43,141)  2,781   (35,619)

Balance at August 31, 2026

  144,936,074  $145   (1,124,869) $—  $6,674,469  $(39,492) $(5,011,764) $(16,684) $1,606,674 

 

1The prior year share amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. See Note 1 (Basis of presentation and summary of significant accounting policies).

 

The accompanying notes are an integral part of these condensed interim consolidated financial statements.

 

3

 

TILRAY BRANDS, INC.

Consolidated Statements of Cash Flows

(in thousands of United States dollars, unaudited)

 

 

 

  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Cash provided by (used in) operating activities:

        

Net income (loss)

 $(40,031) $1,513 

Adjustments for:

        

Income tax expense (recovery), net

  1,725   (2,285)

Unrealized foreign exchange (gain) loss

  4,524   (2,328)

Amortization

  18,638   15,561 

Accretion of convertible debt discount

  1,465   1,976 

Unrealized (gain) loss on digital assets

  (46)  8 

Other non-cash items

  (1,745)  282 

Stock-based compensation

  6,584   5,052 

Loss (gain) on long-term investments

  27   (39)

Loss on derivative instruments

  —   3,670 

Change in fair value of contingent consideration

  —   (15,000)

Change in non-cash working capital:

        

Accounts receivable

  (1,319)  14,414 

Prepaids and other current assets

  1,004   (7,133)

Inventory

  (27,781)  (11,905)

Accounts payable and accrued liabilities

  20,414   (5,127)

Net cash used in operating activities

  (16,541)  (1,341)

Cash provided by (used in) investing activities:

        

Investment in capital and intangible assets

  (11,009)  (9,523)

Proceeds from disposal of capital and intangible assets

  101   293 

Investment in digital assets

  —   (1,000)

Sale (purchase) of marketable securities, net

  2,242   34,697 

Proceeds from long-term investments

  133   — 

Business acquisitions, net of cash acquired

  (720)  — 

Net cash used in investing activities

  (9,253)  24,467 

Cash provided by (used in) financing activities:

        

Share capital issued, net of cash issuance costs

  22,338   22,491 

Repayment of long-term debt

  (5,846)  (2,653)

Repayment of lease liabilities

  (2,438)  (994)

Net (increase) decrease in bank indebtedness

  (87)  1,004 

Net cash provided by financing activities

  13,967   19,848 

Effect of foreign exchange on cash and cash equivalents

  828   188 

Net increase (decrease) in cash and cash equivalents

  (10,999)  43,162 

Cash and cash equivalents, beginning of period

  229,342   221,666 

Cash and cash equivalents and restricted cash, end of period

 $218,343  $264,828 

 

Within the Consolidated Statements of Cash Flows, cash and cash equivalents includes $3,383 of restricted cash as of August 31, 2026, and $nil as of August 31, 2025.

 

The accompanying notes are an integral part of these condensed interim consolidated financial statements.

 

4

 

TILRAY BRANDS, INC.

Notes to Consolidated Financial Statements (Unaudited)

 

Note 1. Basis of presentation and summary of significant accounting policies

 

The accompanying unaudited condensed interim consolidated financial statements reflect the accounts of the Company for the quarterly period ended August 31, 2026 (the “Financial Statements”). The Financial Statements were prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information and pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”) for interim financial information. Accordingly, they do not include all of the information and notes required by U.S. GAAP and should be read in conjunction with the audited consolidated financial statements (the “Annual Financial Statements”) included in the Company’s Annual Report on Form 10-K for the fiscal year ended  May 31, 2026 (the “Annual Report”). These Financial Statements reflect all adjustments, which, in the opinion of management, are necessary for a fair statement of the results for the interim periods presented. Interim results are not necessarily indicative of results for the full fiscal year. 

 

The Financial Statements have been prepared on a going concern basis, which assumes that the Company will continue in operation for at least one year after the date the Financial Statements are issued and, accordingly, will be able to realize its assets and discharge its liabilities in the normal course of operations as they come due, under the historical cost convention except for certain financial instruments that are measured at fair value, as detailed in the Company’s accounting policies.

 

All amounts in the Financial Statements, and the accompanying notes and tables have been rounded to the nearest thousand, except par values and per share amounts, and unless otherwise indicated.

 

Basis of consolidation

 

Subsidiaries are entities controlled by the Company. Control exists when the Company either has a controlling voting interest or is the primary beneficiary of a variable interest entity. In certain circumstances, such as with the BrewDog US acquisition, the Company may also consolidate an entity or a group of acquired assets and assumed liabilities where the Company has obtained effective control over the relevant operations, notwithstanding that certain regulatory approvals, licensing transfers, or other administrative matters remain pending as of the date control is obtained. In such cases, consolidation commences on the date the Company obtains the power to direct the relevant activities and is exposed to the variable returns of the operations, consistent with the guidance in ASC 810 and, where applicable, the acquisition date determined under ASC 805, see Note 7 (Business acquisitions).

 

The financial statements of all subsidiaries are included in the Financial Statements from the date that control commences until the date that control ceases. All intercompany balances and transactions have been eliminated on consolidation. A complete list of our subsidiaries that existed as of our most recent fiscal year end is included in the Annual Report.

 

Restricted cash

 

We classify cash that is legally or contractually restricted as to withdrawal or usage as restricted cash. As of  August 31, 2026, the Company reported $3,383 of restricted cash related to the funds held in escrow in connection with the acquisition of BrewDog plc (“BrewDog”), which was completed on March 2, 2026. See Note 7 (Business acquisitions).

 

Reverse stock split

 

Effective December 2, 2025, the Company implemented a reverse stock split of its outstanding shares of Common Stock, at a ratio of one-for-ten (the “Reverse Stock Split”). 

 

No fractional shares were issued in connection with the Reverse Stock Split. Fractional shares resulting from the Reverse Stock Split were rounded down to the nearest whole share and stockholders received cash in lieu of any fractional shares that were created by the Reverse Stock Split. Each stockholder's percentage ownership interest in the Company and proportional voting power remained unchanged as a result of the Reverse Stock Split, except for adjustments that resulted from rounding fractional shares down to whole shares.

 

All issued and outstanding Common Stock, per share amounts, and outstanding equity instruments and awards exercisable into common stock the (“Common Stock”) contained in the Financial Statements of the Company and notes thereto have been retroactively adjusted to reflect the Reverse Stock Split for all prior periods presented.

 

Earnings (loss) per share

 

Basic earnings (loss) per share is computed by dividing reported net income (loss) attributable to stockholders of Tilray Brands, Inc. by the weighted average number of common shares outstanding during the period. Diluted earnings (loss) per share is computed by dividing reported net income (loss) attributable to stockholders of Tilray Brands, Inc. by the sum of the weighted average number of common shares and the number of dilutive potential common share equivalents outstanding during the period. Potential dilutive common share equivalents consist of the incremental common shares issuable upon the exercise of vested share options, warrants, and RSUs and the incremental shares issuable upon conversion of the convertible debentures and similar instruments. Shares of Common Stock outstanding under the share lending arrangement entered into in conjunction with the TLRY 27 Notes, see Note 12 (Convertible debentures payable) are excluded from the calculation of basic and diluted earnings per share because the borrower of the shares is required under the share lending arrangement to refund any dividends paid on the shares lent. 

 

In computing diluted earnings (loss) per share, common share equivalents are not considered in periods in which a net income (loss) attributable to Tilray shareholders is reported as the inclusion of the common share equivalents would be anti-dilutive. For the three months ended August 31, 2026 and  August 31, 2025, the dilutive potential common share equivalents outstanding consisted of the following: 11,354,193 and 5,210,722 common shares from RSUs, 301,604 and 303,201 common shares from share options, nil and 620,900 common shares for warrants and 2,410,240 and 3,766,478 common shares for convertible debentures, respectively. Prior year share amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. 

 

New accounting pronouncements not yet adopted

 

In November 2024, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2024-03, Income Statement - Reporting Comprehensive Income -Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which requires disaggregated disclosure of income statement expenses for public business entities. ASU 2024-03 is effective for the Company beginning with its fiscal year ended  May 31, 2028 and will be disclosed in the Annual Report on Form 10-K for such period and interim periods thereafter. The Company is currently evaluating the effect of adopting this ASU.

 

New accounting pronouncements recently adopted

 

In  August 2023, the FASB issued ASU 2023-05, Business Combination - Joint Venture Formations (Subtopic 805-60) Recognition and Initial Measurement (“ASU 2023-05”), which is intended to address the accounting for contributions made to a joint venture. ASU 2023-05 is effective for the Company beginning  June 1, 2026, however, it did not have a material impact on the Company’s Financial Statements.

 

In  July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets (“ASU 2025-05”), which provides a practical expedient for estimating credit losses on current accounts receivable and current contract assets arising from transactions accounted for under ASC 606, Revenue from Contracts with Customers. ASU 2025-05 became effective for the Company on June 1, 2026, however, it did not have a material impact on the Company’s Financial Statements.

 

5

  
 

Note 2. Inventory

 

Inventory consisted of the following:

 

  August 31,  May 31, 
  2026  2026 

Beverage inventory

 $88,201  $80,723 

Cannabis plants

  35,728   38,253 

Dried cannabis

  118,323   106,467 

Cannabis derivatives

  5,696   5,463 

Cannabis vapes

  1,641   1,649 

Packaging and other inventory items

  14,262   14,255 

Distribution inventory

  51,725   40,054 

Wellness inventory

  13,397   14,328 

Total

 $328,973  $301,192 

  

 

Note 3. Capital assets

 

Capital assets consisted of the following:

 

  August 31,  May 31, 
  2026  2026 

Land

 $59,583  $59,764 

Production facilities

  462,936   464,415 

Equipment

  286,601   283,778 

Leasehold improvements

  32,807   32,954 

Finance lease, right-of-use assets

  116,458   117,976 

Construction in progress

  7,630   10,009 
  $966,015  $968,896 

Less: accumulated amortization

  (300,092)  (288,671)

Total

 $665,923  $680,225 

    

Assets held for sale consisted of the following:

 

  

August 31,

  

May 31,

 
  

2026

  

2026

 

Equipment

 $979  $979 

Leasehold improvements

  493   493 

Operating lease, right-of-use assets

  977   977 

Total

 $2,449  $2,449 

 

During the fiscal year ended  May 31, 2026, the Company classified certain assets of its Atwater Brewing business, which are assets contained within its Beverage reporting unit having a carrying value of $2,449, as assets held for sale. These assets were acquired on September 1, 2024 in connection with the transaction referred to as “Craft Acquisition II.” Following management’s assessment of facility utilizations, it was determined that such assets would be held for sale. Assets held for sale are measured at the lower of carrying amount and the fair value less costs to sell and are no longer depreciated. Changes in the carrying amount are recorded in the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss). 

 

6

  
 

Note 4. Leases

 

The table below presents the lease-related assets and liabilities recorded on the balance sheet.

 

   

August 31,

  

May 31,

 
 

Classification on Balance Sheet

 

2026

  

2026

 

Assets

         

Finance lease, right-of-use assets

Capital assets

 $116,458  $117,976 

Operating lease, right-of-use assets

Operating lease, right-of-use assets

  42,030   42,318 

Total right-of-use assets

 $158,488  $160,294 

Liabilities

         

Current:

         

Current portion of finance lease liabilities

Current portion of lease liabilities

 $3,138  $5,105 

Current portion of operating lease liabilities

Current portion of lease liabilities

  8,764   8,252 

Non-current:

         

Finance lease liabilities

Lease liabilities

  121,198   119,682 

Operating lease liabilities

Lease liabilities

  37,412   38,473 

Total lease liabilities

 $170,512  $171,512 

 

Included in total lease liabilities is $985 related to disposal groups classified as held for sale. See Note 3 (Capital Assets). 

 

The following table presents the future undiscounted payments associated with lease liabilities as of August 31, 2026:

 

  

Operating

  

Finance

 
  leases  leases 

2027 (remaining nine months)

 $12,503  $15,265 

2028

  15,724   20,353 

2029

  11,168   20,204 

2030

  7,232   19,968 

Thereafter

  14,469   148,372 

Total minimum lease payments

 $61,096  $224,162 

Imputed interest

  (14,920)  (99,826)

Obligations recognized

 $46,176  $124,336 

 

 

Note 5. Intangible Assets

 

Intangible assets consisted of the following items:

 

  

Customer relationships & distribution channel

  

Licenses, permits & applications

  

Intellectual property, trademarks, knowhow & brands

  August 31, 2026 

Cost

 $7,091  $27,636  $25,219  $59,946 

Accumulated amortization

  (383)  (7,608)  (9,487)  (17,478)

Total

 $6,708  $20,028  $15,732  $42,468 

 

As of August 31, 2026 and May 31, 2026, the Company also held the following intangible assets which have been fully impaired: $444,208 of customer relationships and distribution channels, $367,022 of licenses, permits and applications, and $452,530 of intellectual property, trademarks, know-how and brands.

 

  

Customer relationships & distribution channel

  

Licenses, permits & applications

  

Intellectual property, trademarks, knowhow & brands

  May 31, 2026 

Cost

 $6,793  $24,573  $26,633  $57,999 

Accumulated amortization

  (264)  (5,707)  (9,249)  (15,220)

Total

 $6,529  $18,866  $17,384  $42,779 

 

As of  August 31, 2026, the Company reported, in licenses, permits & applications, multi-period sponsorship rights of $17,458 and $nil of indefinite-lived intangible assets compared to $18,783 and $nil as of May 31, 2026, respectively. 

 

Expected future amortization expense for intangible assets as of  August 31, 2026 is as follows:

 

  

Amortization

 

2027 (remaining nine months)

 $10,377 

2028

  13,831 

2029

  6,319 

2030

  3,817 

2031

  3,817 

Thereafter

  4,307 

Total

 $42,468 

 

7

     
 

Note 6. Goodwill

 

The following table reflects the carrying amount of goodwill for the Cannabis reporting unit:

 

  

August 31,

  

May 31,

 
  

2026

  

2026

 

Cannabis goodwill

 $2,640,669  $2,640,669 

Accumulated impairment losses

  (1,888,319)  (1,888,319)

Total

 $752,350  $752,350 

 

During the fiscal quarter ended  August 31, 2026, the Company assessed for indicators of impairment and concluded that there were no such indicators and, accordingly, no further impairment testing was required and no impairment charges were recognized during the period.

 

The Company performed the annual impairment test during the fourth quarter ended  May 31, 2026 by completing a qualitative assessment of relevant events and circumstances. Based on this assessment, the Company determined that it was not more likely than not that the fair value of the Cannabis reporting unit was less than its carrying amount. Accordingly, no further goodwill impairment testing was performed and no goodwill impairment charges were recognized during the period.

 

8

  
 

Note 7. Business acquisitions

 

Acquisition of BrewDog

 

BrewDog UK I

 

On  March 2, 2026, Tilray Brands UK Ltd (“Tilray UK”), a wholly-owned subsidiary of the Company, entered into a Business and Asset Sale Agreement (the “BrewDog BASA”) pursuant to which Tilray UK acquired certain business operations and assets of BrewDog plc and certain of its subsidiaries (collectively, the “BrewDog Group”) through a pre-packaged administration process in Scotland under the Insolvency Act 1986, with the intent for Tilray UK to carry on the acquired business operations and assets as a going concern (the “BrewDog Acquisition”). The assets acquired included the brewery and distillery located in Ellon, Aberdeenshire, Scotland (the “UK Brewery”), the on-line business, the retail business, 11 of the BrewDog strategic pubs in Scotland, England and Ireland and all the world-wide intellectual property rights relating to the BrewDog brand, including sub-brands such as Punk IPA, Hazy Jane, Wingman, Elvis Juice and Dead Pony Club. The purpose of the acquisition is to broaden Tilray’s beverage brand strategy into international markets. In consideration for the BrewDog Acquisition, the Company paid a total purchase price of £33,000 ($44,220), paid in cash at completion. 

 

BrewDog Australia

 

On  March 9, 2026, Tilray Australia New Zealand Pty Ltd,  a wholly-owned subsidiary of the Company, acquired BrewDog Brewing Australia Pty Ltd., which included BrewDog’s brewery and two hospitality venues in Australia. The purpose of the acquisition is to continue broadening Tilray’s beverage brand strategy into international markets. In consideration for the acquisition, the Company paid nominal consideration. 

 

BrewDog UK II

 

On  March 23, 2026, Tilray UK acquired five additional BrewDog pubs in Scotland and England. The purpose of the acquisition is to broaden Tilray’s beverage brand strategy into international markets. The Company paid a total purchase price of £418 ($560), paid in cash at completion.

 

BrewDog U.S.

 

On  March 16, 2026, Tilray BrewDog U.S., Inc., a wholly-owned subsidiary of the Company, entered into an asset purchase agreement to acquire certain strategic BrewDog assets in the U.S., including a brewery, pub, and hotel in Columbus, Ohio, as well as pubs located in New Albany, Ohio, Cleveland, Ohio, and Las Vegas, Nevada (the “BrewDog U.S. Acquired Assets”). The Company obtained control of the BrewDog U.S. Acquired Assets and assumed certain liabilities, commencing on  April 1, 2026, which represents the acquisition date for accounting purposes under ASC 805, notwithstanding certain regulatory approvals that remained pending as of that date. The purpose of the acquisition is to broaden Tilray’s beverage brand strategy. In consideration for the acquisition, the Company paid a total purchase price of $9,293 for the BrewDog’s U.S. Acquired Assets, subject to customary post‑closing adjustments.

 

In connection with the BrewDog Acquisition and the acquisitions of BrewDog Australia, BrewDog UK II and BrewDog U.S. (collectively, the “Global BrewDog Acquisitions”), the Company is in the process of assessing the fair value of the net assets acquired and, as a result, the fair value  may be subject to adjustments pending completion of final valuations and post-closing adjustments. The table below summarizes the preliminary estimated fair value of the assets acquired and the liabilities assumed for the Global BrewDog Acquisitions as of the effective acquisition dates as follows:

 

  

BrewDog UK I

  

BrewDog AUS

  

BrewDog UK II

  

BrewDog US

  

Total

 
  

March 2,

  

March 9,

  

March 23,

  

April 1,

     
  

2026

  

2026

  

2026

  

2026

     

Consideration

                    

Cash consideration

 $44,220  $—  $560  $9,293  $54,073 

Net assets acquired

                    

Current assets

                    

Cash and cash equivalents

  159   392   —   19   570 

Accounts receivable

  336   797   —   —   1,133 

Inventory

  16,173   604   —   2,098   18,875 

Prepaids and other current assets

  159   322   —   —   481 

Long-term assets

                    

Capital assets

  60,664   2,769   1,738   7,176   72,347 

Finance lease, right-of-use assets

  44,640   17,318   —   17,881   79,839 

Operating lease, right-of-use assets

  16,713   —   5,213   3,697   25,623 

Intangible assets

  10,762   —   —   —   10,762 

Total assets

  149,606   22,202   6,951   30,871   209,630 

Current liabilities

                    

Accounts payable and accrued liabilities

  44,033   4,885   1,177   —   50,095 

Current portion of finance lease liabilities

  2,827   72   —   466   3,365 

Current portion of operating lease liabilities

  2,088   —   459   299   2,846 

Long - term liabilities

                    

Finance lease liabilities

  41,813   17,245   —   17,415   76,473 

Operating lease liabilities

  14,625   —   4,755   3,398   22,778 

Total liabilities

  105,386   22,202   6,391   21,578   155,557 

Total net assets acquired

 $44,220  $—  $560  $9,293  $54,073 

 

9

 

In the event that the Global BrewDog Acquisitions had occurred on  June 1, 2025, the Company would have had, on an unaudited pro forma basis for the asset groups purchased, additional net revenue of approximately $64,838 for the three months ended August 31, 2025, and its consolidated net income (loss) and comprehensive net income (loss) would have increased by approximately $9,807 for the three months ended August 31, 2025. This unaudited pro forma financial information does not reflect the realization of any expected ongoing synergies relating to the integration of the Global BrewDog Acquisitions. 

 

Acquisition of Lyphe 

 

On  April 15, 2026, Tilray Lyphe UK Limited, an indirect wholly-owned subsidiary of the Company, acquired the Lyphe Group (“Lyphe”), a UK-based medical cannabis clinic and digital pharmacy platform (the “Lyphe Acquisition”). In consideration for the Lyphe Acquisition, the Company paid a total purchase price of $3,074 (£2,200), consisting of 398,666 shares of the Company’s common stock having a value of $2,795 as of the date of issuance and $279 of cash. The purpose of the acquisition was driven by a strategic rationale tied to growth, vertical integration, and expansion in Europe, especially the UK medical cannabis market.

 

The Company is in the process of assessing the fair value of the net assets acquired and, as a result, the fair value  may be subject to adjustments pending completion of final valuations. The table below summarizes the preliminary estimated fair value of the assets acquired and the liabilities assumed in connection with the Lyphe Acquisition as of the effective acquisition date as follows: 

 

  

Amount

 

Consideration

    

Shares

 $2,795 

Cash consideration

  279 

Total consideration

  3,074 

Net assets acquired

    

Current assets

    

Cash and cash equivalents

  83 

Accounts receivable

  125 

Inventory

  146 

Prepaids and other current assets

  118 

Long-term assets

    

Capital assets

  34 

Intangible assets

  4,328 

Total assets

  4,834 

Current liabilities

    

Accounts payable and accrued liabilities

  1,760 

Total liabilities

  1,760 

Total net assets acquired

 $3,074 

 

In the event that the Lyphe Acquisition had occurred on  June 1, 2025, the Company would have had, on an unaudited pro forma basis, additional net revenue of approximately $768 for the three months ended August 31, 2025, and its consolidated net income (loss) and comprehensive net income (loss) would have increased by approximately $257 for the three months ended August 31, 2025. This unaudited pro forma financial information does not reflect the realization of any expected ongoing synergies relating to the integration of the Lyphe Acquisition. 

 

Acquisition of HelloMD

 

On  July 10, 2026, Aphria inc., a wholly-owned subsidiary of the Company, acquired HelloMD Corporation (“HelloMD”), a digital healthcare and patient engagement platform (the “HelloMD Acquisition”). The purpose of the acquisition was driven by a strategic rationale tied to growth, vertical integration, and expansion in the Canadian medical cannabis market. In consideration for the HelloMD Acquisition, the Company paid a total purchase price of $720 (CAD $1,000) of cash consideration. The Company is in the process of assessing the fair value of the net assets acquired and, as a result, the fair value  may be subject to adjustments pending completion of final valuations. 

 

 

Note 8. Long-term investments

 

Long-term investments consisted of the following:

 

  August 31,  May 31, 
  2026  2026 

Equity investments measured at fair value using quoted prices in active markets (Level 1)

 $1,025  $1,197 

Equity investments measured at fair value using other observable inputs (Level 2)

  976   990 

Equity investments under measurement alternative (Level 3)

  4,364   4,364 

Total

 $6,365  $6,551 

 

As of August 31, 2026 and May 31, 2026, included within equity investment under measurement alternative (Level 3) is an option to acquire a 68% membership interest in SH Acquisition for $1.00 upon U.S. federal cannabis legalization valued at $4,364 and $4,364, respectively. See Note 24 (Financial risk management and financial instruments).

 

10

  
 

Note 9. Bank indebtedness

 

Aphria Inc., a subsidiary of the Company, has an operating line of credit in the amount of C$1,000, which bears interest at the lender’s prime rate plus 75 basis points. As of August 31, 2026, the Company has not drawn on this line of credit. The operating line of credit is secured by a security interest on certain real property located at 265 Talbot St. West, Leamington, Ontario.

 

CC Pharma GmbH, a subsidiary of the Company, has two operating lines of credit in the amounts of €7,000 and €500. These lines bear interest at Euro Short-Term Rate (“ESTR”) plus 2.50% and Euro Interbank Offered Rate (“EURIBOR”) plus 4.00%, respectively. As of August 31, 2026, a total of €7,490 ($8,688) was drawn down from the total available credit of €7,500. The operating line of credit for €7,000 is secured by an interest in the inventory of CC Pharma GmbH as well as the Densborn, Germany production facility and underlying real property. The operating line of credit for €500 is unsecured.

 

On  July 24, 2026, American Beverage Crafts Group Inc. (“ABC Group”), a wholly-owned subsidiary of the Company, entered into a Sixth Amendment to Credit Agreement (the “Sixth Amendment”) with Bank of America, N.A., in its capacity as Administrative Agent, and certain other guarantors and lenders which are a party thereto. Specifically, the Sixth Amendment amends the Credit Agreement dated June 30, 2023 and, among other things, reflects revisions to the Company's credit facilities, including a reduction in the revolving commitments from $25,000 to $15,000 and modifications to certain financial covenants. As of  August 31, 2026, the Company has drawn $nil on the revolving line of credit under the ABC Group Credit Agreement.

 

See Note 26 (Subsequent events) for additional details after the period, with respect to the Seventh Amendment. As a result of this, the Company does not have the ability to draw on the revolving line of credit of $15,000 until covenant tests are once again tested.

 

 

Note 10. Accounts payable and accrued liabilities

 

Accounts payable and accrued liabilities are comprised of:

 

  August 31,  May 31, 
  2026  2026 

Trade payables

 $133,604  $114,538 

Accrued liabilities

  130,456   135,906 

Litigation accruals

  11,923   11,931 

Accrued payroll and employment related taxes

  19,664   20,013 

Income taxes payable

  15,604   12,667 

Accrued interest

  1,523   3,258 

Sales taxes payable

  22,641   19,775 

Total

 $335,415  $318,088 

     

11

 
 

Note 11. Long-term debt

 

The following table sets forth the net carrying amount of long-term debt instruments:

 

  

August 31,

  

May 31,

 
  

2026

  

2026

 

Term loan - C$53,000 - Canadian prime plus an applicable margin, 3-year term, with a 10-year amortization, repayable in equal quarterly payments due in February 2028

 $32,400  $34,310 

Term loan - C$25,000 - Canadian prime plus 1.00%, compounded monthly, 5-year term, with a 15-year amortization, repayable in equal monthly installments of C$181 including interest, due in July 2033

  8,068   8,420 

Term loan - C$25,000 - Canadian prime plus 1.00%, compounded monthly, 5-year term, with a 15-year amortization, repayable in equal monthly installments of C$196 including interest, due in July 2033

  9,923   10,356 

Term loan - C$1,250 - Canadian prime plus 1.50%, 5-year term, with a 10-year amortization, repayable in equal monthly installments of C$12 including interest, due in August 2026

  —   23 

Mortgage payable - C$3,750 - Canadian prime plus 1.50%, 5-year term, with a 20-year amortization, repayable in equal monthly installments of C$23 including interest, due in August 2041

  1,831   1,890 

Term loan ‐ €3,500 ‐ at 4.59%, 5‐year term, repayable in monthly installments of €52 plus interest, due in August 2028

  1,599   1,822 

Mortgage payable - $22,635 - EURIBOR rate plus 1.5%, 10-year term, repayable in monthly installments of $57 to $69, due in October 2030

  18,480   18,669 

Term loan - $90,000 - SOFR plus an applicable margin, 5-year term, repayable in quarterly installments of $875 to $2,250 due in June 2028

  62,000   63,688 

Carrying amount of long-term debt

  134,301   139,178 

Unamortized financing fees

  (798)  (593)

Net carrying amount

  133,503   138,585 

Less principal portion included in current liabilities

  (15,457)  (18,160)

Total non-current portion of long-term debt

 $118,046  $120,425 

 

On July 24, 2026, ABC Group entered into the Sixth Amendment with Bank of America, and the lenders which are a party thereto. The Sixth Amendment amends the Credit Agreement and, among other things, reflects revisions to the Company’s credit facilities, including a reduction in the revolving commitments from $25,000 to $15,000 and modifications to certain of the financial covenants. The Sixth Amendment also acknowledges a voluntary prepayment of $10,000, which was made on May 29, 2026, and includes various amendments, consents and other provisions relating to certain corporate and financing transactions. 

 

See Note 26 (Subsequent events) for additional details after the period, with respect to the Seventh Amendment.

 

12

 
 

Note 12. Convertible debentures payable

 

The following table sets forth the net carrying amount of the convertible debentures payable:

 

  

August 31,

  

May 31,

 
  

2026

  

2026

 

5.20% Convertible Notes (“TLRY 27 Notes”), current portion

 $59,224  $— 

5.20% Convertible Notes (“TLRY 27 Notes”), non-current portion

  —   79,529 

Total convertible debentures payable

  59,224   79,529 

 

TLRY 27 Notes

 

  

August 31,

  

May 31,

 
  

2026

  

2026

 

5.20% Contractual debenture

 $172,500  $172,500 

Debt settlement

  (108,500)  (84,500)

Unamortized discount

  (4,776)  (8,471)

Net carrying amount

 $59,224  $79,529 

 

The TLRY 27 convertible debentures were issued on  May 30, 2023 and on June 9, 2023 by way of overallotment, in the principal amount of $172,500 (the “TLRY 27 Notes”). The TLRY 27 Notes bear interest at a rate of 5.20% per annum, payable semi-annually in arrears on  June 15 and  December 15 of each year, and mature on  June 15, 2027, unless earlier converted. The TLRY 27 Notes are Tilray’s general unsecured obligations and rank senior in right of payment to all of Tilray’s indebtedness that is expressly subordinated in right of payment to the notes; equal in right of payment with any of Tilray’s unsecured indebtedness that is not so subordinated, effectively junior in right of payment to any of Tilray’s secured indebtedness to the extent of the value of the assets securing such indebtedness; and structurally junior to all indebtedness and other liabilities (including trade payables but excluding intercompany obligations) of Tilray’s current or future subsidiaries. Noteholders have the right to convert their TLRY 27 Notes into shares of Tilray’s Common Stock at their option, at any time, until the close of business on the second scheduled trading day immediately before  June 15, 2027. The initial conversion rate is approximately 37.66 shares per $1,000 principal amount of TLRY 27 Notes, which represents a conversion price of approximately $26.55 per share. The conversion rate and conversion price is subject to adjustment upon the occurrence of certain events.

 

The TLRY 27 Notes are now redeemable, in whole and not in part, at Tilray’s option at a cash redemption price equal to the principal amount of the notes to be redeemed, plus accrued and unpaid interest, if any, to, but excluding, the redemption date, but only if the last reported sale price of Tilray’s Common Stock exceeds 130% of the conversion price for a specified period of time, which threshold has not been met. If certain corporate events that constitute a fundamental change occur, then, subject to a limited exception, noteholders  may require Tilray to repurchase their TLRY 27 Notes for cash. The repurchase price will be equal to the principal amount of the notes to be repurchased, plus accrued and unpaid interest, if any, up to, but excluding, the applicable repurchase date. In connection with the Company’s offering of the TLRY 27 Notes, the Company entered into a share lending agreement with an affiliate of Jefferies LLC (the “Share Borrower”), pursuant to which it lent 3,850,000 shares of the Company’s Common Stock to the Share Borrower (the “Borrowed Shares”). At the time of issuance, the Borrowed Shares were newly-issued shares, and are held as treasury shares until the expiration or early termination of the share lending agreement and may be used by purchasers of the TLRY 27 Notes to sell up to 3,850,000 shares of the Company’s Common Stock. The fair value of the Borrowed Shares have been recorded as part of the unamortized discount on the debenture. The Company expects that the selling stockholders will use their position created by such sales to establish their initial hedge with respect to their investments in the TLRY 27 Notes. The Company did not receive any proceeds from the sale of the Borrowed Shares. 

 

During the three months ended August 31, 2026, the Company exchanged an aggregate $24,000 of its TLRY 27 Notes for cancellation, by issuing 5,229,861 shares of Common Stock and paying $218 in cash to settle accrued interest. Upon exchanging the TLRY 27 Notes, a portion of the settlement consideration was allocated to the equity component of the instrument and was recognized as a $6,358 reduction of additional paid-in capital in the Consolidated Statements of Stockholders’ Equity. Additionally, this repurchase resulted in a gain of $3,495, which was recorded in other non-operating (losses) gains, net as shown in Note 23 (Non-operating income (expense)). Following consummation of the exchange, the number of outstanding Borrowed Shares of Common Stock was reduced by 535,652 shares, which were returned as Treasury Stock (as defined below). As of  August 31, 2026 and May 31, 2026, a total of 1,428,406 and 1,964,058 shares remained outstanding under the share lending arrangement, respectively. Prior year share amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. 

 

During the three months ended August 31, 2026, the Company recognized interest expense of $958 and accretion of amortized discount interest of $1,465. During the three months ended August 31, 2025, the Company recognized interest expense of $1,367 and accretion of amortized discount interest of $1,976.

 

As of  August 31, 2026, there was $64,000 principal outstanding compared to $88,000 principal outstanding as of  May 31, 2026 under the TLRY 27 Notes.

 

13

 
 

Note 13. Warrant liability 

 

As of August 31, 2026 and May 31, 2026, the Company did not have warrants outstanding. The Company previously issued an aggregate of 620,900 warrants, which were exercised between  September 5, 2025 and September 15, 2025 in accordance with their terms. In connection with the exercise of such warrants, Tilray received $2,367 of cash consideration and delivered 620,900 shares of the Company’s Common Stock to such holders. Prior year share amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. 

 

 

Note 14. Stockholders' equity 

 

Issued and outstanding

 

Pursuant to its Fifth Amended and Restated Certificate of Incorporation, the total number of shares that the Company is authorized to issue is 1,426,000,000 shares, of which 1,416,000,000 shares are Common Stock, and 10,000,000 shares of which are Preferred Stock (the “Preferred Stock”). As of  August 31, 2026, the Company had issued and outstanding 144,936,074 shares of Common Stock, 1,124,869 shares of Treasury Stock (the “Treasury Stock”) and no Preferred Stock. Historically, the Company has issued shares of its Common Stock in consideration for acquisitions and other strategic transactions, settlement of convertible notes, settlement of litigation claims, in connection with public offerings and as payment of dividends to non-controlling interests for profit distributions.

 

During the three months ended August 31, 2026, the Company had the following changes in shares of Common Stock:

 

 

a)

4,645,344 shares of Common Stock were issued pursuant to its At-the-Market (“ATM”) program, which generated gross proceeds of $22,887 and net proceeds of $22,338, after deducting $549 in commissions and other fees associated with these issuances.

 

b)

5,229,861 shares of Common Stock were issued having a value of $24,634 on the date of issuance in exchange for the cancellation of $24,000 of the TLRY 27 Notes. Upon exchanging the TLRY 27 Notes, a portion of the settlement consideration was allocated to the equity component of the instrument and was recognized as a $6,358 reduction of additional paid-in capital. Following consummation of the exchange, the number of outstanding Borrowed Shares of Common Stock was reduced by approximately 535,652 shares which were then returned as Treasury Stock, see Note 12 (Convertible debentures payable).

 

c)

1,990,747 shares of Common Stock were issued in connection with the exercise of previously awarded stock-based compensation awards, net of cancellations.

 

d)

1,387,047 shares of Common Stock were issued upon the achievement of the applicable performance conditions and vesting of the related Performance-Based Elective Settlement Award.

 

During the three months ended August 31, 2026, the Company granted 7,379,612 time-based Restricted Stock Units (“RSUs”) pursuant to the 2018 Equity Incentive Plan (“EIP”). During the fiscal year ended  May 31, 2026, the Company granted 4,562,669 time-based RSUs pursuant to the EIP.

 

During the three months ended August 31, 2026, the Company granted nil performance-based RSUs. During the fiscal year ended  May 31, 2026, the Company granted the following performance-based RSUs: 

 

Beginning in fiscal year ended  May 31, 2024, the Company issued (i) 756,615 performance‑based restricted stock units (the “Performance‑Based RSUs”) and (ii) additional performance‑based awards payable in cash or, at the discretion of the Company’s Compensation Committee, in shares of the Company’s common stock (the “Performance‑Based Elective Settlement Award,” and together with the Performance‑Based RSUs, the “Performance‑Based Awards”). The Performance‑Based Awards were not considered granted for accounting purposes at the time of issuance because the applicable performance conditions had not yet been established or approved. Accordingly, no compensation expense was recognized within the Consolidated Statements of Loss at that time. During the period from issuance through the fiscal year ended  May 31, 2026, the number of outstanding Performance‑Based RSUs was reduced from 756,615 to 744,117 as a result of employee attrition, and the Performance‑Based Elective Settlement Award was also correspondingly reduced.

 

In September 2025, the Company established and approved the relevant performance conditions for the Performance‑Based Awards and, as a result, the awards were considered granted for accounting purposes. Beginning in the quarter ended November 30, 2025, the Company commenced recognition of stock‑based compensation expense based on the grant‑date fair value of the Performance‑Based Awards, which was recognized over the remaining requisite service period. Because the Performance‑Based Elective Settlement Award had a fixed monetary value and was settleable in a variable number of shares, it was classified as a liability within the Consolidated Statements of Financial Position. The Performance‑Based RSUs are classified as equity awards and are reflected within stockholders’ equity. 

 

During the three months ended August 31, 2026, following the conclusion of the measurement period on May 31, 2026 and the determination of the applicable achievement percentage, the Compensation Committee approved settlement of the Performance-Based Elective Settlement Award through a combination of cash and shares. Accordingly, the Company issued 1,387,047 shares of common stock during the period and settled the remaining obligation in cash subsequent to August 31, 2026.

 

The Company’s total stock-based compensation expense incurred for the three months ended August 31, 2026 was $6,584 compared to $5,052 for the three months ended August 31, 2025. 

 

Prior year share amounts have been retrospectively adjusted to reflect the Reverse Stock Split, which became effective on December 2, 2025. 

 

14

     
 

Note 15. Accumulated other comprehensive income (loss)

 

Accumulated other comprehensive income (loss) is comprised of foreign currency translation gain (loss) as follows:

 

  

Total

 
  

Foreign

 
  

currency

 
  

translation

 
  

gain (loss)

 

Balance May 31, 2025

 $(43,063)

Other comprehensive income (loss)

  (167)

Balance August 31, 2025

 $(43,230)
     

Balance May 31, 2026

 $(44,233)

Other comprehensive income (loss)

  4,741 

Balance August 31, 2026

 $(39,492)

 

 

Note 16. Non-controlling interests

 

The following table provides a summary of certain balance sheet information as of August 31, 2026, before intercompany eliminations, relating to several entities in which the Company maintains a majority ownership with a third-party non-controlling interest, including Enroot (75% ownership), Aphria Diamond (51% ownership), and Colcanna S.A.S. (90% ownership):

 

 

      

Aphria

  

ColCanna

  

August 31,

 
  

Enroot

  

Diamond

  

S.A.S.

  

2026

 

Current assets

 $218  $114,803  $2  $115,023 

Non-current assets

  —   101,375   4,313   105,688 

Current liabilities

  (19)  (126,709)  (7,185)  (133,913)

Non-current liabilities

  —   (36,074)  (1,442)  (37,516)

Net assets

 $199  $53,395  $(4,312) $49,282 

 

The following table provides a summary of certain balance sheet information as of May 31, 2026, before intercompany eliminations, relating to the above-referenced majority-owned subsidiaries of the Company in which there was a non-controlling interest:

 

      

Aphria

  

ColCanna

  

May 31,

 
  

Enroot

  

Diamond

  

S.A.S.

  

2026

 

Current assets

 $201  $110,664  $1  $110,866 

Non-current assets

  —   105,278   3,756   109,034 

Current liabilities

  (4)  (129,883)  (7,147)  (137,034)

Non-current liabilities

  —   (38,231)  (1,440)  (39,671)

Net assets

 $197  $47,828  $(4,830) $43,195 

 

15

 

The following table provides a summary of certain income statement information for the three months ended August 31, 2026, before intercompany eliminations, relating to the above referenced majority-owned subsidiaries of the Company in which there was a non-controlling interest:

 

      

Aphria

  

ColCanna

  

August 31,

 
  

Enroot

  

Diamond

  

S.A.S.

  

2026

 

Revenue

 $—  $14,868  $—  $14,868 

Total expenses

  —   8,738   (1,053)  7,685 

Net (loss) income

  —   6,130   1,053   7,183 

Other comprehensive (loss) income

  2   (563)  (535)  (1,096)

Net comprehensive (loss) income

 $2  $5,567  $518  $6,087 

Non-controlling interest %

  25%  49%  10% 

NA

 

Net comprehensive (loss) income attributable to NCI

 $1  $2,728  $52  $2,781 

 

The following table provides a summary of certain income statement information for the three months ended August 31, 2025, before intercompany eliminations, relating to the above referenced majority-owned subsidiaries of the Company in which there was a non-controlling interest: 

 

 

  

Aphria

  

ColCanna

  

August 31,

 
  

Diamond

  

S.A.S.

  

2025

 

Revenue

 $18,102  $—  $18,102 

Total expenses

  13,497   (186)  13,311 

Net (loss) income

  4,605   186   4,791 

Other comprehensive (loss) income

  (911)  (147)  (1,058)

Net comprehensive (loss) income

 $3,694  $39  $3,733 

Non-controlling interest %

  49%  10% 

NA

 

Net comprehensive (loss) income attributable to NCI

 $1,810  $4  $1,814 

      

 

Note 17. Income taxes 

 

The determination of the Company’s overall effective tax rate requires significant judgment, the use of estimates, and the interpretation and application of complex tax laws. The effective tax rate reflects the income earned and taxed in various United States federal, state, and foreign jurisdictions. Tax law changes, increases, and decreases in temporary and permanent differences between book and tax items, valuation allowances against the deferred tax assets, stock compensation, and the Company’s change in income in each jurisdiction all affect the overall effective tax rate. It is the Company’s practice to recognize interest and penalties related to uncertain tax positions in income tax expense.

 

The Company reported income tax expense of $1,725 for the three months ended August 31, 2026, and an income tax recovery of $(2,285) for the three months ended August 31, 2025. The income tax expense in the current period varies from the Federal statutory income tax rate and prior year period primarily due to the geographical mix of earnings and losses with no tax benefit resulting from valuation allowances in certain jurisdictions.

 

16

     
 

Note 18. Commitments and contingencies

 

Purchase and other commitments

 

The Company has financial commitments that are classified as long-term debt, refer to Note 11 (Long-term debt), as convertible notes, refer to Note 12 (Convertible debentures payable), as material purchase commitments, which are inclusive of multi-period sponsorship rights, and as construction commitments as follows:

 

  

Total

  

2027

  

2028

  

2029

  

2030

  

Thereafter

 

Long-term debt repayment

 $134,301  $15,457  $86,454  $3,511  $3,681  $25,198 

Convertible debentures payable

  64,000   64,000   —   —   —   — 

Material purchase obligations

  67,974   50,650   11,320   1,739   1,767   2,498 

Construction commitments

  1,343   1,343   —   —   —   — 

Total

 $267,618  $131,450  $97,774  $5,250  $5,448  $27,696 

 

The amounts presented in the above table represent contractual commitments which are expected to be settled within the next twelve months from August 31, 2026, with each subsequent column representing the succeeding twelve month period.

 

Legal proceedings

 

In the ordinary course of business, we are at times subject to various legal proceedings and disputes, including the proceedings specifically discussed below. We assess our liabilities and contingencies in connection with outstanding legal proceedings utilizing the latest information available. Where it is probable that we will incur a loss and the amount of the loss can be reasonably estimated, we record a liability in our Financial Statements. These legal reserves  may be increased or decreased to reflect any relevant developments on a quarterly basis. In circumstances where a loss is not probable or the amount of loss is not estimable, we do not accrue legal reserves. While the outcome of legal proceedings carry an inherent degree of uncertainty, our management believes that it has established appropriate legal reserves based on the information currently available and available insurance coverage. Any incremental liabilities arising from pending legal proceedings are not expected to have a material adverse effect on our consolidated financial position, consolidated results of operations, or consolidated cash flows. However, it is possible that the ultimate resolution of these matters, if unfavorable,  may be material to our consolidated financial position, consolidated results of operations, or consolidated cash flows.

 

There have been no material changes in the legal proceedings since our Annual Report on Form 10-K for the fiscal year ended  May 31, 2026.

 

Summary of litigation accruals 

 

As described in Note 10 (Accounts payable and accrued liabilities), the total estimated litigation expense accrual included in accrued liabilities as of  August 31, 2026 and May 31, 2026 was $11,923 and $11,931, respectively. During the three months ended August 31, 2026, the accrual decreased as a result of foreign exchange effects. As described above, this accrual reflects reserves established for various ongoing litigation matters with probable losses that can be reasonably estimated.

 

17

  
 

Note 19. Net revenue

 

The Company reports Net revenue in four reporting segments: beverage, cannabis, distribution, and wellness. Net revenue for the three months ended August 31, 2026 and three months ended August 31, 2025 were as follows:

 

  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Beverage revenue

 $104,237  $58,512 

Beverage excise taxes

  (2,741)  (2,773)

Net beverage revenue

  101,496   55,739 

Cannabis revenue

  75,191   87,735 

Cannabis excise taxes

  (19,082)  (23,224)

Net cannabis revenue

  56,109   64,511 

Distribution revenue

  84,266   74,007 

Wellness revenue

  15,276   15,244 

Total

 $257,147  $209,501 

  

 

Note 20. Cost of goods sold

 

The Company reports Cost of goods sold in four reporting segments: beverage, cannabis, distribution, and wellness. Cost of goods sold for the three months ended August 31, 2026 and three months ended August 31, 2025 were as follows:

 

   

For the three months ended

 
   

August 31,

   

August 31,

 
   

2026

   

2025

 

Beverage costs

    59,489       34,413  

Cannabis costs

    34,087       41,241  

Distribution costs

    75,143       66,008  

Wellness costs

    10,919       10,370  

Total

  $ 179,638     $ 152,032  

     

 

Note 21. General and administrative expenses

 

General and administrative expenses for the three months ended August 31, 2026 and three months ended August 31, 2025 were as follows:

 

   

For the three months ended

 
   

August 31,

   

August 31,

 
   

2026

   

2025

 

Salaries and wages

  $ 26,108       21,736  

Office and general

    16,942       8,697  

Stock-based compensation

    6,584       5,052  

Insurance

    2,910       2,393  

Professional fees

    632       1,218  

Gain on sale of capital assets

    (101 )     (241 )

Travel and accommodation

    2,305       1,312  

Rent

    2,228       886  

Total

  $ 57,608     $ 41,053  

 

18

     
 

Note 22. Restructuring charges

 

In connection with the integration of certain acquisitions and strategic transactions, the Company has incurred restructuring and exit costs in the amount of $2,447 for the three months ended August 31, 2026, compared to $869 for the three months ended August 31, 2025. All restructuring plans are approved at the executive level, and their associated expenses are recognized in the period in which the plan is committed or otherwise incurred.

 

Within the Beverage segment, restructuring activities primarily related to a business optimization plan designed to consolidate production, streamline and simplify operations, and improve the Beverage cost structure. Activities implemented under the plan included the closure of and the consolidation of volumes into certain brewery and related facilities.  More specifically, in connection with our business optimization plan, we made decisions to cease production at our Terrapin facility in Athens, GA and our Hop Valley facility located in Eugene, OR, as well as executing an agreement to divest our Atwater business. Restructuring charges primarily consisted of employee termination severance and benefits, facility closure and exit costs, contract and other termination costs, costs associated with SKU rationalization activities, and other costs directly associated with the execution of the plan. As a result, during the three months ended August 31, 2026, the Company incurred $2,258 of restructuring related expenses associated with these efforts. The Company expects these specific initiatives to be substantially completed by the end of fiscal 2027.

 

 

Note 23. Non-operating income (expense), net

 

Non-operating income (expense), net for the three months ended August 31, 2026 and three months ended August 31, 2025 are as follows:

 

  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Change in fair value of warrant liability

 $—  $(3,670)

Foreign exchange gain (loss)

  (11,234)  6,928 

(Loss) gain on long-term investments

  (27)  39 

Unrealized gain (loss) on digital assets

  46   (8)

Other non-operating (losses) gains, net

  3,442   543 

Total

 $(7,773) $3,832 

 

The other non-operating (losses) gains, net for the three months ended August 31, 2026, were gains of $3,442, which were mainly comprised of a gain of $3,495 resulting from the exchange transaction of the TLRY 27 Note, as described in Note 12 (Convertible debentures payable). 

 

The other non-operating (losses) gains, net for the three months ended August 31, 2025, were gains of $543, which were mainly comprised of the gain of $495 resulting from the exchange transaction of the TLRY 27 Note.

 

 

Note 24. Financial risk management and financial instruments

 

Financial instruments

 

The Company's classification of its financial instruments is described in Note 3 (Significant accounting policies) in the Notes to our Annual Financial Statements.

 

The carrying values of marketable securities, accounts receivable, bank indebtedness and accounts payable and accrued liabilities approximate their fair values due to their short periods to maturity.

 

On  August 31, 2026 and  May 31, 2026, the Company had long-term debt of $1,613 and $1,822, respectively, and the principal portion of convertible debentures payable of $64,000 and $88,000, respectively, subject to fixed interest rates. The Company’s long-term debt is valued based on discounting the future cash outflows associated with the long-term debt. The discount rate is based on the incremental premium above market rates for the securities issued by U.S. Department of the Treasury with similar duration. In each period thereafter, the incremental premium is held constant while the U.S. Department of the Treasury security is based on the then current market value to derive the discount rate.

 

19

 

The following tables present information about the Company’s assets and liabilities as of August 31, 2026 and  May 31, 2026, that are measured at fair value on a recurring basis, and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value:

 

              August 31, 
  

Level 1

  

Level 2

  

Level 3

  2026 

Financial assets

                

Cash and cash equivalents

 $214,960  $—  $—  $214,960 

Restricted cash

  3,383   —   —   3,383 

Marketable securities

  3,047   —   —   3,047 

Long-term investments

  1,025   976   4,364   6,365 

Digital assets

  720   —   —   720 

Total recurring fair value measurements

 $223,135  $976  $4,364  $228,475 

 

              May 31, 
  

Level 1

  

Level 2

  

Level 3

  2026 

Financial assets

                

Cash and cash equivalents

 $225,977  $—  $—  $225,977 

Marketable securities

  5,289   —   —   5,289 

Long-term investments

  1,197   990   4,364   6,551 

Total recurring fair value measurements

 $232,463  $990  $4,364  $237,817 

 

The Company’s financial assets and liabilities required to be measured on a recurring basis are its equity investments measured at fair value, digital assets, acquisition-related contingent consideration, and warrant liability.

 

During the three months ended August 31, 2026, the Company did not purchase any units of Bitcoin or other cryptocurrency. Digital assets recorded at fair value have quoted prices in active markets for identical assets and are classified as Level 1. The following table presents the Company’s digital asset holdings as of August 31, 2026:

 

  

Quantity

  

Cost Basis

  

Fair Value

  

Cumulative Unrealized Gain (Loss)

 

Bitcoin

  9.16  $1,000  $720  $(280)

Total digital assets

  9.16  $1,000  $720  $(280)

 

Certain equity investments recorded at fair value have quoted prices in active markets for identical assets and are classified as Level 1. The Company classified securities with observable inputs as Level 2 and without a quoted market price as Level 3.

 

As of August 31, 2026 and May 31, 2026, included within Equity investment under measurement alternative (Level 3) is an option to acquire a 68% membership interest in SH Acquisition for $1.00 upon U.S. federal cannabis legalization, which was valued at $4,364 and $4,364, respectively. The valuation continues to assume a 70% probability of U.S. federal cannabis legalization, which is required for the option to become exercisable, as further described below. 

 

A portion of the total consideration to be paid in connection with the Company’s acquisition of Montauk Brewing Company (“Montauk”) was contingent upon the achievement by Montauk of certain financial measures as of December 31, 2025. In the event that Montauk achieved either the pre-determined sales volume target or EBITDA target, then $15,000 of contingent consideration would be deemed earned and payable. If both the sales volume target and the EBITDA target were achieved, an additional $3,000 would be deemed earned and payable for a total contingent consideration payment of $18,000.

 

During the three months ended August 31, 2026, there was no change in the fair value of contingent consideration, as the applicable measurement period concluded during the prior fiscal year and as a result no contingent consideration obligation was payable.

 

The fair value measurement was based on significant unobservable inputs related to projected operating performance and expected cash outflows and was therefore classified as a Level 3 fair value measurement.

 

The balances of assets and liabilities categorized within Level 3 of the fair value hierarchy, including equity investments accounted for under the measurement alternative, are reconciled as follows for the period ended  August 31, 2026:

 

20

 
  

Equity

 
  

Investments

 

Balance, May 31, 2026

 $4,364 

Unrealized gain (loss) on fair value

  — 

Balance, August 31, 2026

 $4,364 

 

During the three months ended August 31, 2025, the Company reassessed the estimated fair value of the contingent consideration liability as $nil, based on subsequent information regarding Montauk’s operating results and revised expectations for the remainder of the earn‑out period. As a result of lower‑than‑anticipated sales volumes during the peak selling periods of June, July and August 2025, and the loss of certain national retail programs, management concluded that Montauk no longer had a viable path to achieving the sales volume target or the EBITDA target within the earn‑out period. Accordingly, the Company applied a probability of achievement of 0% to the sales volume target and 0% to the remaining criteria. The resulting $15,000 change in fair value of the contingent consideration liability was recorded within the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) and contributed to the Company’s net income generated during the period ended August 31, 2025, despite historically reporting a loss.

 

The earn-out period concluded in fiscal 2026, and neither financial measure was achieved. Accordingly, no further changes to the fair value of the contingent consideration liability were recognized during the three-months ended August 31, 2026 or during the year ended May 31, 2026, as no contingent consideration obligation was payable.

 

The balances of assets and liabilities categorized within Level 3 of the fair value hierarchy, including equity investments accounted for under the measurement alternative, are reconciled as follows for the period ended  August 31, 2025:

 

  

Equity

  

Warrant

  

Contingent

 
  

Investments

  

Liability

  

Consideration

 

Balance, May 31, 2025

 $8,160  $(1,092) $(15,000)

Unrealized gain (loss) on fair value

  —   (3,670)  15,000 

Balance, August 31, 2025

 $8,160  $(4,762) $— 

 

The unrealized gain (loss) on assets and liabilities categorized within Level 3 of the fair value hierarchy are recognized in the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) using the following inputs:

 

    

Significant

   
  

Valuation

 

unobservable

   

Financial asset / financial liability

 

technique

 

input

 

Inputs

 

Equity investments

 

Discounted cash flows

 

Probability of achievement

 

70%

 

 

Items measured at fair value on a non-recurring basis

 

The Company’s prepaids and other current assets, long lived assets, including property and equipment, assets held for sale, goodwill and intangible assets are measured at fair value when there is an indicator of impairment and are recorded at fair value only when an impairment charge is recognized.

 

Capital and liquidity management

 

Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. There have been no changes to the Company’s capital management approach in the period. The Company considers its cash and cash equivalents and marketable securities as capital.

 

As part of its capital and liquidity management strategy, the Company  may, when appropriate, engage with its lenders to amend the terms of its debt arrangements, obtain waivers, or otherwise modify financing terms. Separately, the Company continues to evaluate alternatives to address the maturity of its TLRY 27 Notes on June 15, 2027, including pursuing opportunistic exchanges prior to maturity.

 

 

Note 25. Segment reporting

 

Our Company’s Chief Operating Decision Maker (“CODM”) is the Chairman of the Board of Directors and Chief Executive Officer. The CODM uses segment gross profit for the purpose of resource allocation, assessment of segment performance against determined targets, and in deciding whether to implement cost saving targets. The Company operates in four segments. 1) cannabis operations, which encompasses the production, distribution, sale, co-manufacturing and advisory services of both medical and adult-use cannabis, 2) beverage operations, which encompasses the production, marketing and sale of beverage products, 3) distribution operations, which encompasses the purchase and resale of pharmaceuticals products to customers, and 4) wellness products, which encompasses wellness and better-for-you foods and beverages. This structure is in line with how our CODM assesses our performance and allocates resources.

 

Operating segments have not been aggregated and no asset information is provided for the segments because the Company’s CODM does not receive asset information by segment on a regular basis.

 

The following tables reconcile the Company’s segment gross profit to consolidated U.S. GAAP results:

 

21

 
  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Beverage

        

Net beverage revenue

 $101,496  $55,739 

Beverage costs

  59,489   34,413 

Beverage gross profit

  42,007   21,326 

Cannabis

        

Net cannabis revenue

  56,109   64,511 

Cannabis costs

  34,087   41,241 

Cannabis gross profit

  22,022   23,270 

Distribution

        

Distribution revenue

  84,266   74,007 

Distribution costs

  75,143   66,008 

Distribution gross profit

  9,123   7,999 

Wellness

        

Wellness revenue

  15,276   15,244 

Wellness costs

  10,919   10,370 

Wellness gross profit

  4,357   4,874 

Total

        

Total revenue

  257,147   209,501 

Total costs

  179,638   152,032 

Total gross profit

 $77,509  $57,469 

 

Segment costs are comprised of cost of goods sold, which include product costs, production-related salaries and an allocation of overhead costs. 

 

The following table reconciles the total segment gross profit to the Company’s consolidated totals:

 

  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Gross profit

 $77,509  $57,469 

Operating expenses:

        

General and administrative

  57,608   41,053 

Selling

  13,593   12,923 

Amortization

  6,500   3,929 

Marketing and promotion

  15,736   10,155 

Research and development

  89   41 

Change in fair value of contingent consideration

  —   (15,000)

Litigation costs, net of recoveries

  787   1,007 

Restructuring costs

  2,447   869 

Transaction costs, net

  4,802   400 

Total operating expenses

  101,562   55,377 

Operating income (loss)

  (24,053)  2,092 

Interest expense, net

  (6,480)  (6,696)

Non-operating income (expense), net

  (7,773)  3,832 

Loss before income taxes

  (38,306)  (772)

Income tax expense (recovery), net

  1,725   (2,285)

Net income (loss)

 $(40,031) $1,513 

 

Channels of Cannabis revenue were as follows:

 

  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

Revenue from Canadian medical cannabis

 $4,717  $6,146 

Revenue from Canadian adult-use cannabis

  53,564   64,067 

Revenue from wholesale cannabis

  673   4,155 

Revenue from international cannabis

  16,237   13,367 

Less excise taxes

  (19,082)  (23,224)

Total

 $56,109  $64,511 

 

22

 

Geographic net revenue:

 

  

For the three months ended

 
  

August 31,

  

August 31,

 
  

2026

  

2025

 

USA

 $58,326  $63,961 

Canada

  48,432   58,167 

EMEA

  145,522   85,253 

Rest of World

  4,867   2,120 

Total

 $257,147  $209,501 

 

Geographic capital assets:

 

  August 31,  May 31, 
  2026  2026 

USA

 $205,546  $207,592 

Canada

  237,582   245,799 

EMEA

  197,861   202,598 

Rest of World

  24,934   24,236 

Total

 $665,923  $680,225 

 

Major customers are defined as customers that are materially significant to the Company’s annual revenues. For the three months ended August 31, 2026 and 2025, there were no major customers representing a material contribution to our quarterly revenues.

 

 

Note 26. Subsequent Events

 

In September 2026, the Company completed three private debt-for-equity Exchange Transactions with unrelated parties. Pursuant to the Exchange Transactions, the Company issued an aggregate of 2,841,650 shares of Common Stock in exchange for $12,000 aggregate principal amount of the TLRY 27 Notes due June 15, 2027. As a result, $52,000 of principal remains outstanding on the Company’s TLRY 27 Notes as of the date of this filing on October 8, 2026.

 

In September 2026, the Company completed the sale of its 90% ownership interest in Colcanna S.A.S. en Liquidación. The Company received nominal cash consideration and the purchaser assumed all liabilities of the subsidiary. 

 

On October 7, 2026, ABC Group entered into a Seventh Amendment to Credit Agreement (the “Seventh Amendment”) with Bank of America, N.A., in its capacity as Administrative Agent, and certain other guarantors and lenders which are a party thereto. Specifically, the Seventh Amendment amends the Credit Agreement dated June 30, 2023, and among other things, provides that the financial covenants will not be tested for the fiscal quarter ended August 31, 2026 and revises certain financial covenants for subsequent periods. The Seventh Amendment also limits borrowing availability under the revolving facility in future periods until the covenant tests are once again tested. 

 

23

  

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

This Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Unaudited Interim Consolidated Financial Statements and the related Notes thereto for the three month period ended August 31, 2026 contained in this Quarterly Report on Form 10-Q (“Form 10-Q”) and the Audited Consolidated Financial Statements and the related Notes thereto contained in our Annual Report on Form 10-K for the fiscal year ended May 31, 2026, as well as in conjunction with the sections entitled “Item 1A. Risk Factors” and “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended May 31, 2026 and in the section entitled “Item 1A. Risk Factors” in this Form 10-Q. Forward looking statements in this Form 10-Q are qualified by the cautionary statement included in this Form 10-Q under the sub-heading “Cautionary Note Regarding Forward-Looking Statements” in the introduction of this Form 10-Q.

 

Company Overview

 

Tilray Brands, Inc., a Delaware corporation (collectively, along with its subsidiaries, the “Company”, “Tilray”, “we”, “us” and “our”), is a leading global lifestyle consumer products company, which was incorporated on January 24, 2018 and is headquartered in Leamington and New York, with operations in Canada, the United States, Europe, Australia and Latin America that is leading as a transformative force at the nexus of cannabis, beverage, wellness, and entertainment, elevating lives through moments of connection. Tilray’s mission is to be a leading premium lifestyle company with a house of brands and innovative products that inspire joy and wellness, while creating memorable experiences that bring people together.

 

Our overall strategy is to leverage our brands, infrastructure, expertise and capabilities to drive revenue growth in the industries and channels in which we compete, achieve industry-leading profitability and build sustainable, long-term shareholder value. In order to ensure the long-term sustainable growth of our Company, we continue to focus on developing strong capabilities in data analytics and consumer insights, drive category management leadership and assess opportunities for the introduction of new categories, products and entries into new geographies. In addition, we are relentlessly focused on managing our cost structure and expenses in order to expand margins and maintain our strong financial position. Finally, our experienced leadership team provides a strong foundation to accelerate our growth. Our management team is complemented by experienced operators, cannabis industry experts, veteran beer and beverage industry leaders and leaders that are well-established in wellness and better-for-you products, all of whom apply an innovative and consumer-centric approach to our businesses.

 

24

 

Trends and Other Factors Affecting Our Business 

 

U.S. Beverage market trends:

 

Within the beverage category, we expect the following key trends to continue to shape the near-term outlook in this segment:

 

   -

Beverage Distribution. In furtherance of our strategic vision, we remain focused on enhancing the relevance of our brands within their home markets with mission critical SKUs, focusing on growing our core brands in their core markets and on driving growth of our highest margin SKUs within these brands. Through targeted efforts, we continue to strategically optimize our price/pack/channel architecture and drive distribution to continue to execute against our craft beer strategy, streamlining our business, enhancing our relevance and focusing resources on our core markets.

 

   -

Innovation. In the United States, we have been closely monitoring consumer beverage trends, which have included consumers drinking less beverage alcohol products for a variety of reasons and, when consuming alcoholic beverages, the increasing demand for ready-to-drink cocktail options. To address these trends, we have engaged in strategic innovation based on category analysis, consumer insights, and portfolio diversification into alternative beverage options. More specifically, we have launched products such as Cruisies and 10 Barrel’s Salty Sips line, a lower‑sugar vodka-based refresher made with real fruit juice and a pinch of sea salt. For consumers seeking to reduce their beverage alcohol consumption, the portfolio continues to scale across non‑alcoholic craft beer, clean‑label energy drinks fortified with vitamins, and 10 Barrel Clean Slate, a functional non‑alcoholic cocktail offering. Our innovation pipeline also includes flavored malt beverage offerings under the Popsicle brand, developed through a licensing partnership to bring iconic, nostalgic Popsicle flavors to ready‑to‑drink adult beverages. Following a successful market launch and strong consumer demand, we continue to expand the Popsicle product portfolio with additional flavor extensions and package formats, further strengthening the brand’s presence within the growing flavored malt beverage category. These strategic innovations underscore our commitment to offering high-quality options across a diverse range of beverage categories, positioning us for sustained growth by meeting consumer demand and differentiation in the competitive beverage segment.

 

   -

Brew Pubs. We currently operate 20 brew pubs, including our Breckenridge Distillery restaurant and tasting room, in geographic regions across the U.S. and core markets for the associated craft brands. This includes our four recently acquired BrewDog U.S. brew pubs, including a flagship multi‑level location on the Las Vegas Strip. During fiscal 2027, we further expanded our experiential retail footprint with the opening of a second Montauk Brewing brewpub in Port Jefferson, New York, extending the brand’s coastal lifestyle experience and creating an additional destination for consumer engagement, brand building and product trial. An important part of our strategic plan for our craft beer business centers on the role that brew pubs and experiential hospitality play in promoting and showcasing the distinct, regional positioning of our various craft beer brands. They provide our consumers with a venue in which to connect with others and have an immersive brand experience which serves to enhance brand loyalty and drive immediate and long-term revenue growth. We also believe that our brew pub strategy fuels trial and innovation by allowing us to curate unique small batch product offerings in targeted test markets.

 

In the spirits category, Breckenridge Distillery combines premium craftsmanship, award-winning quality, and experiential tourism appeal, reinforcing its positioning as a lifestyle-driven spirits brand. Recently included in Newsweek's “Best Bourbon 2026” list, the distillery has earned multiple prestigious accolades across Whiskey, Gin, and Vodka, including three Icons of Whisky awards, ten Best American Blended Whiskey honors at the World Whiskies Awards, and recognition as Colorado Distillery of the Year. Breckenridge Distillery products are available in all 50 states, with continued planned expansion into other product categories and product innovations. Recent launches include Mock One, a non-alcoholic spirits line, Mountain Shot, flavored whiskey in convenient pouches, and Casa Breck Tequila, all underscoring our commitment to innovation and evolving consumer preferences. Despite prevailing challenges within the overall spirits market, we believe that our award-winning portfolio and innovative product introductions positions Breckenridge Distillery for sustained growth and enhanced market presence.

 

U.K. Beverage market trends:

 

In the U.K., the beverage alcohol market remains highly competitive and continues to be impacted by evolving consumer preferences, cost pressures, and moderation trends. Consumers are increasingly seeking premium products, no and low-alcohol alternatives, and differentiated brand experiences across both retail and hospitality channels. Through BrewDog’s established brand portfolio, retail and e-commerce presence, and company-operated bar network, we believe we are well-positioned to compete in the U.K. market while focusing on core brand performance, operational efficiency, and selective innovation. 

 

Canadian cannabis market trends:

 

The cannabis industry in Canada continues to evolve given how nascent the industry is with federal legalization of adult-use cannabis occurring approximately eight years ago. Through analysis of the current market conditions, the following key trends have emerged and are anticipated to influence the near-term future in the Canadian cannabis industry:

 

 

-

Market share. During the first fiscal quarter, we experienced a decrease in market share in Canada from 7.9% to 7.4% from the immediately preceding quarter as reported by Hifyre data for all provinces, excluding Quebec where Weedcrawler was deemed more accurate. The 50-basis point decline primarily reflected a 90-basis point decrease in the whole flower category, resulting from a planned cultivation strain rotation that temporarily impacted supply, and a 440-basis point decrease in the straight-edge pre‑roll category due to an out‑of‑stock experienced by a componentry vendor despite maintaining a market leading position within this category. These declines were partially offset by modest increases in the vape, blunt and infused pre-roll categories as the Company continues to scale in these high-growth, ready-to-consume product formats. Despite the decline in flower market share, the Company remains focused on improving profitability within the category by prioritizing higher-margin premium brands, including Broken Coast. The Company continues to enhance its global supply chain and expand its cultivation footprint to support demand across Canadian and international markets. We have successfully optimized our Quebec cultivation facility and expect it to generate meaningful flower output in the second half of the fiscal year, which may be directed to international markets based on potential customer demand. During the fiscal quarter ended August 31, 2026, the Company opportunistically redirected approximately 1.0 Metric Tonnes to international markets, which are expected to generate higher margin sales.

 

 

-

Price compression. Licensed producer consolidation has progressed more gradually than anticipated, while retailer consolidation has increased the negotiating leverage of larger retailer accounts. At the same time, consumer preferences continue to evolve. Demand is shifting toward manufactured formats such as infused pre‑rolls, beverages, edibles, and vapes, reflecting a broader premiumization and convenience trend within the category. Price compression in specific categories is expected to persist in the market, intensified by fierce competition among the approximately 1,000 Licensed Producers in Canada. The fixed impact of excise tax per gram further compounds these challenges, and has promoted ongoing industry lobbying efforts. 

 

International cannabis market trends: 

 

We are a global leader in the development, production, distribution, marketing and sale of pharmaceutical-grade medical cannabis products. The cannabis industry in Europe is still in its early stages of development and countries within Europe are at different stages of medical cannabis legalization. Meaningful progress in the legalization and regulation of cannabis for medical purposes, has now taken place in more than 20 countries representing a population of more than 524 million people (Germany, UK, Italy, Poland, Netherlands, Czech Republic, Greece, Portugal, Austria, Switzerland, Denmark, Croatia, Malta, Luxembourg, Ukraine, Sweden, Norway, Türkiye, Ireland and Spain). Beyond this, some countries have expressed a clear political ambition to legalize adult-use cannabis (Portugal and Luxembourg), some are engaging in programs for adult-use legalization (Netherlands and Switzerland) and some are debating regulations for cannabinoid-based medicine (France). In Europe, we believe that, despite continuing recessionary economic conditions, political uncertainty in various countries and the continuing Russian conflict with Ukraine, cannabis legalization (both medicinal and adult-use) will continue to gain traction albeit more slowly than originally expected. This is evidenced by the cannabis regulations in Malta in 2021, in Czech Republic in 2026 and more concretely in Germany in 2024, which we believe will serve as a catalyst for continued changes in drug policy throughout Europe. Outside of Europe and North America, the cannabis industry is also continuing to develop with Australia and Israel representing some of the larger markets and with some Latin American countries also growing their respective medical cannabis markets, such as Argentina, Panama, Colombia and Brazil.

 

We continue to believe that Tilray remains uniquely well-positioned to maintain and gain significant market share in the markets in which we participate. We benefit from our end-to-end vertically-integrated infrastructure in major markets and well-placed investments, which are comprised of two EU-GMP cultivation facilities located in Portugal and Germany; our fully owned route-to-market encompassing sales, marketing and distribution infrastructure in Germany, Australia and Italy; a network of leading distributors who we work with in the various other countries in which we participate; and, our extensive genetics portfolio and demonstrated commitment and expertise related to the cultivation and production of high-quality, safe cannabis products. Tilray’s International business also benefits from the depth and breadth of knowledge, experience, relationships and infrastructure we have gleaned from our leading participation and investment into the Canadian medical and adult-use markets. Tilray is proudly pioneering the effort to further understand the therapeutic value of cannabis through strategic partnerships with leading research institutions globally where Tilray is currently supporting clinical trials around the world studying the efficacy of cannabis in treating various indications. We believe that these assets and attributes, combined with our ability to navigate complex regulatory environments, will continue to drive our leadership in international medical markets and allow us to successfully enter new markets as they adopt medical cannabis and potentially adult-use regulations and may also serve to support a potential U.S. participation. 

 

Germany. Today, Germany remains the largest medical cannabis market in Europe. 

 

We continue to believe that Tilray is well-positioned in Germany, particularly following the enactment of MedCanG and given our domestic cultivation capabilities. Our wholly owned subsidiary, Aphria RX, was awarded the first license for the cultivation of medical cannabis in Germany by the BfArM under the liberalized regime, enhancing our ability to serve patients with high-quality products and improved availability.

 

Recent changes to Germany’s statutory health insurance framework removed dried medical cannabis flower from the benefit entitlement under §31(6) SGB V. As a result, patients seeking to continue treatment with dried flower through the statutory system will generally be required to cover the cost privately. Standardized cannabis extracts and medicines containing dronabinol or nabilone remain eligible for reimbursement, subject to applicable requirements, including new conditions relating to prior treatment with an approved cannabis-based medicinal product. Certain implementation details and the treatment of previously approved therapies continue to be clarified.

 

We believe the breadth of our portfolio positions us well as these changes are implemented. Our established cannabis extract portfolio allows us to continue serving the reimbursed segment of the market, while our differentiated flower portfolio, which includes the ARX, Good Supply and Tilray Medical brands, provides a range of distinct product propositions for patients in the evolving self-pay market. Across the portfolio, we remain focused on delivering the quality, trust, safety and consistency expected from Tilray.

 

Poland. In Poland, cannabis was legalized for medical use in 2018 and is prescribed to patients by a physician and dispensed by pharmacies. Today, all doctors in Poland are allowed to prescribe medical cannabis and it is a self-pay market as medical cannabis is not refundable by the Polish health service. Tilray is a leading supplier of medical cannabis in Poland through our network of distributor partnerships. We predominantly supply the market with whole flower medical cannabis products. 

 

United Kingdom. Since November 2018, doctors in the U.K. have been able to prescribe medical cannabis for medicinal use for patients with medical conditions that had failed to respond to first-line medications. The market today is predominantly all self-pay and prescriptions are facilitated by private clinics. Today, we supply the U.K. market with mainly whole flower products from brands such as Good Supply through our distributor partners with sights on growing our portfolio to extracts and other formats. The Lyphe Acquisition brings deep clinical expertise and a strong patient-first approach that immediately strengthens our capabilities in the U.K.

 

Ireland. In June 2019, the Minister for Health signed legislation allowing for the operation of the Medical Cannabis Access Programme (“MCAP”) on a pilot basis for five years. The MCAP allows a medical consultant to prescribe a cannabis-based treatment for a narrow set of specified medical conditions, where the patient has failed to respond to standard treatment. Reimbursement is available for products which have received the appropriate approvals. Tilray was one of the first players to enter the Irish market and is one of a few suppliers which has received approval for its products to be prescribed and to have been granted reimbursement status. Today, we supply our approved extract product to Ireland through our distribution partner.

 

Italy. In May 2023, Tilray Medical received authorization from Italy’s Ministry of Health to distribute three new medical cannabis compounds. These medical cannabis compounds are distributed by Tilray Medical Italia to pharmacies across Italy. We have an established broad national pharmaceutical distribution network in Italy, where medical cannabis is prescribed by doctors and reimbursed by the healthcare system to eligible patients. In 2025, Tilray has received additional cannabis flower and extract product authorizations and has formed a strategic partnership with Molteni Farmaceutici with the commitment to broaden the availability of Tilray Medical products for patients across Italy.

 

Australia. In 2016, the Australian Government legalized medicinal cannabis, which is regulated by the Therapeutic Goods Administration. Medical cannabis is prescribed by a doctor but there is no coverage under the Pharmaceutical Benefits Scheme. Tilray Medical supplies the market with a wide portfolio of medical cannabis extracts as well as whole flower products. As the market continues to mature, we have seen increased demands and differentiation specifically with medical cannabis flowers. In response, we launched the Broken Coast, Redecan and Good Supply brands and products, which provides the patient with a segmented portfolio of products while we continue to deliver on the trust, safety and consistency that has become expected from our Tilray Medical brand.

 

Luxembourg. Luxembourg established its medical cannabis framework in 2018, with the national program operational since February 2019. Medical cannabis is tightly regulated, accessible only through trained physicians and dispensed exclusively via hospital pharmacies. Prescriptions are limited to patients with defined, severe medical conditions, and all treatments are covered by public health insurance. In January 2025, Luxembourg updated its regulations to phase-out high-THC flower products, now permitting only balanced or high-CBD flower and oil-based extracts. This shift reflects the government’s commitment to standardized, pharmaceutical-grade cannabis therapies and patient safety. Tilray Deutschland GmbH was awarded the official government tender in 2025 to supply medical cannabis flower, demonstrating our leadership in centralized procurement and compliance with Luxembourg’s rigorous standards.

 

Portugal. Portugal legalized medical cannabis in July 2018. The regulatory framework is overseen by INFARMED, requiring Market Placement Authorization (ACM) for all non-pharmaceutical cannabis products, with strict GACP and GMP compliance. While domestic patient access remains limited due to stringent product approvals and the absence of public reimbursement, Portugal has emerged as a leading European producer and exporter of medical cannabis, supplying high-value markets such as Germany, Poland, and Australia. In 2021, Tilray received the first Authorization for Placement on the Market for dried flower, with additional product approvals in 2024, reinforcing our pioneering role in Portugal’s medical cannabis sector. Our strategic investments in cultivation and manufacturing, combined with robust compliance and documentation standards, enable Tilray to deliver EU-GMP quality products to both domestic and international markets. As Portugal explores adult-use reform, we expect that Tilray’s established reputation and operational excellence position us to capitalize on future regulatory developments and market expansion.

 

Spain. Spain introduced a formal medical cannabis framework in October 2025 (Royal Decree 903/2025), marking the first time cannabis-based treatments are systematically regulated within its healthcare system. The model is highly controlled and built around standardized cannabis preparations (magistral formulas) rather than licensed commercial products, with strict requirements on composition (THC/CBD), manufacturing quality, traceability, and pharmacovigilance under the supervision of the Spanish Medicines Agency (AEMPS).

 

Ukraine. Ukraine established a national medical cannabis framework in 2024, driven largely by the need to treat war‑related conditions such as chronic pain and post‑traumatic stress disorder (PTSD). The law (No. 3528‑IX), signed in February 2024 and effective from August 16, 2024, legalized cannabis for medical, scientific, and educational purposes, removing cannabis extracts from the list of prohibited substances and enabling their cultivation, manufacturing, import/export, and dispensing under strict licensing and quota controls. The regulatory system is highly pharmaceutical in nature: products must be registered as medicines or compounded in pharmacies using approved APIs, with full traceability, security requirements (e.g. controlled cultivation environments and surveillance), and oversight by the Ministry of Health and the State Medicines Service.

 

Panama. Panama established its medical cannabis framework under Law 242 of 2021, with further regulatory advancements in 2026 creating a structured pathway for physician authorization and patient registration. In July 2026, Tilray Medical commercially launched Tilray Oral Solution CBD100, manufactured at our EU-GMP-certified facilities in Portugal and supplied through our joint venture: Solana Life Group. The product is intended to be distributed by prescription through Farmacias Arrocha, expanding patient access to regulated, pharmaceutical-quality cannabinoid medicine through established healthcare channels.

 

Brazil. Brazil has recently implemented a major overhaul of its medical cannabis regulatory framework (2025–2026), transitioning from a temporary, import‑dependent model (RDC 327/2019) to a more comprehensive, pharmaceutical-grade system covering the entire value chain. The new rules adopted by ANVISA in early 2026 (notably RDC 1.012–1.015/2026) establish for the first time clear provisions for cultivation, manufacturing, research, and commercialization under strict licensing and oversight. Cannabis products are formally defined as industrialized medicinal products based primarily on CBD or CBD-dominant extracts, reinforcing a pharmaceutical approach and excluding non-medical formats (e.g. cosmetics or wellness products). The framework also introduces domestic cultivation (≤0.3% THC) for medical purposes, a regulatory sandbox for controlled pilot activities (including patient associations), and stricter GMP, traceability, and quality standards aligned with international norms.

 

France. France is approaching full approval of a permanent medical cannabis framework, following a multi‑year pilot (2021–2026) and a prolonged regulatory process. The government has already finalized the core legal architecture, including draft decrees covering prescription, production, and distribution, which have been submitted to the European Commission and reviewed by the Conseil d’État.

 

The forthcoming approval is expected to introduce a highly controlled, evidence-driven model: cannabis will be prescribed only as treatment for defined conditions (e.g. neuropathic pain, epilepsy, multiple sclerosis spasticity, oncology and palliative care), using standardized pharmaceutical products (oils, capsules, possibly vaporized formats) under strict ANSM oversight. Prescription will initially remain specialist-led, with potential gradual involvement of general practitioners, and products will require full pharmaceutical compliance (quality, traceability, GMP). A critical pending step is the HAS (Haute Autorité de Santé) evaluation, expected to determine reimbursement and clinical value in late 2026, which will ultimately define real patient access. If favorable, broad patient access is targeted for 2027, positioning France as a large regulated medical cannabis market.

 

25

 

U.S. cannabis market trends:

 

In April 2026, the U.S. Department of Justice (the “DOJ”) issued an order rescheduling FDA‑approved cannabis products and state‑licensed medical cannabis from Schedule I to Schedule III under the Controlled Substances Act. The DEA conducted an expedited administrative hearing to consider broader rescheduling.  While the DOJ rescheduling order is facing legal challenges in the D.C. Circuit Court of Appeals, the only expected additional step in the proceedings was for the DEA Chief Administrative Law Judge (the “ALJ”) to issue his recommendation on rescheduling to the DEA, who would then make a final determination on policy.  Most recently, the ALJ granted a motion for a stay filed by certain parties who claimed that the recent Government Accountability Office (“GAO”) report on drug scheduling should be entered into the record.  Agreeing that it should be allowed in the record, the ALJ has requested briefing of the GAO report to be submitted in the proceedings. 

 

As a global leader in medical cannabis, we believe we are well-positioned to participate in a federally compliant U.S. medical cannabis market, but we continue to monitor the regulatory landscape and legal challenges that are ongoing. We continue to believe that these recent efforts to reschedule cannabis from Schedule I to Schedule III under the Controlled Substances Act represent meaningful progress toward broader cannabis reform and have the potential to accelerate clinical research, broaden patient access, and support the development of a regulated, science-driven medical cannabis market in the United States.

 

Wellness market trends:

 

Tilray Wellness’ branded business continues to grow across brick-and-mortar retail as well as e-commerce, which we believe further establishes its leading market share position in better-for-you categories. The Company continues to focus on value-added innovation within natural and organic food and beverages across branded and ingredient sales. We continue to participate in multiple growing categories including super-seeds, better-for-you breakfast, better-for-you snacking, as well as functional beverages and natural energy drinks. Within our Ingredients sales business, we have expanded our range of offerings in hemp protein and hemp oil, helping us further develop our business in North America and Asia.

 

Acquisitions, Strategic Transactions and Synergies

 

We strive to continue to expand our business, on a consolidated basis, through a combination of organic growth and acquisition. While we continue to execute against our strategic initiatives that we believe will result in long-term, sustainable growth and value to our stockholders, we continue to evaluate potential acquisitions and other strategic transactions of businesses that we believe complement our existing portfolio, infrastructure and capabilities or provide us with the opportunity to enter attractive new geographic markets and product categories as well as expand our existing capabilities. In addition, we have exited certain businesses and continue to evaluate certain businesses within our portfolio that are dilutive to profitability and cash flow. As a result, we incur transaction costs in connection with identifying and completing acquisitions and strategic transactions, as well as ongoing integration and restructuring costs as we combine acquired companies and continue to achieve synergies, which is offset by income generated in connection with the execution of these transactions. For the three months ended August 31, 2026, we incurred $4.8 million of transaction costs, net. For the three months ended August 31, 2025, we incurred $0.4 million of transaction costs, net. The following strategic transactions completed during the fourth quarter of fiscal year 2026 continue to have a meaningful impact on our business, growth strategy and operating results:

 

Carlsberg. On February 5, 2026, we entered into an exclusive licensing agreement, which commences on January 1, 2027, with the Carlsberg Group, one of the world’s premier brewing organizations and among the largest globally by revenue. Under the terms of the agreement, Tilray has been granted a multi-year license to produce, market, sell and distribute Carlsberg®, Carlsberg Elephant®,1664®, and Kronenbourg 1664 Blanc® branded beers across all channels in the United States, beginning January 1, 2027. The agreement has an initial five-year term, with an automatic renewal for an additional five years subject to performance criteria. 

 

BrewDog. Between March and April 2026, Tilray completed the Global BrewDog Acquisitions. See Note 7 (Business acquisitions) for details of the various transactions. As the only global craft beer brand, BrewDog transformed our beverage platform from a U.S. platform into a global platform and provided us with the international presence, team and capabilities to support the broader distribution of our U.S. beverage brands across key international markets, consistent with our previously disclosed ambition. In addition to the acquisition of BrewDog’s global businesses, the acquisition of BrewDog U.S. furthered our regional jewel strategy in the U.S. craft beer market by providing us with a footprint in the Midwest.

 

Lyphe. On April 15, 2026, Tilray acquired Lyphe, a UK-based medical cannabis clinic and digital pharmacy platform. Through the Lyphe Acquisition, the Company seeks to enhance access to medical cannabis in the UK while expanding its capabilities in dispensing traditional prescription medicines, thereby creating a seamless, digitally enabled patient experience.

 

HelloMD. On July 10, 2026, the Company acquired HelloMD, a direct-to-patient medical cannabis platform. Through the HelloMD Acquisition, the Company expects to expand its direct-to-patient capabilities and create a fully vertically integrated medical cannabis platform in Canada.

 

26

 

Political and Economic Environment

 

Our results of operations may continue to be affected by economic, political, legislative, regulatory, legal actions, global volatility and general market disruption resulting from geopolitical tensions, such as Russia’s continued incursion into Ukraine, the ongoing events in the Middle East, including the conflict involving Iran, and political uncertainty in certain countries in Europe. Escalation of hostilities in the Middle East, including Iran, could further disrupt global energy markets, fuel prices, transportation networks, and supply chains, which may indirectly impact operating costs and consumer demand. Economic conditions, such as recessionary trends, inflation, supply chain disruptions, interest and monetary exchange rates, government fiscal policies, and the recent economic uncertainties resulting from certain changes in U.S. global economic policy, including changes on global trade policies can have a significant effect on operations. More specifically, there are limited expected impacts on revenue from the recently enacted U.S. tariffs and foreign enacted retaliatory tariffs in most reporting segments. The Company is actively monitoring developments related to these tariffs, evaluating potential impacts on its business, and adapting its operations and mitigation strategies as appropriate. From a cost perspective, we believe the recently enacted tariffs have and may continue to have an impact on input materials such as aluminum, hops, barley, malt and vape componentry, which are partially imported. We intend to mitigate these impacts to the extent possible.

 

In addition, the recent U.S. federal regulatory developments regarding cannabis rescheduling represent a significant shift in the political and legislative environment. This evolution is expected to lead to a legitimate regulatory framework for the provision and use of medical cannabis as a therapy for a multitude of conditions and disease states, bringing U.S. drug policy in line with the drug policies of other countries around the world today. We expect that this will also lead to more research, clinical development, and education, aligning closely with Tilray’s established global expertise in regulated medical cannabis markets. During fiscal 2027, the U.S. Drug Enforcement Administration conducted administrative hearings regarding the proposed transfer of marijuana from Schedule I to Schedule III under the Controlled Substances Act and it was expected that the ALJ would issue his recommendation imminently. However, in response to a motion for a stay filed by certain parties who claimed that the recent Government Accountability Office (“GAO”) report on drug scheduling should be entered into the record, the ALJ granted the stay, thereby extending the hearings. We continue to monitor these developments and, with more clarity on the regulatory framework and the outcomes of the legal challenges, we intend to leverage our proven compliance infrastructure, scientific knowledge, and operational scale to expand responsibly in the U.S. market, introducing medical-grade cannabis products in targeted therapeutic formats. While these developments present significant long-term growth opportunities, they also introduce new regulatory complexities and potential risks that we will continue to monitor closely. These developments did not have any immediate impact on our financial results.

 

Seasonality

 

Certain of our reporting segments are affected by seasonal factors and, therefore, our results of operations for any interim period, including the three months ended August 31, 2026, are not necessarily indicative of the results that may be expected for the full fiscal year.

 

Beverage. Net revenue in our U.S. craft beer business has historically been highest in our fiscal fourth quarter, which ends on May 31st. In that quarter, wholesalers and retailers increase their purchases and inventory levels ahead of the summer selling season and new products are introduced in connection with retailer spring shelf resets. Our fiscal third quarter has historically been our lowest quarter for beer net revenue. With respect to spirits, our business has historically benefited from purchases ahead of the winter holiday season in our fiscal second quarter and our third quarter benefits on net revenue after the calendar reset for graduated excise tax rates. We have a limited operating history with BrewDog, which we acquired in fiscal 2026 and which includes hospitality and U.K. retail operations. Its seasonal patterns may differ from those of our U.S. craft beer business.

 

Distribution. Our Distribution segment has historically experienced higher purchasing by wholesalers, distributors and pharmacy customers in our fiscal fourth quarter, ahead of the summer vacation period in Europe.

 

Cannabis. Our Canadian adult-use cannabis business has historically experienced lower net revenue in our fiscal third quarter as the winter weather moves customers away from dried flower and pre-rolls to vapes before reversing in the fourth quarter as the spring and summer months arrive. Similar to our Distribution segment, net revenue from our International medical cannabis business is historically higher due to the increased purchasing by wholesalers, distributors and pharmacy customers in our fiscal fourth quarter, ahead of the summer vacation. However, it can also fluctuate significantly from quarter to quarter due to the timing of the receipt of import and export permits, import quotas, product availability (where our cultivation experiences lower yield during the hot summer months) are impacted and regulatory developments in the jurisdictions in which we operate.

 

Seasonal patterns in our results may be affected, or obscured, by other factors. These include acquisitions and the integration of acquired brands, the timing of retailer shelf resets and of product launches, our portfolio and SKU rationalization initiatives, the timing of customer orders and shipments, weather, and changes in laws and regulations. As a result, period-to-period comparisons of our results may not be meaningful indicators of future performance.

 

Results of Operations

 

Our consolidated results in thousands, except for per share data, are as follows:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of U.S. dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Net revenue

  $ 257,147     $ 209,501     $ 47,646       23 %

Cost of goods sold

    179,638       152,032       27,606       18 %

Gross profit

    77,509       57,469       20,040       35 %

Operating expenses:

                               

General and administrative

    57,608       41,053       16,555       40 %

Selling

    13,593       12,923       670       5 %

Amortization

    6,500       3,929       2,571       65 %

Marketing and promotion

    15,736       10,155       5,581       55 %

Research and development

    89       41       48       117 %

Change in fair value of contingent consideration

    —       (15,000 )     15,000       (100 )%

Litigation costs, net of recoveries

    787       1,007       (220 )     (22 )%

Restructuring costs

    2,447       869       1,578       182 %

Transaction costs, net

    4,802       400       4,402       1,101 %

Total operating expenses

    101,562       55,377       46,185       83 %

Operating income (loss)

    (24,053 )     2,092       (26,145 )     (1,250 )%

Interest expense, net

    (6,480 )     (6,696 )     216       (3 )%

Non-operating (expense) income, net

    (7,773 )     3,832       (11,605 )     (303 )%

Loss before income taxes

    (38,306 )     (772 )     (37,534 )     4,862 %

Income tax expense (recovery), net

    1,725       (2,285 )     4,010       (175 )%

Net income (loss)

  $ (40,031 )   $ 1,513     $ (41,544 )     (2,746 )%

 

27

 

Use of Non-GAAP Measures

 

Throughout this Management's Discussion and Analysis of Financial Condition and Results of Operations in this Quarterly Report on Form 10-Q, we discuss non-GAAP financial measures, including references to:

 

 

●

adjusted EBITDA, 

 

 

●

cash and cash equivalents, restricted cash and marketable securities, and

 

 

●

constant currency presentation of net revenue (on a segment and consolidated basis).

 

These non-GAAP financial measures should be considered in addition to, and not in lieu of, the financial measures calculated and presented in accordance with generally accepted accounting principles in the United States of America (“GAAP”). These financial measures, which may be different than similarly titled financial measures used by other companies, are presented to help investors’ overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. Please see “Reconciliation of Non-GAAP Financial Measures to GAAP Measures” below for reconciliation of such non-GAAP financial measures to the most directly comparable GAAP financial measures, as well as a discussion of our adjusted EBITDA measure and the calculation of such measure.

 

Constant Currency Presentation

 

We believe that this financial measure provides useful information to investors because it eliminates the effect that foreign currency exchange rate fluctuations may have on period-to-period comparability given the volatility in foreign currency exchange markets and therefore, provides greater transparency to the underlying performance of our consolidated net sales. 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 rate 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.

 

Cash and cash equivalents, restricted cash and Marketable Securities

 

The Company combines the Cash and cash equivalents financial statement line item, the restricted cash financial statement line and the Marketable securities financial statement line item as an aggregate total as reconciled in the liquidity and capital resource section below. The Company’s management believes that this presentation provides useful information to management, analysts and investors regarding certain additional financial and business trends relating to its short-term liquidity position by combining these three GAAP metrics.

 

28

 

Operating Metrics and Non-GAAP Measures

 

We use the operating metrics and non-GAAP measures set forth in the table below to evaluate our business and operations, measure our performance, identify trends affecting our business, project our future performance, and make strategic decisions. Other companies, including companies in our industry, may calculate operating metrics and non-GAAP measures with similar names differently, which may reduce their usefulness as comparative measures. Certain variances are labeled as not meaningful (“NM”) throughout management's discussion and analysis.

 

   

For the three months ended

 
   

August 31,

   

August 31,

 

(in thousands of U.S. dollars)

 

2026

   

2025

 

Net beverage revenue

  $ 101,496     $ 55,739  

Net cannabis revenue

    56,109       64,511  

Distribution revenue

    84,266       74,007  

Wellness revenue

    15,276       15,244  

Beverage costs

    59,489       34,413  

Cannabis costs

    34,087       41,241  

Distribution costs

    75,143       66,008  

Wellness costs

    10,919       10,370  

Gross profit

    77,509       57,469  

Beverage gross margin

    41 %     38 %

Cannabis gross margin

    39 %     36 %

Distribution gross margin

    11 %     11 %

Wellness gross margin

    29 %     32 %

Adjusted EBITDA (1)

  $ 9,205     $ 10,181  

Cash and cash equivalents, restricted cash and marketable securities (1) as at the period ended:

    221,390       264,828  

Working capital as at the period ended:

  $ 376,903     $ 433,508  

 

(1) Adjusted EBITDA and cash, restricted cash and marketable securities are non-GAAP financial measures. See “Use of Non-GAAP Measures” above for a discussion of these Non-GAAP measures and “Reconciliation of Non-GAAP Financial Measures to GAAP Measures” below for a reconciliation of these Non-GAAP Measures to our most comparable GAAP measure and the discussion above captioned “Cash and Marketable Securities.”

 

Segment Reporting

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, our reporting segments net revenue was comprised of net revenues from our beverage, cannabis, distribution, and wellness operations as follows:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of U.S. dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Beverage business

  $ 101,496     $ 55,739     $ 45,757       82 %

Cannabis business

    56,109       64,511       (8,402 )     (13 )%

Distribution business

    84,266       74,007       10,259       14 %

Wellness business

    15,276       15,244       32       0 %

Total net revenue

  $ 257,147     $ 209,501     $ 47,646       23 %

 

29

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, our reporting segment net revenue on a constant currency(1) basis was as follows:

 

   

For the three months ended

                 
   

as reported in constant currency(1)

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of U.S. dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Beverage business

  $ 101,777     $ 55,739     $ 46,038       83 %

Cannabis business

    56,873       64,511       (7,638 )     (12 )%

Distribution business

    85,188       74,007       11,181       15 %

Wellness business

    15,433       15,244       189       1 %

Total net revenue

  $ 259,271     $ 209,501     $ 49,770       24 %

 

 

(1)

The constant currency presentation of our net revenue based on reporting segment is a non-GAAP financial measure. See “Use of Non-GAAP Measures –Constant Currency Presentation” above for a discussion of these Non-GAAP Measures.

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, our geographic net revenue was as follows:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of U.S. dollars)

 

2026

   

2025

   

2026 vs. 2025

 

USA

  $ 58,326     $ 63,961     $ (5,635 )     (9 )%

Canada

    48,432       58,167       (9,735 )     (17 )%

EMEA

    145,522       85,253       60,269       71 %

Rest of World

    4,867       2,120       2,747       130 %

Total net revenue

  $ 257,147     $ 209,501     $ 47,646       23 %

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, our geographic net revenue on a constant currency(1) basis was as follows:

 

   

For the three months ended

                 
   

as reported in constant currency(1)

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of U.S. dollars)

 

2026

   

2025

   

2026 vs. 2025

 

USA

  $ 58,326     $ 63,961       (5,635 )     (9 )%

Canada

    49,338       58,167       (8,829 )     (15 )%

EMEA

    146,890       85,253       61,637       72 %

Rest of World

    4,717       2,120       2,597       123 %

Total net revenue

  $ 259,271     $ 209,501     $ 49,770       24 %

 

 

(1)

The constant currency presentation of our net revenue based on geographic segment is a non-GAAP financial measure. See “Use of Non-GAAP Measures –Constant Currency Presentation” above for a discussion of these Non-GAAP Measures.

 

As of August 31, 2026 and May 31, 2026, respectively, our geographic capital assets were as follows:

 

      For the three months ended                  
    August 31,     May 31,     Change     % Change  

(in thousands of U.S. dollars)

 

2026

   

2026

   

2026 vs. 2025

 

USA

  $ 205,546     $ 207,592     $ (2,046 )     (1 )%

Canada

    237,582       245,799       (8,217 )     (3 )%

EMEA

    197,861       202,598       (4,737 )     (2 )%

Rest of World

    24,934       24,236       698       3 %

Total capital assets

  $ 665,923     $ 680,225     $ (14,302 )     (2 )%

 

30

 

Beverage revenue

 

Net revenue from our Beverage segment increased to $101.5 million for the three months ended August 31, 2026, compared to revenue of $55.7 million for the prior year period. Results for the current fiscal quarter include incremental net revenues of $55.9 million associated with the Global BrewDog Acquisitions completed during the fourth quarter of fiscal 2026. Excluding the impact of the Global BrewDog Acquisitions, the year-over-year decrease was primarily attributable to continued industry-wide challenges across the craft beer, spirits, and brewpub categories and broader competitive pressures, which resulted in lower volumes sold. Notwithstanding the current market challenges, the Global BrewDog Acquisitions significantly advance our long-term beverage strategy by transforming our platform from a predominantly U.S.-focused business into a global beverage platform with established operations and infrastructure, commercial capabilities and consumer reach across key international markets, which we believe positions the segment for future growth and enhanced scale.

 

Cannabis revenue

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, cannabis net revenue based on market channel was as follows:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of US dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Revenue from Canadian medical cannabis

  $ 4,717     $ 6,146     $ (1,429 )     (23 )%

Revenue from Canadian adult-use cannabis

    53,564       64,067       (10,503 )     (16 )%

Revenue from wholesale cannabis

    673       4,155       (3,482 )     (84 )%

Revenue from international cannabis

    16,237       13,367       2,870       21 %

Total cannabis revenue

    75,191       87,735       (12,544 )     (14 )%

Excise taxes

    (19,082 )     (23,224 )     4,142       (18 )%

Total cannabis net revenue

  $ 56,109     $ 64,511     $ (8,402 )     (13 )%

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, cannabis net revenue based on market channel on a constant currency(1) basis was as follows:

 

   

For the three months ended

                 
   

as reported in constant currency(1)

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of US dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Revenue from Canadian medical cannabis

  $ 4,804     $ 6,146     $ (1,342 )     (22 )%

Revenue from Canadian adult-use cannabis

    54,575       64,067       (9,492 )     (15 )%

Revenue from wholesale cannabis

    685       4,155       (3,470 )     (84 )%

Revenue from international cannabis

    16,252       13,367       2,885       22 %

Total cannabis revenue

    76,316       87,735       (11,419 )     (13 )%

Excise taxes

    (19,443 )     (23,224 )     3,781       (16 )%

Total cannabis net revenue

  $ 56,873     $ 64,511     $ (7,638 )     (12 )%

 

 

(1)

The constant currency presentation of our Cannabis revenue based on market channel is a non-GAAP financial measure. See “Use of Non-GAAP Measures –Constant Currency Presentation” above for a discussion of these Non-GAAP Measures.

 

31

 

Revenue from Canadian medical cannabis: Gross revenue from Canadian medical cannabis decreased to $4.7 million for the three months ended August 31, 2026, compared to gross revenue of $6.1 million for the prior year period. On a constant currency basis, gross revenue from Canadian medical cannabis decreased to $4.8 million for the three months ended August 31, 2026. The decrease in gross revenue from medical cannabis, on a constant currency basis, was primarily driven by a reduction in the Veterans Affairs Canada reimbursement ceiling from CAD $8.50 to CAD $6.00 per gram, effective April 1, 2026, as enacted under the Canadian federal government’s Budget 2025, which reduced revenue by approximately $1.0 million during the fiscal quarter. The remaining decrease was attributed to uninsured patient attrition to the adult-use recreational market. 

 

Revenue from Canadian adult-use cannabis: During the three months ended August 31, 2026, our gross revenue from Canadian adult-use cannabis decreased to $53.6 million, compared to gross revenue of $64.1 million for the prior year period. On a constant currency basis, our gross revenue from Canadian adult-use cannabis decreased to $54.6 million for the three months ended August 31, 2026. The currency adjusted decrease in gross adult-use revenue for the three-month period was primarily driven by continued pricing pressure in the flower category, particularly within the mainstream and value segments where the Company maintains a significant market share. These decreases were partially offset by growth from innovation and recently launched products. In addition, certain inventory was redirected to international markets, which would otherwise have generated approximately $1.1 million of revenue in the Canadian market. Notably, we have continued to invest in our cultivation footprint, including the expansion of cultivation at our Quebec facility, to support demand across both Canadian and international markets. We remain encouraged by the early performance of key innovation initiatives and believe our investments in cultivation, brands and product development position the business to capitalize on future growth opportunities as market conditions evolve.

 

Wholesale cannabis revenue: Gross revenue from wholesale cannabis decreased to $0.7 million for the three months ended August 31, 2026, compared to gross revenue of $4.2 million for the prior year period. On a constant currency basis, gross revenue from wholesale cannabis decreased to $0.7 million for the three months ended August 31, 2026. As wholesale market dynamics evolve, we continue to evaluate opportunities to sell into the wholesale market or allocate product to international markets and other sales channels based on demand and profitability. Specifically, during the three months ended August 31, 2026, wholesale cannabis revenue declined compared to the prior year period as the Company strategically redirected product to other markets, resulting in a 70% decrease in wholesale gram equivalents sold. 

 

International cannabis revenue: Net revenue from International cannabis increased to $16.2 million for the three months ended August 31, 2026, compared to net revenue of $13.4 million for the prior year period. On a constant currency basis, net revenue from international cannabis increased to $16.3 million for the three months ended August 31, 2026 and was primarily attributable to growth in the German medical cannabis market, which increased by $2.9 million as a result of increased patient demand. This growth was further supported by a $1.0 million increase in the United Kingdom through the Lyphe Acquisition. Despite increased gram equivalents sold, international cannabis revenue was negatively impacted by price compression of approximately $8.8 million in the quarter. Lastly, international cannabis revenue may fluctuate from quarter to quarter based upon the timing of the receipt of export/import permits as well as the timing of shipments from one quarter to the next.

 

32

 

Distribution revenue

 

Net revenue from our Distribution segment increased to $84.3 million for the three months ended August 31, 2026, compared to revenue of $74.0 million for the prior year period. On a constant currency basis, revenue from Distribution increased to $85.2 million for the three months ended August 31, 2026. The increase in Distribution revenue for the fiscal year was primarily driven by a focus on competitive pricing and product mix, as evidenced by a 12% increase in average selling price, and a 2% increase in units sold. 

 

Wellness revenue

 

Our Wellness segment net revenue increased to $15.3 million for the three months ended August 31, 2026, compared to $15.2 million from the prior year period. On a constant currency basis for the three months ended August 31, 2026, Wellness segment net revenue increased to $15.4 million. Wellness net revenue remained largely unchanged, as growth from innovation and new product offerings was largely offset by lower e-commerce sales resulting from temporary supply constraints.

 

33

 

Gross profit and gross margin for our reporting segments

 

For the three months ended August 31, 2026 and August 31, 2025, respectively, our gross profit and gross margin were as follows:

 

   

For the three months ended

                 

(in thousands of U.S. dollars)

 

August 31,

   

August 31,

   

Change

   

% Change

 

Beverage

 

2026

   

2025

   

2026 vs. 2025

 

Net revenue

  $ 101,496     $ 55,739     $ 45,757       82 %

Cost of goods sold

    59,489       34,413       25,076       73 %

Gross profit

    42,007       21,326       20,681       97 %

Gross margin

    41 %     38 %     3 %     8 %

Cannabis

                               

Net revenue

    56,109       64,511       (8,402 )     (13 )%

Cost of goods sold

    34,087       41,241       (7,154 )     (17 )%

Gross profit

    22,022       23,270       (1,248 )     (5 )%

Gross margin

    39 %     36 %     3 %     8 %

Distribution

                               

Net revenue

    84,266       74,007       10,259       14 %

Cost of goods sold

    75,143       66,008       9,135       14 %

Gross profit

    9,123       7,999       1,124       14 %

Gross margin

    11 %     11 %     0 %     0 %

Wellness

                               

Net revenue

    15,276       15,244       32       0 %

Cost of goods sold

    10,919       10,370       549       5 %

Gross profit

    4,357       4,874       (517 )     (11 )%

Gross margin

    29 %     32 %     (3 )%     (9 )%

Total

                               

Net revenue

    257,147       209,501       47,646       23 %

Cost of goods sold

    179,638       152,032       27,606       18 %

Gross profit

    77,509       57,469       20,040       35 %

Gross margin

    30 %     27 %     3 %     11 %

 

34


 

Beverage gross margin: For the three months ended August 31, 2026, our beverage segment generated gross margin of 41%, which increased from 38% generated in the prior year period. The increase was primarily driven by the inclusion of BrewDog, which generated a gross margin of approximately 46% and favorably impacted the segment’s overall gross margin. This benefit was partially offset by lower overhead absorption resulting from reduced volume in our legacy beverage operations, as well as higher input costs, particularly for aluminum and inbound freight.

 

Cannabis gross margin: For the three months ended August 31, 2026, our cannabis segment generated gross margin of 39%, which increased from 36% generated in the prior year period. The increase was primarily driven by operating efficiencies realized across our Canadian cannabis operations as well as favorable product mix, together with improved utilization of our cultivation facility in Portugal as we continued to scale international production. These benefits more than offset the impact of lower revenue and price compression, particularly within international cannabis markets.

 

Distribution gross margin: For the three months ended August 31, 2026, our distribution segment generated gross margin of 11%, and remained consistent from 11% generated in the prior year period. The comparability was affected by a $1.3 million in the prior year for the classification of certain packing labor costs within selling expenses rather than cost of goods sold. Excluding this impact, gross margin improved, driven primarily by a favorable product mix, including an approximately 12% increase in average selling price, and lower input costs resulting from cost-reduction initiatives.

 

Wellness gross margin: For the three months ended August 31, 2026, our wellness segment generated gross margin of 29%, which decreased from 32% in the prior year period. Gross margin decreased as a result of an unfavorable change in sales mix away from e-commerce and organic products to non-organic and white label.

 

34

 

Operating expenses

 

During the three months ended August 31, 2026 and August 31, 2025, respectively, the changes in operating expenses were as follows:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of US dollars)

 

2026

   

2025

   

2026 vs. 2025

 

General and administrative

  $ 57,608     $ 41,053     $ 16,555       40 %

Selling

    13,593       12,923       670       5 %

Amortization

    6,500       3,929       2,571       65 %

Marketing and promotion

    15,736       10,155       5,581       55 %

Research and development

    89       41       48       117 %

Change in fair value of contingent consideration

    —       (15,000 )     15,000       (100 )%

Litigation costs, net of recoveries

    787       1,007       (220 )     (22 )%

Restructuring costs

    2,447       869       1,578       182 %

Transaction costs, net

    4,802       400       4,402       1,101 %

Total operating expenses

  $ 101,562     $ 55,377     $ 46,185       83 %

 

Operating expenses are comprised of general and administrative, selling, amortization, marketing and promotion, research and development, change in fair value of contingent consideration, litigation costs, net of recoveries, restructuring costs and transaction costs, net. For the three months ended August 31, 2026, operating expenses increased by $46.2 million to $101.6 million when compared to $55.4 million for the prior year period. The increase was primarily driven by $32.0 million of incremental operating expenses associated with the Global BrewDog Acquisitions and the Lyphe Acquisition. The increase also reflected the absence of a $15.0 million gain from the change in fair value of contingent consideration relating to the Montauk acquisition recognized in the prior year period. These items are discussed in further detail below:

 

35

 

General and administrative costs

 

During the three months ended August 31, 2026 and August 31, 2025, respectively, the changes in general and administrative costs when compared to the prior year period were as follows:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of US dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Salaries and wages

  $ 26,108     $ 21,736     $ 4,372       20 %

Office and general

    16,942       8,697       8,245       95 %

Stock-based compensation

    6,584       5,052       1,532       30 %

Insurance

    2,910       2,393       517       22 %

Professional fees

    632       1,218       (586 )     (48 )%

Gain on sale of capital assets

    (101 )     (241 )     140       (58 )%

Travel and accommodation

    2,305       1,312       993       76 %

Rent

    2,228       886       1,342       151 %

Total general and administrative costs

  $ 57,608     $ 41,053     $ 16,555       40 %

 

Salaries and wages increased by 20% during the three months ended August 31, 2026, when compared to the prior year period. This is primarily attributable to incremental salaries and wages of $7.4 million associated with the Global BrewDog Acquisitions and the Lyphe Acquisition completed during the fourth fiscal quarter of fiscal year 2026, as well as annual merit increases. This increase was partially offset due to a reduction of retention payments of $0.8 million compared to the prior year period. 

 

Office and general increased by 95% during the three months ended August 31, 2026, when compared to the prior year period. The increase in the three months ended August 31, 2026 was driven by higher costs in the current year, including $7.1 million of incremental office and general expenses associated with the Global BrewDog Acquisitions and the Lyphe Acquisition completed during the fourth fiscal quarter of fiscal year 2026.

 

The Company recognized stock-based compensation expense of $6.6 million during the three months ended August 31, 2026, of which $0.9 million was recorded against accounts payable and accrued liabilities on the Consolidated Statements of Financial Position in connection with the Performance-Based Elective Settlement Award achieved (Note 14), compared to $5.1 million for the prior year period. Stock-based compensation expense is based on the adopted time-based vesting schedules and varies according to the assumptions used in the vesting model.

 

Insurance expense increased by $0.5 million for the three months ended August 31, 2026 to $2.9 million from $2.4 million for the prior year period. The increase in insurance expense for the three months ended August 31, 2026, was attributable to incremental insurance costs associated with the Global BrewDog Acquisitions.

 

36

 

Rent expense increased by 151% for the three months ended August 31, 2026 to $2.2 million compared to $0.9 million for the prior year period. Rent expense is predominantly comprised of operating lease expenses for our brew pubs and office spaces and varies period-over-period based on lease amortization schedules and common area maintenance costs. The increase for the three months ended August 31, 2026 reflects incremental rent costs of $1.3 million associated with the Global BrewDog Acquisitions and the Lyphe Acquisition completed during the fourth fiscal quarter of fiscal year 2026. 

 

Selling costs

 

For the three months ended August 31, 2026, the Company incurred selling costs of $13.6 million or 5% of net revenue as compared to $12.9 million or 6% of net revenue in the prior year period. These costs relate to third-party shipping costs for all segments, in addition to distributor commission incurred by the cannabis segment, Health Canada cannabis fees, and patient acquisition and maintenance costs. The increase in selling costs for the three months ended August 31, 2026, was primarily attributable to $3.1 million of incremental selling costs associated with the Global BrewDog Acquisitions and the Lyphe Acquisition, as well as $1.7 million of incremental fuel and freight surcharges resulting from elevated global fuel prices and shipping disruptions associated with the ongoing conflict in the Middle East. These increases were partially offset by benefits realized from ongoing cost-saving initiatives and a change in revenue mix to lower selling cost segments.

 

Amortization

 

The Company incurred non-production related amortization charges of $6.5 million for the three months ended August 31, 2026, compared to $3.9 million in the prior year period, based on depreciable capital and intangible assets useful lives. The increase is primarily attributable to incremental amortization expense of $2.4 million associated with the Global BrewDog Acquisitions and the Lyphe Acquisition completed during the fourth fiscal quarter of fiscal year 2026.

 

Marketing and promotion costs 

 

For the three months ended August 31, 2026, the Company incurred marketing and promotion costs of $15.7 million, compared to $10.2 million for the prior year period. The increase was primarily driven by $5.6 million of incremental marketing and promotion costs associated with the Global BrewDog Acquisitions, as well as variability in discretionary marketing spend.

 

Research and development

 

Research and development costs were $0.1 million during the three months ended August 31, 2026, compared to $0.0 million in the prior year period. These costs relate to external expenditures associated with the development of new products. 

 

Change in fair value of contingent consideration

 

A portion of the total consideration to be paid in connection with the Company’s acquisition of Montauk was contingent upon the achievement by Montauk of certain financial measures as of December 31, 2025. In the event that Montauk achieved either the pre-determined sales volume target or EBITDA target, then $15.0 million of contingent consideration would be deemed earned and payable. If both the sales volume target and the EBITDA target were achieved, an additional $3.0 million would be deemed earned and payable for a total contingent consideration payment of $18.0 million. 

 

During the three months ended August 31, 2025, the Company reassessed the estimated fair value of the contingent consideration liability as $nil, based on subsequent information regarding Montauk’s operating results and revised expectations for the remainder of the earn‑out period. As a result of lower‑than‑anticipated sales volumes during the peak selling periods of June, July and August 2025, and the loss of certain national retail programs, management concluded that Montauk no longer had a viable path to achieving the sales volume target or the EBITDA target within the earn‑out period. Accordingly, the Company applied a probability of achievement of 0% to the sales volume target and 0% to the remaining criteria. The resulting $15.0 million change in fair value of the contingent consideration liability was recorded within the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss) and contributed to the Company’s net income generated during the period ended August 31, 2025, despite historically reporting a net loss.

 

During the remainder of fiscal 2026, the earn-out period concluded and neither financial measure was achieved. Accordingly, no further changes to the fair value of the contingent consideration liability were recognized during the year ended May 31, 2026 as no contingent consideration obligation was payable.

 

37

 

Litigation costs, net of recoveries 

 

For the three months ended August 31, 2026, the Company recorded $0.8 million of litigation settlements costs and third-party fees incurred in defending these claims, net of favorable recoveries compared to $1.0 million in the prior year period. The decrease is related to period-to-period variability as litigation and settlement costs are non-recurring in nature. During the three months ended August 31, 2026, the Company settled a copyright infringement litigation claim for which insurance recovery is expected. Specifically, the Company expects to receive approximately $1.0 million in insurance proceeds to offset the same amount funded for settlement of this claim.

 

Restructuring costs

 

In connection with the integration of certain acquisitions and strategic transactions, the Company has incurred restructuring and exit costs in the amount of $2.4 million for the three months ended August 31, 2026, compared to $0.9 million for the prior year period. All restructuring plans are approved at the executive level, and their associated expenses are recognized in the period in which the plan is committed or otherwise incurred.

 

Within the Beverage segment, restructuring activities primarily related to a business optimization plan designed to consolidate production, streamline and simplify operations, and improve the Beverage cost structure. Activities implemented under the plan included the closure of and the consolidation of volumes into certain brewery and related facilities.  More specifically, in connection with our business optimization plan, we made decisions to cease production at our Terrapin facility in Athens, GA and our Hop Valley facility located in Eugene, OR, as well as executing an agreement to divest our Atwater business. Restructuring charges primarily consisted of employee termination severance and benefits, facility closure and exit costs, contract and other termination costs, costs associated with SKU rationalization activities, and other costs directly associated with the execution of the plan. As a result, during the three months ended August 31, 2026, the Company incurred $2.3 million of restructuring related expenses associated with these efforts. The Company expects these initiatives to be substantially completed by the end of fiscal 2027.

 

Transaction costs, net

 

Transaction costs, net, include acquisition related income and expenses, related legal, financial advisor and due diligence cost and expenses and transaction related compensation. For the three months ended August 31, 2026, transaction costs increased to $4.8 million from $0.4 million for the prior year period. During the three months ended August 31, 2026, transaction costs associated with the continued integration of BrewDog and Lyphe, as well as $1.1 million of professional and other fees related to the BrewDog administration process.

 

Interest expense, net 

 

For the three months ended August 31, 2026, interest expense, net was $6.5 million compared to $6.7 million for the prior year period. For the three months ended August 31, 2026, interest expense, net was comprised of $0.9 million of interest income, $1.5 million of accretion of convertible debt discount, and $5.9 million of cash interest expense compared to $1.9 million, $2.0 million and $6.6 million, respectively, for the prior year period. 

  

Non-operating (expense) income, net

 

During the three months ended August 31, 2026 and August 31, 2025, respectively, the changes in non-operating (expense), income were comprised of:

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

(in thousands of US dollars)

 

2026

   

2025

   

2026 vs. 2025

 

Change in fair value of warrant liability

  $ —     $ (3,670 )   $ 3,670       (100 )%

Foreign exchange gain (loss)

    (11,234 )     6,928       (18,162 )     (262 )%

Loss on long-term investments

    (27 )     39       (66 )     (169 )%

Unrealized gain (loss) on digital assets

    46       (8 )     54       (675 )%

Other non-operating (losses) gains, net

    3,442       543       2,899       534 %

Total non-operating income (expense)

  $ (7,773 )   $ 3,832     $ (11,605 )     (303 )%

 

38

 

For the three months ended August 31, 2026, the Company did not recognize a change in fair value of its warrants as they have been fully exercised, compared to a loss of $3.7 million in the prior year period, as a result of the change in our share price and the exercise price of the warrants. For the three months ended August 31, 2026, the Company recognized a loss of $11.2 million resulting from the changes in foreign exchange rates during the period compared to a gain of $6.9 million for the prior year period. The other non-operating (losses) gains, net were gains of $3.5 million for the three months ended August 31, 2026, compared to gains of $0.5 million for the prior year period, and primarily resulted from the exchange transaction of the TLRY 27 Notes, as described in Note 12 (Convertible debentures payable).

 

Reconciliation of Non-GAAP Financial Measures to GAAP Measures

 

Adjusted EBITDA

 

Adjusted EBITDA is a non-GAAP financial measure that does not have any standardized meaning prescribed by GAAP and may not be comparable to similar measures presented by other companies. The Company calculates adjusted EBITDA as net income (loss) before income taxes, net interest expense, depreciation and amortization, purchase price accounting step-up on inventory, stock-based compensation, restructuring costs, transaction costs net, litigation costs net of recoveries, change in fair value of contingent consideration, project 420 cost savings initiatives, unrealized currency gains and losses and other adjustments.

 

We believe that this presentation provides useful information to management, analysts and investors regarding certain additional financial and business trends relating to the Company’s results of operations and financial condition. In addition, management uses this measure for reviewing the financial results of the Company and as a component of performance-based executive compensation.

 

We do not consider adjusted EBITDA in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of adjusted EBITDA is that it excludes certain expenses and income that are required by U.S. GAAP to be recorded in our Financial Statements. In addition, adjusted EBITDA is subject to inherent limitations as this metric reflects the exercise of judgment by management about which expenses and income are excluded or included in determining adjusted EBITDA. In order to compensate for these limitations, management presents adjusted EBITDA in connection with GAAP results.

 

For three months ended August 31, 2026, adjusted EBITDA decreased to $9.2 million compared to $10.2 million for the prior year period. 

 

39

 

   

For the three months ended

                 
   

August 31,

   

August 31,

   

Change

   

% Change

 

Adjusted EBITDA reconciliation:

 

2026

   

2025

   

2026 vs. 2025

 

Net income (loss)

  $ (40,031 )   $ 1,513     $ (41,544 )     (2,746 )%

Income tax expense (recovery), net

    1,725       (2,285 )     4,010       (175 )%

Interest expense, net

    6,480       6,696       (216 )     (3 )%

Non-operating (income) expense, net

    7,773       (3,832 )     11,605       (303 )%

Amortization

    18,638       15,561       3,077       20 %

Stock-based compensation

    6,584       5,052       1,532       30 %

Change in fair value of contingent consideration

    —       (15,000 )     15,000       (100 )%

Project 420 business optimization

    —       200       (200 )     (100 )%

Litigation costs, net of recoveries

    787       1,007       (220 )     (22 )%

Restructuring costs

    2,447       869       1,578       182 %

Transaction costs, net

    4,802       400       4,402       1,101 %

Adjusted EBITDA

  $ 9,205     $ 10,181     $ (976 )     (10 )%

 

40

 

Adjusted EBITDA should not be considered in isolation from, or as a substitute for, net income (loss). There are a number of limitations related to the use of Adjusted EBITDA as compared to net income (loss), the closest comparable GAAP measure. Adjusted EBITDA adjusts for the following:

 

 

●

Non-cash amortization expenses and, although these are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future;

 

 

●

Stock-based compensation expenses, a non-cash expense and are an important part of our compensation strategy;

 

 

●

Non-cash foreign exchange gains or losses, which accounts for the effect of both realized and unrealized foreign exchange transactions. Unrealized gains or losses represent foreign exchange revaluation of foreign denominated monetary assets and liabilities;

 

 

●

Non-cash change in fair value of warrant liability;

 

 

●

Non-cash change in fair value of contingent consideration;

 

 

●

Project 420 business optimization costs;

 

 

●

Interest expense, net;

 

 

●

Transaction costs, net which includes acquisition related income and expenses, related legal, financial advisor and due diligence cost and expenses and transaction related compensation, which vary significantly by transaction and are excluded to evaluate ongoing operating results;

 

 

●

Restructuring charges;

 

 

●

Litigation costs, net of favorable recoveries and the third party fees associated with defending these claims, including costs related to legacy and non-operational litigation matters, legal settlements and recoveries;

 

 

●

Current and deferred income tax expenses and recoveries, which could be a significant recurring expense or recovery in our business in the future and reduce or increase cash available to us.

 

41

 

Liquidity and Capital Resources

 

We actively manage our cash, marketable securities and digital assets in order to internally fund operating needs, make scheduled interest and principal payments on our borrowings, and complete acquisitions. We believe that existing cash, cash equivalents, marketable securities, Bitcoin digital assets and cash generated by operations, together with access to external sources of funds, will be sufficient to meet our domestic and foreign capital needs for the short and long-term outlook. 

 

For the Company’s short-term liquidity requirements, we are focused on generating positive cash flows from operations and being free cash flow positive. Certain of our business segments, such as cannabis, are working capital intensive and have longer cash conversion cycles. In order to mitigate these effects, management continues to optimize our infrastructure, headcount, as well as the elimination of other discretionary operational costs. Additionally, the Company continues to work on improvements to the cash conversion cycles across its businesses and invest our excess cash in short-term marketable securities which are comprised of U.S. treasury bills, high grade corporate bonds and term deposits with major Canadian, European and Australian banks as well as in digital assets.

 

For the Company’s long-term liquidity requirements, we are focused on funding operations through profitable organic growth and through acquisitions of businesses that are accretive to earnings. We may need to take on additional debt or equity financing arrangements in order to achieve this strategic plan on a long-term basis.

 

On April 15, 2026, the Company entered into an Open Market Sales Agreement with Jefferies LLC, TD Securities (USA) LLC and Roth Capital Partners, LLC (together, the “Agents”) with respect to an at-the-market offering (the “ATM Program”) under which the Company may offer and sell shares of the Company’s common stock, par value US$0.0001 per share (the “Common Stock”), having an aggregate offering price of up to $180 million from time to time through or to the Agents, acting as sales agents, or directly to the Agents, acting as principals. During the three months ended August 31, 2026, the Company issued 4,645,344 shares under the ATM Program generating gross proceeds of $22.9 million. The Company paid $0.6 million in commissions and other fees associated with these issuances generating net proceeds of $22.3 million. The Company intends to use the net proceeds from the ATM Program to fund strategic and accretive acquisitions or investments in businesses and capital expenditures for acquired businesses, including potential acquisitions of assets in the U.S. and internationally in order to capitalize on expected regulatory advancements or expansion opportunities. 

 

Additionally, we are committed to optimizing our capital structure and enhancing financial flexibility as we intend to continue to opportunistically purchase or exchange equity for the TLRY 27 Notes prior to their underlying maturity date in June 2027, subject to market conditions. 

 

On July 24, 2026, American Beverage Crafts Group, Inc., a wholly owned subsidiary of the Company, entered into the Sixth Amendment to its Credit Agreement with Bank of America, N.A., as administrative agent, and the lenders that are a party thereto. Subsequent to the quarter ended August 31, 2026, the Company entered into the Seventh Amendment, which among other things, provides that the financial covenants will not be tested for the fiscal quarter ended August 31, 2026 and revises certain financial covenants for subsequent periods. The Seventh Amendment also limits borrowing availability under the revolving facility. For additional information, see Note 26 (Subsequent events), Part II, Item 5. Other Information and the risk factor titled, “Our access to the revolving credit facility is restricted and, if we are unable to demonstrate compliance with the applicable financial covenants in the future, the restrictions may continue and the lenders may exercise remedies that could materially adversely affect our liquidity and financial condition” in Part II. Item 1A. Risk Factors in this Form 10-Q.

 

As part of its capital and liquidity management strategy, the Company may, when appropriate, engage with its lenders to amend the terms of its debt arrangements, obtain waivers, or otherwise modify financing terms. 

 

The following table sets forth the major components of our Consolidated Statements of Cash Flows for the periods presented:

 

   

For the three months ended

 
   

August 31,

   

August 31,

 
   

2026

   

2025

 

Net cash provided by (used in) operating activities

  $ (16,541 )   $ (1,341 )

Net cash provided by (used in) investing activities

    (9,253 )     24,467  

Net cash provided by (used in) financing activities

    13,967       19,848  

Effect on cash of foreign currency translation

    828       188  

Cash and cash equivalents, beginning of period

    229,342       221,666  

Cash and cash equivalents and restricted cash, end of period

  $ 218,343     $ 264,828  

Marketable securities

    3,047       —  

Cash and cash equivalents, restricted cash and marketable securities(1)

  $ 221,390     $ 264,828  

 

Within the Consolidated Statements of Cash Flows, cash and cash equivalents includes $3,383 of restricted cash as of August 31, 2026, and $nil as of August 31, 2025.

 

 

(1)

Cash and cash equivalents, restricted cash and marketable securities are non-GAAP financial measures. See “Use of Non-GAAP Measures” above for additional discussion regarding these non-GAAP measures. The Company combines the Cash and cash equivalents financial statement line item, Restricted cash and the Marketable securities financial statement line item as an aggregate total as reconciled in the liquidity and capital resource section below. The Company’s management believes that this presentation provides useful information to management, analysts and investors regarding certain additional financial and business trends relating to its short-term liquidity position by combining these three GAAP metrics.

 

42

 

Cash flows from operating activities

 

Net cash used in operating activities was $16.5 million for three months ended August 31, 2026, compared to $1.3 million for the prior year period. Excluding the impact of changes in working capital, cash used in operations was $8.9 million compared to cash generated of $8.4 million in the prior year period, as the current period was negatively impacted by the integration of the Global BrewDog Acquisitions and continued restructuring within the legacy beverage business. Notably, the acquisition-related working capital impacts from the Global BrewDog Acquisitions recognized in the fourth quarter of fiscal 2026 did not recur, and BrewDog did not require cash funding during the quarter.

 

Cash used in working capital was $7.7 million for three months ended August 31, 2026, compared to $9.8 million in the prior year period. The significant components of the current fiscal quarter working capital change were as follows:

 

 

-

Accounts receivable. Accounts receivable increased by $1.3 million as higher receivables relative to sales in certain segments were offset by lower receivables in others.

 

 

-

Prepaids and other current assets. Prepaid expenses and other current assets decreased by $1.0 million, primarily due to the collection of BrewDog related receivables for customer payments held during the administration process, partially offset by annual insurance and corporate prepaid renewals.

 

 

-

Inventory. Inventory increased by $27.8 million, and was anticipated as we scale for growth and was primarily due to increases of $11.7 million in distribution inventory, $9.6 million in cannabis inventory from higher production levels in Quebec and Portugal, and $7.5 million in beverage inventory, including $3.2 million attributable to BrewDog and $4.3 million related to the legacy beverage business. These increases were partially offset by a $1.0 million decrease in wellness inventory.

 

 

-

Accounts Payable. Accounts payable increased by $20.4 million, partially offsetting the use of cash from other working capital items. The increase was primarily attributable to higher BrewDog trade payables due to improved supplier credit terms and the timing of payments and sales tax remittances.

 

Cash flows from investing activities

 

The change in net cash used in investing activities was $9.3 million for three months ended August 31, 2026, compared to cash generated of $24.5 million for the prior year period, and was primarily a result of the change in investments in marketable securities in the current periods.

 

Cash flows from financing activities

 

The change in cash provided by financing activities was $14.0 million for three months ended August 31, 2026, compared to $19.8 million for the prior year period primarily due to variability in funds related to repayments of long-term debt as well as lease liabilities.

 

Contingencies

 

In addition to the ongoing litigation matters described in the Part II, Item 1 - Legal Proceedings, the Company is and may be a defendant in lawsuits from time to time in the ordinary course of business. While the outcomes of litigation matters and claims made against the Company cannot be predicted with absolute certainty, the Company believes that it has sufficiently reserved for those matters where losses were probable and had a reasonable ability to estimate. Additionally, the Company believes the probable final outcome of such matters, after the application of reserves and insurance proceeds, will not have a material adverse effect on the Company’s consolidated results of operations, financial position, cash flows or liquidity.

 

Critical Accounting Estimates

 

Our Financial Statements are prepared in accordance with U.S. GAAP. The accounting principles we use require us to make estimates and assumptions that may impact the reported amounts of assets and liabilities as of the date of the Financial Statements and amounts of income and expenses during the reporting periods presented. We believe in the quality and reasonableness of our critical accounting policies, however, materially different amounts may be reported under different conditions or using assumptions different from those that we have applied. The accounting estimates that have been identified as critical to our business operations and to understanding the results of our operations pertain to revenue recognition, valuation of inventory, valuation of long-lived assets, goodwill and intangible assets, stock-based compensation and valuation allowances for deferred tax assets. The application of each of these critical accounting policies and estimates is discussed in Part II, Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations set forth in, our Annual Report on Form 10-K for the fiscal year ended May 31, 2026.

 

Recently Issued Accounting Pronouncements

 

A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in “Part I, Item 1. Note 1 – Basis of presentation and summary of significant accounting policies” to our Financial Statements appearing elsewhere in this Quarterly Report on Form 10-Q.

 

43

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

During the three months ended August 31, 2026, there have been no material changes in market risk from those addressed in the Company’s Annual Report on Form 10-K for the fiscal year ended May 31, 2026. See the information set forth in Part II, Item 7A, Quantitative and Qualitative Disclosures About Market Risk set forth in the Company’s Annual Report on Form 10-K for the fiscal year ended May 31, 2026.

 

Item 4. Controls and Procedures. 

 

Disclosure Controls and Procedures

 

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under Securities and Exchange Act of 1934 (the “Exchange Act”) that are designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is recorded, processed, and summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to management, including our Chief Executive Officer (CEO) and Chief Financial Officer (CFO), as appropriate, to allow timely decisions regarding required disclosures. Controls and procedures, no matter how well designed and operated, can only provide reasonable assurance of achieving the desired control objectives. Our management team, including the CEO and CFO, supervised and participated in reviewing how effective our disclosure controls and procedures were as of the end of this quarterly reporting period.

 

Following this evaluation, the CEO and CFO have determined that, as of August 31, 2026, our disclosure controls and procedures (a) are effective in ensuring timely recording, processing, summarization, and reporting of information required under the Exchange Act, and (b) incorporate controls and procedures designed to provide reasonable assurance that such information is collected and communicated to management, including the CEO and CFO, as necessary to permit timely decisions regarding required disclosures.

 

During our fiscal year ended May 31, 2026, we acquired certain business operations and assets of BrewDog plc and certain of its subsidiary undertakings (BrewDog UK I), BrewDog Brewing Australia Pty Ltd (BrewDog AUS), certain BrewDog assets in the U.S (BrewDog US), five additional BrewDog brewpubs in Scotland and England (BrewDog UK II), and the Lyphe Group (Lyphe), and during the quarter ended August 31, 2026, we acquired HelloMD Corporation (HelloMD). As a result of these acquisitions, each of the acquired entities became wholly-owned subsidiaries of Tilray. In accordance with guidance issued by the SEC, companies are permitted to exclude acquisitions from their final assessment of internal control over financial reporting for the first fiscal year in which the acquisition occurred. Our management, with the participation of our CEO and CFO, has excluded these acquisitions from its assessment of internal control over financial reporting as of August 31, 2026. The operations of the BrewDog UK I, BrewDog AUS, BrewDog US, BrewDog UK II, Lyphe and HelloMD represent approximately 11.2%, 1.0%, 1.5%, 0.1%, 0.2%, 0.03% of our total assets and 14.6%, 0.9%, 1.9%, 0.4%, 0.3%, 0.03% of our net revenues as of and for the fiscal quarter ended August 31, 2026, respectively. 

 

Changes in Internal Control over Financial Reporting

 

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the period covered by this Quarterly Report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. As mentioned above, the Company completed several acquisitions and is in the process of reviewing the internal control structure of those brands and their associated businesses and, if necessary, will make appropriate changes as it integrates them into the Company’s overall internal control over financial reporting process. 

 

44

 

PART II—OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

In the ordinary course of business, we are at times subject to various legal proceedings and disputes, including the proceedings specifically discussed below. We assess our liabilities and contingencies in connection with outstanding legal proceedings utilizing the latest information available. Where it is probable that we will incur a loss and the amount of the loss can be reasonably estimated, we record a liability in our Financial Statements. These legal reserves may be increased or decreased to reflect any relevant developments on a quarterly basis. In circumstances where a loss is not probable or the amount of loss is not estimable, we do not accrue legal reserves. While the outcome of legal proceedings carry an inherent degree of uncertainty, our management believes that it has established appropriate legal reserves based on the information currently available and available insurance coverage. Any incremental liabilities arising from pending legal proceedings are not expected to have a material adverse effect on our consolidated financial position, consolidated results of operations, or consolidated cash flows. However, it is possible that the ultimate resolution of these matters, if unfavorable, may be material to our consolidated financial position, consolidated results of operations, or consolidated cash flows.

 

“Part I, Item 3. Legal Proceedings” of our Annual Report on Form 10-K for the fiscal year ended May 31, 2026 includes a discussion of our legal proceedings. There have been no material changes from the legal proceedings described in our Form 10-K, as disclosed and incorporated herein by reference to Note 18 (Commitments and contingencies) to the Financial Statements included in Part I, Item 1 of this Form 10-Q.

 

45

 

Item 1A. Risk Factors. 

 

“Item 1A. Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended May 31, 2026 includes a discussion of our known material risk factors, other than risks that could apply to any issuer or offering. A summary of our risk factors is included below. Except for the below risk factors, there have been no material changes from the risk factors described in our Form 10-K.

 

 

●

We may not realize anticipated benefits from acquisitions, including our craft beverage and BrewDog-related transactions, and may face integration challenges and operational disruption.

 

 

●

Our access to the revolving credit facility is restricted and, if we are unable to demonstrate compliance with the applicable financial covenants in the future, the restrictions may continue and the lenders may exercise remedies that could materially adversely affect our liquidity and financial condition.

 

 

●

Our business is highly dependent on maintaining regulatory approvals, licenses and permits across multiple jurisdictions, and changes in cannabis, hemp or other applicable laws—including in the United States—could materially adversely affect our operations and strategy.

 

 

●

Evolving international regulations, including import/export restrictions and delays, may limit our ability to expand and operate globally.

 

 

●

We face significant competition across our cannabis and beverage businesses, including from illicit market participants and large, well-capitalized competitors.

 

 

●

Our beverage business is subject to changing consumer preferences, reliance on third-party distributors, and strong competitive pressures that could reduce sales and margins.

 

 

●

Our operations depend on key facilities, supply chains and agricultural production, which are subject to risks such as natural disasters, crop failure, supply disruption, and increases in input costs.

 

 

●

Our products may be subject to recalls, contamination, product liability claims, or adverse health effects, and negative publicity may harm consumer demand and our reputation.

 

 

●

We are subject to litigation, regulatory enforcement, and health, safety and environmental laws that could result in significant costs, liabilities and operational restrictions.

 

 

●

Cybersecurity incidents, information technology failures, or data privacy breaches could disrupt operations, result in financial losses, and expose us to liability.

 

 

●

United States regulations relating to hemp-derived CBD products, Delta-9 products, and medical cannabis products are new and rapidly evolving, and changes may not develop in the timeframe or manner most favorable to our business objectives.

 

 

●

Our success depends on our ability to attract and retain key personnel, manage labor costs, and avoid workforce disruptions.

 

 

●

We have a history of net losses and may not achieve or maintain profitability; Our existing and future debt agreements may contain covenant restrictions that limit our ability to operate our business and pursue beneficial transactions.

 

 

●

Macroeconomic conditions, inflation, tariffs, foreign exchange fluctuations, and geopolitical instability may adversely affect our business, results of operations and financial condition.

 

 

●

We face risks related to internal controls, tax and accounting matters, and may incur impairments of goodwill and other assets.

 

 

●

The market price of our common stock is highly volatile, and our capital structure, including convertible securities and future equity issuances, may result in dilution or limit our strategic flexibility.

 

 

●

Additional risks include limitations on protecting our intellectual property, reliance on insurance and self-insurance, costs of being a public company, governance provisions that may limit change-of-control transactions, and emerging risks such as our cryptocurrency strategy.

 

Our access to borrowings under the revolving credit facility is restricted and, if we are unable to demonstrate compliance with the applicable financial covenants in the future, the restrictions may continue and the lenders may exercise remedies that could materially adversely affect our liquidity and financial condition.

 

Our credit facility requires us to comply with certain financial covenants. In October 2026, we entered into the Seventh Amendment, which provides that the financial covenants under the credit facility will not be tested for the fiscal quarter ended August 31, 2026, and revises certain financial covenants for subsequent periods, including the maximum consolidated leverage ratio, the minimum consolidated EBITDA and the minimum liquidity requirements. The Seventh Amendment also limits our borrowing availability under the revolving credit facility until the covenant tests are once again tested. The Seventh Amendment does not assure our compliance with the financial covenants or other obligations under the credit facility in future periods. Our ability to comply with these requirements will depend on our operating performance, cash flows, access to capital and other factors. If we fail to comply with applicable financial covenants or other obligations in a future period and are unable to obtain a waiver or amendment, the lenders may have the right, subject to the terms of the credit facility, to terminate their commitments, declare outstanding indebtedness immediately due and payable, charge default interest and exercise remedies against collateral securing the indebtedness.

 

Any future noncompliance could require us to repay outstanding borrowings or seek additional waivers or amendments, which may not be available on acceptable terms or at all. Any resulting repayment of indebtedness could reduce our available liquidity and adversely affect our ability to fund our operations, investments and other strategic initiatives. The exercise of remedies or acceleration of indebtedness could materially adversely affect our liquidity and financial condition and could restrict our ability to invest in our business, incur additional indebtedness, make acquisitions or pursue other strategic opportunities.

 

46

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

Recent Sales of Unregistered Equity Securities

 

There were no unregistered sales of equity during the during the fiscal period covered by this report, except as otherwise previously reported.

 

Item 3. Defaults Upon Senior Securities.

 

Not applicable.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

 

Item 5. Other Information.

 

On October 7, 2026, American Beverage Crafts Group, Inc., a wholly-owned subsidiary of the Company, entered into a Seventh Amendment to Credit Agreement (the “Seventh Amendment”) with Bank of America, N.A., as administrative agent, and the lenders party thereto. The Seventh Amendment amends the Credit Agreement dated June 30, 2023 and, among other things, provides that the financial covenants will not be tested for the fiscal quarter ended August 31, 2026, adds a “Covenant Compliance Start Date” and revises certain of the financial covenants for subsequent periods, including the maximum Consolidated Leverage Ratio, the minimum Consolidated EBITDA and the minimum liquidity requirements. The Seventh Amendment also amends the Availability Period and limits availability under the revolving credit facility. The foregoing description is qualified in its entirety by reference to the full text of the Seventh Amendment, which is filed as Exhibit 10.2 to this Quarterly Report on Form 10-Q and incorporated herein by reference.

 

Rule 10b5-1 Trading Plans
 

None of our directors or “officers,” as defined in Rule 16a-1(f) under the Securities Exchange Act of 1934, adopted or terminated a Rule 10b5-1 trading plan or arrangement or a non-Rule 10b5-1 trading plan or arrangement, as defined in Item 408(c) of Regulation S-K, during the fiscal period covered by this report.

 

47

 

 

Item 6. Exhibits. 

 

Exhibit

Number

 

Description

     
3.1   Certificate of Amendment of the Fifth Amended and Restated Certificate of Incorporation of the Company, filed on November 26, 2025 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed with the U.S. Securities and Exchange Commission on November 26, 2025).

 

 

 

10.1   Sixth Amendment to Credit Agreement, dated as of July 24, 2026 (incorporated by reference to Exhibit 10.29 to the Annual Report on Form 8-K filed with the U.S. Securities and Exchange Commission on July 28, 2026).
     
10.2*   Seventh Amendment, dated as of October 7, 2026, to the Credit Agreement (dated as of June 30, 2023) by and among American Beverage Crafts Group, Inc., certain subsidiaries and affiliates of American Beverage Crafts Group, Bank of America, N.A., City National Bank, the lenders party thereto and BofA Securities, Inc.
     

31.1*

 

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

     

31.2*

 

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

     

32.1**

 

Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

48

 

Exhibit

Number

  Description
     

32.2**

 

Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

     

101*

 

The following Financial Statements from the Company's Quarterly Report on Form 10-Q for the quarter ended August 31, 2026, formatted in Inline XBRL: (i) Consolidated Statements of Financial Position, (ii) Consolidated Statements of Income (Loss) and Comprehensive Income (Loss), (iii) Consolidated Statements of Stockholders' Equity, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Condensed Interim Consolidated Financial Statements, tagged as blocks of text and including detailed tags.

     

104*

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

*         Filed herewith.

**       Furnished herewith.

†         Schedules have been omitted pursuant to Item 601(a)(5) of Regulation S-K.

 

49

 

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 thereunto duly authorized.

 

 

 

Tilray Brands, Inc.

 

 

 

 

Date: October 8, 2026

 

By:

/s/ Irwin D. Simon

 

 

 

Irwin D. Simon

 

 

 

Chairman and Chief Executive Officer

 

 

 

 

Date: October 8, 2026

 

By:

/s/ Carl Merton

 

 

 

Carl Merton

 

 

 

Chief Financial Officer

 

50

ATTACHMENTS / EXHIBITS

ATTACHMENTS / EXHIBITS

EXHIBIT 10.2

EXHIBIT 31.1

EXHIBIT 31.2

EXHIBIT 32.1

EXHIBIT 32.2

XBRL TAXONOMY EXTENSION SCHEMA

XBRL TAXONOMY EXTENSION CALCULATION LINKBASE

XBRL TAXONOMY EXTENSION DEFINITION LINKBASE

XBRL TAXONOMY EXTENSION LABEL LINKBASE

XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE

IDEA: R1.htm

IDEA: R2.htm

IDEA: R3.htm

IDEA: R4.htm

IDEA: R5.htm

IDEA: R6.htm

IDEA: R7.htm

IDEA: R8.htm

IDEA: R9.htm

IDEA: R10.htm

IDEA: R11.htm

IDEA: R12.htm

IDEA: R13.htm

IDEA: R14.htm

IDEA: R15.htm

IDEA: R16.htm

IDEA: R17.htm

IDEA: R18.htm

IDEA: R19.htm

IDEA: R20.htm

IDEA: R21.htm

IDEA: R22.htm

IDEA: R23.htm

IDEA: R24.htm

IDEA: R25.htm

IDEA: R26.htm

IDEA: R27.htm

IDEA: R28.htm

IDEA: R29.htm

IDEA: R30.htm

IDEA: R31.htm

IDEA: R32.htm

IDEA: R33.htm

IDEA: R34.htm

IDEA: R35.htm

IDEA: R36.htm

IDEA: R37.htm

IDEA: R38.htm

IDEA: R39.htm

IDEA: R40.htm

IDEA: R41.htm

IDEA: R42.htm

IDEA: R43.htm

IDEA: R44.htm

IDEA: R45.htm

IDEA: R46.htm

IDEA: R47.htm

IDEA: R48.htm

IDEA: R49.htm

IDEA: R50.htm

IDEA: R51.htm

IDEA: R52.htm

IDEA: R53.htm

IDEA: R54.htm

IDEA: R55.htm

IDEA: R56.htm

IDEA: R57.htm

IDEA: R58.htm

IDEA: R59.htm

IDEA: R60.htm

IDEA: R61.htm

IDEA: R62.htm

IDEA: R63.htm

IDEA: R64.htm

IDEA: R65.htm

IDEA: R66.htm

IDEA: R67.htm

IDEA: R68.htm

IDEA: R69.htm

IDEA: R70.htm

IDEA: R71.htm

IDEA: R72.htm

IDEA: R73.htm

IDEA: R74.htm

IDEA: R75.htm

IDEA: R76.htm

IDEA: R77.htm

IDEA: R78.htm

IDEA: R79.htm

IDEA: R80.htm

IDEA: R81.htm

IDEA: R82.htm

IDEA: R83.htm

IDEA: R84.htm

IDEA: R85.htm

IDEA: R86.htm

IDEA: R87.htm

IDEA: R88.htm

IDEA: R89.htm

IDEA: R90.htm

IDEA: R91.htm

IDEA: R92.htm

IDEA: R93.htm

IDEA: R94.htm

IDEA: R95.htm

IDEA: R96.htm

IDEA: R97.htm

IDEA: R98.htm

IDEA: R99.htm

IDEA: R100.htm

IDEA: R101.htm

IDEA: R102.htm

IDEA: R103.htm

IDEA: R104.htm

IDEA: FilingSummary.xml

IDEA: MetaLinks.json

IDEA: tlry20260831_10q_htm.xml