Press Release: Jushi Holdings Inc. Reports First Quarter 2026 Financial Results

Dow Jones05-13

Revenue of $66.4 million, Up 4% Year-over-Year, Driven by Strong Wholesale Growth and Benefits from Retail Expansion

Gross Profit Margin Expanded 460 bps Year-Over-Year to 45.0%, Reflecting Improved Operational Performance at our Grower-Processor Facilities

Completed Strategic Refinancing, Strengthening Liquidity and Positioning the Company for Long-Term Growth

BOCA RATON, Fla., May 12, 2026 (GLOBE NEWSWIRE) -- Jushi Holdings Inc. ("Jushi" or the "Company") (CSE: JUSH) (OTCQX: JUSHF), a vertically integrated, multi-state cannabis operator, is pleased to announce its financial results for the first quarter ended March 31, 2026 ("Q1 2026"). All financial information is unaudited and provided in U.S. dollars unless otherwise indicated and is prepared under U.S. Generally Accepted Accounting Principles ("GAAP").

First Quarter 2026 Financial Highlights

   -- Revenue of $66.4 million 
 
   -- Gross profit and gross profit margin of $29.9 million and 45.0%, 
      respectively 
 
   -- Net loss of $19.8 million 
 
   -- Adjusted EBITDA1 and Adjusted EBITDA margin1 of $11.4 million and 17.2%, 
      respectively 
 
   -- Cash, cash equivalents, and restricted cash of $42.3 million as of 
      quarter-end 
 
   -- Net cash flows provided by operations of $8.6 million 

(1) See "Use of Non-GAAP Financial Information" and "Unaudited Reconciliation of Net Loss to Adjusted EBITDA and Calculation of Adjusted EBITDA Margin" below.

First Quarter 2026 Company Highlights

   -- In March 2026, we refinanced both our senior secured term loan issued in 
      July 2024 (the "2024 Term Loan") and our second lien secured notes issued 
      in December 2022 (the "Second Lien Notes"), which had an aggregate 
      principal balance of approximately $132.3 million as of December 31, 
      2025. The refinancing was completed through the issuance of a $160.0 
      million 12.5% secured term loan, issued at a 4% original issue discount, 
      due in 2029. An entity affiliated with Jim Cacioppo, our Chief Executive 
      Officer, Chairman, and Founder, and Denis Arsenault, a significant equity 
      holder of the Company, both participated. Proceeds were used to repay in 
      full the outstanding principal, accrued but unpaid interest, exit fee and 
      make-whole on the 2024 Term Loan, as well as the outstanding principal 
      and accrued but unpaid interest on the Second Lien Notes. The proceeds 
      were also used to pay all fees and expenses associated with the 
      refinancing. Remaining excess proceeds were retained on the balance sheet 
      for general corporate purposes. 
 
   -- On January 8, 2026, we opened our second Beyond Hello(TM) location in the 
      Cincinnati, Ohio metropolitan area, marking the seventh Beyond Hello$(TM)$ 
      dispensary operating in the state. 
 
   -- Jushi-branded product sales grew to 58% of retail revenue in Q1 2026 
      across the Company's five vertical markets, compared to 56% in first 
      quarter of 2025 ("Q1 2025"). 
 
   -- Expanded brand and product portfolio with 567 new, unique SKUs introduced 
      in Q1 2026, including offerings launched in certain states for the first 
      time, covering flower, pre-rolls, vapes, concentrates, and edibles to 
      meet diverse patient and customer needs. 

Post Quarter-End Developments

   -- Pursuant to a rule issued in the Federal Register on April 28, 2026, 
      state-licensed medical marijuana was rescheduled to Schedule III, 
      eliminating the application of Section 280E to such operations. Medical 
      sales represented approximately 60% of the Company's total revenue in 
      2025. Accordingly, the Company expects the rule change to positively 
      impact its tax expense on an ongoing basis. Further, the formal hearing 
      on the potential rescheduling of marijuana beyond medical to Schedule III 
      has been set to begin on June 29th and should conclude no later than July 
      15th. 
 
   -- The Company announced its intention to seek shareholder approval for the 
      proposed continuance of its parent entity out from British Columbia, 
      Canada to Nevada, United States (the "Continuance"), to align the 
      Company's corporate structure with its existing operations and long-term 
      strategy. 
 
   -- In March 2026, legislation permitting the sale of cannabis for adult-use 
      was passed by the Virginia General Assembly ("General Assembly") and 
      submitted to the Governor for consideration. In April 2026, the Governor 
      returned the legislation with proposed amendments. The General Assembly 
      rejected the Governor's amendments and returned the legislation to the 
      Governor for further consideration. Under Virginia law, the Governor has 
      until May 23, 2026 to either sign or veto the legislation, or allow it to 
      become law without her signature. The transition to adult use is expected 
      to expand our customer base and increase demand, though the timing and 
      extent of any revenue impact remain uncertain. 

Management Commentary

"Our first quarter results reflect continued progress in executing our strategy, with year-over-year revenue growth and meaningful margin expansion driven by improvements in operational performance and product quality," said Jim Cacioppo, the Company's Chairman and Chief Executive Officer. "Across our grower-processor network, operational efficiencies and increased production volumes are supporting both our retail and wholesale channels, contributing to stronger gross profit and a 460 basis point expansion in gross profit margin year-over-year. While pricing pressure persists across certain markets, our focus on efficiency, product quality, and disciplined execution continues to drive improved performance."

Mr. Cacioppo continued, "Our retail business benefited from contributions from our retail expansion in Ohio and strong performance across our Virginia footprint, while wholesale revenue growth was driven by increased distribution, higher production capacity, and strong demand in key markets such as Massachusetts and Ohio. We also continued to advance our branded product strategy, with Jushi-branded products representing approximately 58% of retail sales in our vertical markets, reflecting ongoing mix shift into higher quality brands and continued portfolio expansion."

Mr. Cacioppo concluded, "During the quarter, we strengthened our balance sheet through the successful refinancing of our 2024 Term Loan and Second Lien Notes, enhancing liquidity and extending maturities while preserving balance sheet flexibility. Additionally, the recent federal rescheduling of state-licensed medical marijuana to Schedule III represents a significant milestone for the industry, eliminating 280E tax constraints for medical operations and supporting a more favorable long-term operating environment. Looking ahead, we remain focused on operational excellence, optimizing our retail footprint, and making targeted, high-return investments across our facilities. At the same time, we continue to monitor regulatory developments across our markets, which we believe will play an important role in shaping future growth opportunities. With a strong operational foundation and improved financial flexibility, we are well positioned to drive sustainable growth and long-term value creation."

Financial Results for the First Quarter Ended March 31, 2026

($ in millions)

 
                         Three Months Ended March 31, 
             ---------------------------------------------------- 
                                                       2026 vs. 
                  2026                2025               2025 
              -------------       -------------      ------------ 
                        % of                % of 
             Amount    Revenue   Amount    Revenue     $ Change 
             -------  ---------  -------  ---------  ------------ 
REVENUE, 
 NET         $ 66.4     100%     $ 63.8     100%      $   2.6 
COST OF 
 GOODS 
 SOLD         (36.6)    (55)%     (38.1)    (60)%         1.5 
              -----               -----                  ---- 
GROSS 
 PROFIT        29.9      45%       25.8      40%          4.1 
              -----               -----                  ---- 
 
OPERATING 
 EXPENSES      28.3      43%       27.6      43%          0.6 
              -----               -----                  ---- 
 
INCOME 
 (LOSS) 
 FROM 
 OPERATIONS     1.6       2%       (1.9)     (3)%         3.5 
              -----               -----                  ---- 
 
OTHER 
 INCOME 
 (EXPENSE)    (12.7)    (19)%      (6.2)    (10)%        (6.5) 
              -----               -----                  ---- 
 
NET LOSS     $(19.8)    (30)%    $(17.0)    (27)%     $  (2.8) 
              -----               -----                  ---- 
 
ADJUSTED 
 EBITDA      $ 11.4      17%     $  9.8      15%      $   1.6 
 
 

Q1 2026 Compared to Q1 2025

   -- Retail revenue increased by $1.0 million, primarily attributed to Ohio 
      and Virginia. In Ohio, retail revenue increased by $4.4 million due to 
      the addition of four new dispensaries since Q1 2025. Retail revenue in 
      Virginia grew by $0.7 million driven by strong same-store sales across 
      our six-store network. The increases in retail revenue were partially 
      offset by the ongoing impact of competitive pricing pressure across 
      various markets. We ended Q1 2026 with forty-two dispensaries in eight 
      states, as compared to forty in seven states at the end of Q1 2025. 
 
   -- Jushi-branded product sales grew to 58% of retail revenue in Q1 2026 
      across the Company's five vertical markets, compared to 56% in Q1 2025. 
 
   -- Wholesale revenue increased by $1.6 million primarily attributable to 
      higher wholesale sales in Massachusetts, driven by increased bulk sales, 
      expanded wholesale distribution, including placement in new dispensaries, 
      and higher production volumes that supported greater product 
      availability. Growth in Massachusetts also reflected limited product 
      availability in the prior-year period when the Company prioritized 
      supplying its retail stores in these markets. Ohio also contributed to 
      the growth, supported by increased production capacity. These increases 
      were partially offset by lower wholesale sales in Virginia due to reduced 
      demand from wholesale partners. 
 
   -- Gross profit and gross profit margin increased to $29.9 million and 45.0%, 
      respectively, as compared to $25.8 million and 40.4%, respectively. The 
      increase in gross profit and gross profit margin was driven by higher 
      production volumes, improved product quality and stronger performance at 
      our grower-processor facilities, particularly in Ohio, Massachusetts and 
      Pennsylvania. Higher gross profit also reflected the benefit of new 
      dispensary openings since Q1 2025 in Ohio. These benefits were partially 
      offset by continued pricing pressure and increased promotional activity 
      across our retail footprint. 
 
   -- Operating expenses were $28.3 million as compared to $27.6 million. The 
      modest year-over-year increase primarily reflects higher employee costs 
      resulting from expanded operations, including new store openings. Also 
      contributing to the increase were higher professional and legal fees and 
      higher share-based compensation expense as Q1 2025 included higher 
      forfeitures. These increases were partially offset by a reclassification 
      of certain depreciation expense to cost of goods sold. 
 
   -- Other income (expense) included interest expense, net, of $10.4 million 
      and a $5.0 million loss on debt related to the refinancing of the 2024 
      Term Loan and the Second Lien Notes, partially offset by a $2.3 million 
      fair value gain on derivatives. 

Balance Sheet and Liquidity

As of March 31, 2026, the Company had approximately $42.3 million of cash, cash equivalents and restricted cash. During Q1 2026, the Company paid approximately $3.0 million in capital expenditures. As of March 31, 2026, the total gross debt subject to scheduled repayments was $222.1 million, excluding leases and property, plant, and equipment financing obligations. This amount also excludes $21.5 million notes payable to Sammartino, as the Company currently has no obligation to repay these notes.

Cash provided by operations was $8.6 million during Q1 2026, as compared to $7.5 million during Q1 2025. The increase was primarily attributable to an improvement in our operating results, partially offset by lower cash flows provided by working capital changes.

As of May 5, 2026, the Company's issued and outstanding shares were 199,696,597 and its fully diluted shares outstanding were 305,626,935.

Use of Non-GAAP Financial Information

The Company believes that the presentation of non-GAAP financial information provides important supplemental information to management and investors regarding financial and business trends relating to our financial condition and results of operations. For further information regarding these non-GAAP measures, including the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, please refer to the "Unaudited Reconciliation of Net Income (Loss) to Adjusted EBITDA and Calculation of Adjusted EBITDA Margin" section of this press release.

Conference Call and Webcast Information

The Company will host a conference call and audio webcast for the first quarter ended March 31, 2026, at 4:30 p.m. ET today, Tuesday, May 12, 2026.

 
Event:           First Quarter 2026 Financial Results Conference Call 
Date:                           Tuesday, May 12, 2026 
Time:                           4:30 p.m. Eastern Time 
Live Call:             1-877-423-9813 (U.S. & Canada Toll-Free) 
Conference ID:                                               13759794 
Webcast:         Register 
                 ---------------------------------------------------- 
 
 

For interested individuals unable to join the conference call, a webcast of the call will be available for one month following the conference call and can be accessed via webcast on Jushi's Investor Relations website.

About Jushi Holdings Inc.

We are a vertically integrated cannabis company led by an industry-leading management team. Jushi is focused on building a multi-state portfolio of branded cannabis assets through opportunistic acquisitions, distressed workouts, and competitive applications. Jushi strives to maximize shareholder value while delivering high-quality products across all levels of the cannabis ecosystem. For more information, visit jushico.com or our social media channels, Instagram, Facebook, X, and LinkedIn.

Forward-Looking Information and Statements

This press release may contain "forward-looking statements" and "forward--looking information" within the meaning of applicable securities laws, including Canadian securities legislation and United States ("U.S.") securities legislation (collectively, "forward-looking information") which are based upon the Company's current internal expectations, estimates, projections, assumptions and beliefs. All information, other than statements of historical facts, included in this report that address activities, events or developments that the Company expects or anticipates will or may occur in the future constitutes forward--looking information. Forward--looking information is often identified by the words, "may", "would", "could", "should", "will", "intend", "plan", "anticipate", "believe", "estimate", "expect" or similar expressions and includes, among others, information regarding: future business strategy; competitive strengths, goals, expansion and growth of the Company's business, operations and plans, including new revenue streams; the refinancing or securing other sources of liquidity to meet debt repayment obligations; the integration and benefits of recently acquired businesses or assets; roll out of new operations; the implementation by the Company of certain product lines; the implementation of certain research and development; the application for additional licenses and the grant of licenses that will be or have been applied for; the expansion or construction of certain facilities; the reduction in the number of our employees; the expansion into additional U.S. and international markets; any potential future legalization of adult use and/or medical marijuana under U.S. federal law; expectations of market size and growth in the U.S. and the states in which the Company operates; expectations for other economic, business, regulatory and/or competitive factors related to the Company or the cannabis industry generally; and other events or conditions that may occur in the future.

Readers are cautioned that forward--looking information is not based on historical facts but instead is based on reasonable assumptions and estimates of the management of the Company at the time they were provided or made and such information involves known and unknown risks, uncertainties, including our ability to continue as a going concern, and other factors that may cause the actual results, level of activity, performance or achievements of the Company, as applicable, to be materially different from any future results, performance or achievements expressed or implied by such forward--looking information. Such factors include, among others: the benefits and timeline for consummating the Continuance; the limited operating history of the industry and the Company; risks related to managing the growth of the Company including completed, pending or future acquisitions or dispositions, including potential future impairment of goodwill or intangibles acquired and/or post-closing disputes; risks related to the continued performance, expansion and/or optimization of existing operations; risks related to the anticipated openings of additional dispensaries or relocation of existing dispensaries subject to licensing approval; the Company's historical operating losses and negative operating cash flows; increasing competition in the industry; risks inherent in an agricultural business, such as the effects of natural disasters; reliance on the expertise and judgment of senior management of the Company; risks associated with cannabis products manufactured for human consumption including potential product recalls; limited research and data relating to cannabis; constraints on marketing products; risk of litigation; insurance-related risks; public opinion and perception of the cannabis industry; risks related to the economy generally; fraudulent activity by employees, contractors and consultants; risks relating to the Company's current amount of indebtedness; risks related to not being able to reduce or refinance its debt obligations; risks related to litigation or other disputes; reliance on key inputs, suppliers and skilled labor, and third party service provider contracts; reliance on manufacturers and contractors; risks of supply shortages or supply chain disruptions; risks relating to pandemics and forces of nature; risks related to the enforceability of contracts; risks related to inflation, the rising cost of capital, and stock market instability; risks relating to U.S. regulatory landscape and enforcement related to cannabis, including political risks; risks relating to anti--money laundering laws and regulation; cannabis-related tax risks and challenges from governmental authorities with respect to the Company's application for Employee Retention Tax Credits (ERTC); other governmental and environmental regulation; risks related to proprietary intellectual property and potential infringement by third parties; sales of a significant amount of shares by existing shareholders; the limited market for securities of the Company; risks relating to the need to raise additional capital either through debt or equity financing; costs associated with the Company being a publicly-traded company

and a U.S. and Canadian filer; risks related to co--investment with parties with different interests to the Company; conflicts of interest and related party transactions; cybersecurity risks; and risks related to the Company's critical accounting policies and estimates. Refer to Part I - Item 1A. Risk Factors in the Company's most recent Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission for more information.

Although the Company has attempted to identify important factors that could cause actual results to differ materially, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such forward--looking information will prove to be accurate as actual results and future events could differ materially from those anticipated in such information. Accordingly, readers should not place undue reliance on the forward--looking information contained in this press release or other forward-looking statements made by the Company. Forward--looking information is provided and made as of the date of this press release and the Company does not undertake any obligation to revise or update any forward--looking information or statements other than as required by applicable law.

Unless the context requires otherwise, references in this press release to "Jushi," "Company," "we," "us" and "our" refer to Jushi Holdings Inc. and our subsidiaries.

For further information, please contact:

Jushi Investor Relations

Trent Woloveck

Co-Chief Strategy Director

614-271-4349

trent@jushico.com

investors@jushico.com

 
                          JUSHI HOLDINGS INC. 
             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
           (in thousands of U.S. dollars, except share and per 
                             share amounts) 
 
                                         Three Months Ended March 31, 
                                      ---------------------------------- 
                                              2026           2025 
                                                          ----------- 
                                                 (unaudited) 
                                      ---------------------------------- 
REVENUE, NET                           $        66,432   $     63,846 
COST OF GOODS SOLD                             (36,555)       (38,071) 
                                          ------------    ----------- 
GROSS PROFIT                                    29,877         25,775 
                                          ------------    ----------- 
 
OPERATING EXPENSES                              28,294         27,646 
 
INCOME (LOSS) FROM OPERATIONS                    1,583         (1,871) 
                                          ------------    ----------- 
 
OTHER INCOME (EXPENSE): 
    Interest expense, net                      (10,388)       (10,000) 
    Fair value gain on derivatives               2,312            637 
    Other, net                                  (4,637)         3,197 
                                          ------------    ----------- 
    Total other income (expense), 
     net                                       (12,713)        (6,166) 
                                          ------------    ----------- 
 
LOSS BEFORE INCOME TAX                         (11,130)        (8,037) 
                                          ------------    ----------- 
  Income tax expense                            (8,717)        (8,978) 
                                          ------------    ----------- 
NET LOSS                               $       (19,847)  $    (17,015) 
                                          ============    =========== 
 
LOSS PER SHARE - BASIC AND DILUTED     $         (0.10)  $      (0.09) 
                                          ============    =========== 
Weighted average shares outstanding 
 - basic and diluted                       198,163,264    195,196,597 
                                          ============    =========== 
 
 
                            JUSHI HOLDINGS INC. 
                    CONDENSED CONSOLIDATED BALANCE SHEETS 
            (in thousands of U.S. dollars, except share amounts) 
 
                         March 31, 2026 (unaudited)      December 31, 2025 
                        -----------------------------  --------------------- 
ASSETS 
CURRENT ASSETS: 
  Cash and cash 
   equivalents            $                39,702       $          24,047 
  Accounts receivable, 
   net                                      3,727                   2,801 
  Inventories, net                         35,604                  34,607 
  Prepaid expenses and 
   other current 
   assets                                   5,644                   6,858 
                        ---  --------------------          -------------- 
      Total current 
       assets                              84,677                  68,313 
                        ---  --------------------          -------------- 
NON-CURRENT ASSETS: 
  Property, plant and 
   equipment, net                         141,276                 143,321 
  Right-of-use assets 
   - finance leases                        56,113                  57,667 
  Other intangible 
   assets, net                             92,782                  92,205 
  Goodwill                                 30,910                  30,910 
  Other non-current 
   assets                                  27,252                  27,801 
  Restricted cash - 
   non-current                              2,125                   2,125 
                        ---  --------------------          -------------- 
      Total 
       non-current 
       assets                             350,458                 354,029 
                        ---  --------------------          -------------- 
Total assets              $               435,135       $         422,342 
                        ===  ====================          ============== 
 
LIABILITIES AND EQUITY 
(DEFICIT) 
CURRENT LIABILITIES: 
  Accounts payable        $                23,400       $          22,330 
  Accrued expenses and 
   other current 
   liabilities                             27,039                  25,531 
  Income tax payable                          732                     265 
  Debt, net - current 
   portion                                 12,887                   6,639 
  Finance lease 
   obligations - 
   current                                 10,888                  11,125 
  Derivatives 
   liabilities - 
   current                                    139                     296 
                        ---  --------------------          -------------- 
      Total current 
       liabilities                         75,085                  66,186 
                        ---  --------------------          -------------- 
NON-CURRENT 
LIABILITIES: 
  Debt, net - 
   non-current 
   (including related 
   party principal 
   amounts of $49,009 
   and $41,109 as of 
   March 31, 2026 and 
   December 31, 2025, 
   respectively)                          218,467                 199,195 
  Finance lease 
   obligations - 
   non-current                             53,202                  53,547 
  Derivative 
   liabilities - 
   non-current                              6,156                   8,311 
  Unrecognized tax 
   benefits (including 
   interest and 
   penalties of 
   $41,524 and $38,342 
   as of March 31, 
   2026 and December 
   31, 2025, 
   respectively)                          186,234                 177,242 
  Other liabilities - 
   non-current                             30,790                  33,205 
                        ---  --------------------          -------------- 
      Total 
       non-current 
       liabilities                        494,849                 471,500 
                        ---  --------------------          -------------- 
Total liabilities                         569,934                 537,686 
                        ---  --------------------          -------------- 
COMMITMENTS AND 
CONTINGENCIES 
EQUITY (DEFICIT): 
  Common stock, no par 
  value: authorized 
  shares - unlimited; 
  issued and 
  outstanding shares - 
  199,696,597 and 
  199,696,597 
  Subordinate Voting 
  Shares as of March 
  31, 2026 and 
  December 31, 2025, 
  respectively                                 --                      -- 
  Paid-in capital                         512,260                 511,868 
  Accumulated deficit                    (647,059)               (627,212) 
      Total deficit                      (134,799)               (115,344) 
                        ---  --------------------          -------------- 
Total liabilities and 
 equity (deficit)         $               435,135       $         422,342 
                        ===  ====================          ============== 
 
 
                            JUSHI HOLDINGS INC. 
               CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
                       (in thousands of U.S. dollars) 
 
                                           Three Months Ended March 31, 
                                      -------------------------------------- 
                                             2026                 2025 
                                                               ---------- 
                                                   (unaudited) 
                                      -------------------------------------- 
Net cash flows provided by operating 
 activities                            $        8,612       $       7,529 
Net cash flows used in investing 
 activities                                    (4,080)             (4,375) 
Net cash flows provided by financing 
 activities                                    11,123               3,387 
NET CHANGE IN CASH, CASH EQUIVALENTS 
 AND RESTRICTED CASH                   $       15,655       $       6,541 
                                          -----------          ---------- 
CASH, CASH EQUIVALENTS AND 
 RESTRICTED CASH, BEGINNING OF 
 PERIOD                                $       26,616       $      21,346 
                                          -----------          ---------- 
CASH, CASH EQUIVALENTS AND 
 RESTRICTED CASH, END OF PERIOD        $       42,271       $      27,887 
                                          ===========          ========== 
 
 
JUSHI HOLDINGS INC. 
 UNAUDITED RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED 
 EBITDA 
 and CALCULATION OF ADJUSTED EBITDA MARGIN 
 
 

EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin

In addition to providing financial measurements based on GAAP, we provide additional financial metrics that are not prepared in accordance with GAAP. We use non-GAAP financial measures, in addition to GAAP financial measures, to understand and compare operating results across accounting periods, for financial and operational decision making, for planning and forecasting purposes and to evaluate our financial performance. These non-GAAP financial measures are EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin (each as defined below). We believe that these non-GAAP financial measures reflect our ongoing business by excluding the effects of expenses that are not reflective of our operating business performance and allow for meaningful comparisons and analysis of trends in our business. These non-GAAP financial measures also facilitate comparing financial results across accounting periods and to those of peer companies. As there are no standardized methods of calculating these non-GAAP measures, our methods may differ from those used by others, and accordingly, the use of these measures may not be directly comparable to similar measures used by others, thus limiting their usefulness. Accordingly, these non-GAAP measures are intended to provide additional information and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP.

EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin are financial measures that are not defined under GAAP. We define EBITDA as net income (loss), or "earnings", before interest, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA before: (i) non-cash share-based compensation expense; (ii) inventory-related adjustments; (iii) fair value changes in derivatives; (iv) other (income)/expense items; (v) transaction costs; (vi) asset impairment; and (vii) gain/loss on debt extinguishment. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenue. These financial measures are metrics that have been adjusted from the GAAP net income (loss) measure in an effort to provide readers with a normalized metric in making comparisons more meaningful across the cannabis industry, as well as to remove non-recurring, irregular and one-time items that may otherwise distort the GAAP net income measure. Other companies in our industry may calculate this measure differently, limiting their usefulness as comparative measures.

Unaudited Reconciliation of Net Income (Loss) to Adjusted EBITDA

(in thousands of U.S. dollars)

 
                                Three Months Ended      Three Months Ended 
                                  March 31, 2026          March 31, 2025 
                              ----------------------  ---------------------- 
NET LOSS                         $      (19,847)         $      (17,015) 
                              ----  -----------       ----  ----------- 
Income tax expense                        8,717                   8,978 
Interest expense, net                    10,388                  10,000 
Depreciation and 
 amortization(1)                          7,946                   8,035 
                              ----  -----------  ---  ----  -----------  --- 
EBITDA (Non-GAAP)                         7,204                   9,998 
                              ----  -----------  ---  ----  -----------  --- 
Non-cash share-based 
 compensation                               392                    (307) 
Fair value changes in 
 derivatives                             (2,312)                   (637) 
Other (income) expense, 
 net(2)                                   1,133                     773 
Loss on debt 
extinguishment/modification               4,977                      -- 
                              ----  -----------  ---  ----  -----------  --- 
Adjusted EBITDA (Non-GAAP)       $       11,394          $        9,827 
                              ====  ===========  ===  ====  ===========  === 
 

(1) Includes amounts that are included in cost of goods sold and in operating expenses.

(2) Includes: (i) remeasurement of contingent consideration related to acquisitions; (ii) losses (gains) on legal settlements; (iii) losses (gains) on asset disposals; (iv) foreign exchange losses (gains); (v) indemnification asset adjustments related to acquisitions; and (vi) start-up costs.

Calculation of Adjusted EBITDA Margin

(in thousands of U.S. dollars, unless otherwise stated)

 
                Three Months Ended March 31,   Three Months Ended March 31, 
                            2026                           2025 
                -----------------------------  ----------------------------- 
Total revenue, 
 net               $          66,432              $          63,846 
Adjusted 
 EBITDA 
 (Non-GAAP)        $          11,394              $           9,827 
Adjusted 
 EBITDA Margin 
 (Non-GAAP)                     17.2%                          15.4% 
 

(END) Dow Jones Newswires

May 12, 2026 16:05 ET (20:05 GMT)

At the request of the copyright holder, you need to log in to view this content

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Comments

We need your insight to fill this gap
Leave a comment