TLRY Chart
About

Tilray Brands, Inc., a lifestyle consumer products company, engages in the research, cultivation, processing, and distribution of medical cannabis products in Canada, the United States, Europe, the Middle East, Africa, and internationally. The company operates through four segments: Beverage, Cannabis, Distribution, and Wellness. It also offers medical and adult-use cannabis products; resells and distributes pharmaceutical and wellness products; and produces, markets, and sells beverage products, and hemp-based food products. In addition, the company provides entertainment products. It offers its products under the Tilray, Aphria, Broken Coast, Symbios, Navcora, Tilray Craft, Charlotte's Web, Montauk Brewing, Shock Top, 10 Barrell, Breckenridge Brewery, SweetWater Brewing, Breckenridge Distillery, Blue Point Brewing, Broken Coast, Redecan, XMG, Manitoba Harvest, CC Pharma, Good Supply, Solei, Mollo, Chowie Wowie, Original Stash, Canaca, RIFF, Tilray Medical, Bake Sale, The Batch, HEXO, Alpine Beer Company, Green Flash, Cruisies, Atwater Brewery, Hiball Energy, Liquid Love, Hop Valley Brewing, Redhook Brewery, Revolver Brewing, Square Mile Cider, Mock One, Widmer Brothers Brewing, Runner's High Brewing Company, SweetWater Brewing Company, Terrapin Beer Co., Happy Flower, Fizzy Jane's, Herb & Bloom, 420 Fizz, and Fresh Hemp Foods brands. The company sells its products to retailers, wholesalers, patients, physicians, hospitals, pharmacies, researchers, and governments, as well as direct to consumers. The company was formerly known as Tilray, Inc. and changed its name to Tilray Brands, Inc. in January 2022. Tilray Brands, Inc. is headquartered in Leamington, Canada.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Drug Manufacturers - Spe Market Cap 875.55M
Enterprise Value 869.73M Income -2.11B Sales 837.32M
Book/sh 14.89 Cash/sh 2.50 Dividend Yield —
Payout 0.00% Employees 2842 IPO —
P/E — Forward P/E 35.23 PEG —
P/S 1.05 P/B 0.50 P/C —
EV/EBITDA 37.53 EV/Sales 1.04 Quick Ratio 1.54
Current Ratio 2.81 Debt/Eq 20.67 LT Debt/Eq —
EPS (ttm) -23.55 EPS next Y 0.21 EPS Growth —
Revenue Growth 3.10% Earnings 2026-04-08 ROA -1.51%
ROE -84.14% ROIC — Gross Margin 28.03%
Oper. Margin -9.14% Profit Margin -251.69% Shs Outstand 116.51M
Shs Float 115.59M Short Float 13.71% Short Ratio 2.79
Short Interest — 52W High 23.20 52W Low 3.50
Beta 2.11 Avg Volume 9.90M Volume 1.97M
Target Price $11.82 Recom None Prev Close $7.51
Price $7.51 Change 0.07%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$11.83
Mean price target
2. Current target
$7.51
Latest analyst target
3. DCF / Fair value
$4.79
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$7.51
Low
$9.25
High
$22.00
Mean
$11.83

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2026-01-20 main Roth Capital Neutral → Neutral $10
2025-08-25 main Jefferies Buy → Buy $2
2025-07-29 reit Zelman & Assoc Neutral → Neutral —
2025-04-09 main Piper Sandler Neutral → Neutral $1
2024-10-11 main Roth MKM Neutral → Neutral $2
2024-06-27 init Zuanic & Associates — → Neutral —
2024-04-10 main CIBC Neutral → Neutral $2
2023-09-01 reit Roth MKM Neutral → Neutral $3
2023-04-11 main TD Cowen — → Outperform $5
2023-01-10 main Alliance Global Partners — → Neutral $3
2022-11-02 init Bernstein — → Market Perform $4
2022-10-10 main Cantor Fitzgerald — → Neutral $5
2022-09-30 main Barclays — → Underweight $2
2022-08-02 main Cantor Fitzgerald — → Neutral $4
2022-07-29 down Benchmark Hold → Sell $3
2022-07-15 main Roth Capital — → Neutral $4
2022-06-24 main Cantor Fitzgerald — → Neutral $6
2022-06-15 main Canaccord Genuity — → Buy $7
2022-06-15 main Piper Sandler — → Neutral $3
2022-04-20 main Barclays — → Underweight $5
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 12438 111818.0 — Conversion of Exercise of derivative security at price 8.99 per share. COHEN STEVEN MICHAEL Director — 2026-01-07 00:00:00 D
1 706216 409605.0 — Conversion of Exercise of derivative security at price 0.58 per share. SIMON IRWIN DAVID Chief Executive Officer — 2025-07-31 00:00:00 D
2 6000 3496.0 — Purchase at price 0.58 per share. GENDEL MITCHELL S General Counsel — 2025-07-31 00:00:00 D
3 93928 54478.0 — Conversion of Exercise of derivative security at price 0.58 per share. GENDEL MITCHELL S General Counsel — 2025-07-31 00:00:00 D
4 93928 54478.0 — Conversion of Exercise of derivative security at price 0.58 per share. FALTISCHEK DENISE M Officer — 2025-07-31 00:00:00 D
5 93928 54478.0 — Conversion of Exercise of derivative security at price 0.58 per share. MERTON CARL A. Chief Financial Officer — 2025-07-31 00:00:00 D
6 165000 100106.0 — Purchase at price 0.61 per share. SIMON IRWIN DAVID Chief Executive Officer — 2025-07-30 00:00:00 D
7 1176467 nan — — SIMON IRWIN DAVID Chief Executive Officer — 2025-07-30 00:00:00 D
8 243781 148706.0 — Conversion of Exercise of derivative security at price 0.61 per share. GENDEL MITCHELL S Officer — 2025-07-30 00:00:00 D
9 124378 75871.0 — Conversion of Exercise of derivative security at price 0.61 per share. CLANACHAN DAVID F Director — 2025-07-30 00:00:00 D
Financials
Line Item2025-05-312024-05-312023-05-312022-05-31
TaxEffectOfUnusualItems-112.85M-2.68M-4.76M-5.17M
TaxRateForCalcs0.050.110.000.01
NormalizedEBITDA19.43M-47.80M-312.97M101.94M
TotalUnusualItems-2.15B-25.05M-960.45M-348.34M
TotalUnusualItemsExcludingGoodwill-2.15B-25.05M-960.45M-348.34M
NetIncomeFromContinuingOperationNetMinorityInterest-2.19B-244.98M-1.45B-476.80M
ReconciledDepreciation133.49M126.91M130.15M154.59M
ReconciledCostOfRevenue535.87M523.43M443.50M472.15M
EBITDA-2.13B-72.84M-1.27B-246.40M
EBIT-2.26B-199.76M-1.40B-400.99M
NetInterestIncome-29.95M-36.43M-13.59M-27.94M
InterestExpense41.33M49.26M46.61M39.68M
InterestIncome11.38M12.83M33.02M11.74M
NormalizedIncome-152.61M-222.61M-496.96M-133.63M
NetIncomeFromContinuingAndDiscontinuedOperation-2.19B-244.98M-1.45B-476.80M
TotalExpenses929.12M901.70M805.32M861.64M
RentExpenseSupplemental3.45M4.58M3.15M3.76M
TotalOperatingIncomeAsReported-2.28B-174.75M-1.37B-610.40M
DilutedAverageShares89.03M67.40M61.40M48.24M
BasicAverageShares89.03M67.40M61.40M48.24M
DilutedEPS-24.60-3.30-23.50-9.00
BasicEPS-24.60-3.30-23.50-9.00
DilutedNIAvailtoComStockholders-2.19B-244.98M-1.45B-476.80M
NetIncomeCommonStockholders-2.19B-244.98M-1.45B-476.80M
NetIncome-2.19B-244.98M-1.45B-476.80M
MinorityInterests-5.38M-22.58M-9.66M-42.67M
NetIncomeIncludingNoncontrollingInterests-2.18B-222.40M-1.44B-434.13M
NetIncomeContinuousOperations-2.18B-222.40M-1.44B-434.13M
TaxProvision-121.02M-26.62M-7.18M-6.54M
PretaxIncome-2.30B-249.02M-1.45B-440.67M
OtherIncomeExpense-2.16B-99.83M-1.26B-179.46M
OtherNonOperatingIncomeExpenses-17.63M-74.78M-297.95M168.88M
SpecialIncomeCharges-2.15B-19.31M-945.16M-377.13M
GainOnSaleOfPPE-928.00K4.20M48.00K682.00K
OtherSpecialCharges17.35M8.25M-505.00K12.49M
ImpairmentOfCapitalAssets2.10B0.00934.00M378.24M
RestructuringAndMergernAcquisition38.82M15.25M11.71M-12.91M
EarningsFromEquityInterest-458.00K
GainOnSaleOfSecurity6.25M-5.74M-15.29M28.79M
NetNonOperatingInterestIncomeExpense-29.95M-36.43M-13.59M-27.94M
InterestExpenseNonOperating41.33M49.26M46.61M39.68M
InterestIncomeNonOperating11.38M12.83M33.02M11.74M
OperatingIncome-107.81M-112.76M-178.19M-233.27M
OperatingExpense348.38M336.11M325.15M350.08M
DepreciationAmortizationDepletionIncomeStatement88.62M84.75M93.49M115.19M
DepreciationAndAmortizationInIncomeStatement88.62M84.75M93.49M115.19M
Amortization88.62M84.75M93.49M115.19M
AmortizationOfIntangiblesIncomeStatement88.62M84.75M93.49M115.19M
ResearchAndDevelopment284.00K635.00K682.00K1.52M
SellingGeneralAndAdministration259.48M250.72M230.98M233.38M
SellingAndMarketingExpense93.09M79.17M65.78M65.86M
GeneralAndAdministrativeExpense166.40M171.56M165.21M167.51M
OtherGandA38.80M38.94M39.54M44.40M
InsuranceAndClaims11.84M12.59M12.03M17.54M
RentAndLandingFees3.45M4.58M3.15M3.76M
SalariesAndWages112.30M115.44M110.48M101.81M
GrossProfit240.57M223.35M146.96M116.82M
CostOfRevenue580.74M565.59M480.16M511.56M
TotalRevenue821.31M788.94M627.12M628.37M
OperatingRevenue821.31M788.94M627.12M628.37M
Line Item2025-05-31
TreasurySharesNumber200.42K
OrdinarySharesNumber105.87M83.19M65.67M53.27M
ShareIssued106.07M83.19M65.67M53.27M
NetDebt35.20M93.46M373.14M189.87M
TotalDebt328.74M387.32M590.13M623.81M
TangibleBookValue737.70M518.55M333.06M479.62M
InvestedCapital1.77B3.76B3.90B5.00B
WorkingCapital408.32M378.54M340.05M523.16M
NetTangibleAssets737.70M518.55M333.06M479.62M
CapitalLeaseObligations71.87M65.51M10.36M18.03M
CommonStockEquity1.51B3.44B3.32B4.40B
TotalCapitalization1.75B3.73B3.67B4.92B
TotalEquityGrossMinorityInterest1.49B3.44B3.33B4.44B
MinorityInterest-21.90M272.00K14.25M42.56M
StockholdersEquity1.51B3.44B3.32B4.40B
GainsLossesNotAffectingRetainedEarnings-43.06M-43.50M-46.61M-20.76M
OtherEquityAdjustments-43.06M-43.50M-46.61M-20.76M
TreasuryStock0.000.00
RetainedEarnings-4.85B-2.66B-2.42B-962.85M
AdditionalPaidInCapital6.40B6.15B5.78B5.38B
CapitalStock106.00K83.00K66.00K53.00K
CommonStock106.00K83.00K66.00K53.00K
PreferredStock0.000.000.00
TotalLiabilitiesNetMinorityInterest584.75M778.49M977.32M1.01B
TotalNonCurrentLiabilitiesNetMinorityInterest304.45M479.32M544.34M727.99M
OtherNonCurrentLiabilities855.00K90.00K11.10M191.00K
NonCurrentDeferredLiabilities3.75M130.87M167.36M196.64M
NonCurrentDeferredTaxesLiabilities3.75M130.87M167.36M196.64M
LongTermDebtAndCapitalLeaseObligation299.85M348.36M365.87M531.16M
LongTermCapitalLeaseObligation64.92M60.42M7.94M11.33M
LongTermDebt234.92M287.94M357.93M519.83M
CurrentLiabilities280.30M299.17M432.98M280.34M
OtherCurrentLiabilities16.09M18.25M18.04M30.26M
CurrentDebtAndCapitalLeaseObligation28.89M38.96M224.26M92.65M
CurrentCapitalLeaseObligation6.94M5.09M2.42M6.70M
CurrentDebt21.95M33.87M221.84M85.95M
OtherCurrentBorrowings14.77M15.84M198.46M67.82M
LineOfCredit7.18M18.03M23.38M18.12M
PayablesAndAccruedExpenses235.32M241.96M190.68M157.43M
CurrentAccruedExpenses121.32M127.17M100.27M82.68M
InterestPayable4.19M4.22M8.10M6.77M
Payables114.00M114.78M90.41M74.75M
TotalTaxPayable6.65M9.39M19.59M6.15M
IncomeTaxPayable58.00K4.09M14.93M6.15M
AccountsPayable107.35M105.39M70.82M68.60M
TotalAssets2.07B4.22B4.31B5.45B
TotalNonCurrentAssets1.39B3.54B3.53B4.65B
OtherNonCurrentAssets11.08M5.39M222.00K314.00K
NonCurrentNoteReceivables0.0032.00M103.40M111.20M
InvestmentsAndAdvances10.13M7.86M12.37M15.00M
OtherInvestments17.68M
InvestmentinFinancialAssets10.13M7.86M7.79M10.05M
AvailableForSaleSecurities10.13M7.86M7.79M10.05M
LongTermEquityInvestment0.004.58M4.95M8.11M
GoodwillAndOtherIntangibleAssets773.77M2.92B2.98B3.92B
OtherIntangibleAssets21.42M915.47M973.78M1.28B
Goodwill752.35M2.01B2.01B2.64B
NetPPE590.71M574.35M435.61M600.50M
AccumulatedDepreciation-236.29M-189.57M-146.82M-167.24M
GrossPPE827.01M763.92M582.43M767.74M
Leases20.41M19.38M7.75M7.46M
ConstructionInProgress11.24M10.71M8.05M7.50M
OtherProperties343.17M318.63M191.36M267.48M
MachineryFurnitureEquipment407.65M369.63M344.63M453.41M
LandAndImprovements44.53M45.58M30.64M31.88M
Properties0.000.000.000.00
CurrentAssets688.63M677.71M773.03M803.50M
OtherCurrentAssets34.09M31.33M37.72M46.79M
AssetsHeldForSaleCurrent5.80M32.07M0.00
PrepaidAssets46.79M48.92M
Inventory270.88M252.09M200.55M245.53M
OtherInventories94.86M85.26M59.00M62.81M
FinishedGoods151.98M153.00M130.67M168.20M
RawMaterials24.05M13.83M10.88M14.52M
Receivables121.49M101.69M86.23M95.28M
TaxesReceivable9.33M
NotesReceivable0.002.48M
AccountsReceivable121.49M101.69M86.23M95.28M
AllowanceForDoubtfulAccountsReceivable-3.70M-7.71M-6.64M-5.40M
GrossAccountsReceivable125.19M109.41M92.87M100.68M
CashCashEquivalentsAndShortTermInvestments256.36M260.52M448.53M415.91M
OtherShortTermInvestments34.70M32.18M241.90M0.00
CashAndCashEquivalents221.67M228.34M206.63M415.91M
Line Item2025-05-312024-05-312023-05-312022-05-31
FreeCashFlow-127.52M-60.15M-12.89M-211.33M
RepurchaseOfCapitalStock0.000.00-1.19M-8.69M
RepaymentOfDebt-18.74M-132.63M-209.84M-132.95M
IssuanceOfDebt3.45M54.17M146.34M0.00
IssuanceOfCapitalStock161.19M8.62M129.59M262.51M
CapitalExpenditure-32.92M-29.25M-20.80M-34.06M
IncomeTaxPaidSupplementalData5.62M
EndCashPosition221.67M228.34M206.63M415.91M
BeginningCashPosition228.34M206.63M415.91M488.47M
EffectOfExchangeRateChanges1.14M-549.00K-2.23M-1.96M
ChangesInCash-7.81M22.26M-207.05M-70.60M
FinancingCashFlow133.51M-75.19M70.16M128.20M
CashFlowFromContinuingFinancingActivities133.51M-75.19M70.16M128.20M
NetOtherFinancingCharges-1.54M-7.48M-23.89M
ProceedsFromStockOptionExercised0.000.005.40M144.00K
NetCommonStockIssuance161.19M8.62M128.40M253.82M
CommonStockPayments0.000.00-1.19M-8.69M
CommonStockIssuance161.19M8.62M129.59M262.51M
NetIssuancePaymentsOfDebt-26.14M-83.81M-58.25M-123.55M
NetShortTermDebtIssuance-10.85M-5.35M5.26M9.41M
ShortTermDebtIssuance5.26M9.41M8.33M
NetLongTermDebtIssuance-15.29M-78.46M-63.50M-132.95M
LongTermDebtPayments-18.74M-132.63M-209.84M-132.95M
LongTermDebtIssuance3.45M54.17M146.34M0.00
InvestingCashFlow-46.72M128.35M-285.11M-21.53M
CashFlowFromContinuingInvestingActivities-46.72M128.35M-285.11M-21.53M
NetOtherInvestingChanges3.33M
NetInvestmentPurchaseAndSale-2.52M209.72M-241.90M0.00
SaleOfInvestment0.000.008.43M
PurchaseOfInvestment-241.90M0.000.00
NetBusinessPurchaseAndSale-18.11M-60.63M-26.72M326.00K
SaleOfBusiness326.00K66.61M
PurchaseOfBusiness-18.11M-60.63M-26.72M
NetPPEPurchaseAndSale-26.09M-20.74M-16.50M-21.86M
SaleOfPPE6.82M8.51M4.30M12.21M
PurchaseOfPPE-32.92M-29.25M-20.80M-34.06M
OperatingCashFlow-94.60M-30.91M7.91M-177.26M
CashFlowFromContinuingOperatingActivities-94.60M-30.91M7.91M-177.26M
ChangeInWorkingCapital-62.56M-8.87M14.40M-91.77M
ChangeInOtherWorkingCapital134.00K
ChangeInPayablesAndAccruedExpense-22.94M212.00K20.04M-44.65M
ChangeInPayable14.50M
ChangeInAccountPayable14.50M
ChangeInPrepaidAssets-8.26M13.07M3.12M4.47M
ChangeInInventory-13.56M-15.58M-12.93M-45.75M
ChangeInReceivables-17.80M-6.58M4.17M-5.84M
ChangesInAccountReceivables-17.80M-6.58M4.17M-5.84M
OtherNonCashItems30.32M54.98M262.44M-49.26M
StockBasedCompensation24.29M31.77M39.59M35.99M
AssetImpairmentCharge2.10B0.00989.00M445.24M
DeferredTax-121.02M-38.87M-31.95M-27.54M
DeferredIncomeTax-121.02M-38.87M-31.95M-27.54M
DepreciationAmortizationDepletion133.49M126.91M130.15M154.59M
DepreciationAndAmortization133.49M126.91M130.15M154.59M
AmortizationCashFlow133.49M126.91M130.15M154.59M
AmortizationOfIntangibles133.49M126.91M130.15M154.59M
OperatingGainsLosses-13.90M25.59M47.27M-210.39M
GainLossOnInvestmentSecurities3.39M26.03M29.55M-227.71M
NetForeignCurrencyExchangeGainLoss-18.22M3.76M17.77M18.00M
GainLossOnSaleOfPPE928.00K-4.20M-48.00K-682.00K
NetIncomeFromContinuingOperations-2.18B-222.40M-1.44B-434.13M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for TLRY
Date User Asset Broker Type Position Size Entry Price Patterns