TLRY Tilray Brands, Inc. - Common Stock
$5,26
Giá · Tháng 5 20, 2026
Cơ bản tính đến Tháng 4 1, 2026
Phạm vi 52 tuần
$0–$16
32% of range
Đánh giá của nhà phân tích
HOLD
17 analysts
Mục tiêu giá
$10
+91% upside
P/E (TTM)
-0.2
ROE
-103.1%
Biên lợi nhuận ròng
-266.2%
TLRY Tổng quan cổ phiếu Giá, vốn hóa thị trường, P/E, EPS, ROE, nợ/vốn chủ sở hữu, phạm vi 52 tuần
Giá
$5.25
Vốn Hóa
$456M
P/E (TTM)
-0.2
EPS (TTM)
$-2.46
Doanh thu (TTM)
$821M
Tỷ suất cổ tức
—
ROE
-103.1%
D/E Nợ/Vốn chủ sở hữu
0.0
Phạm vi 52 tuần
$0 – $16
TLRY Biểu đồ giá cổ phiếu OHLCV hàng ngày với các chỉ số kỹ thuật — di chuyển, phóng to và tùy chỉnh chế độ xem của bạn
Configure
Hiệu suất 10 năm Xu hướng Doanh thu, Lợi nhuận ròng, Biên lợi nhuận và EPS
Doanh thu & Lợi nhuận ròng
$821M
2020-05-31
→
2025-05-31
EPS
$-2.46
2020-05-31
→
2025-05-31
Dòng tiền tự do
$-128M
2021-05-31
→
2025-05-31
Biên lợi nhuận
-266.2%
2021-05-31
→
2025-05-31
Định giá Tỷ lệ P/E, P/S, P/B, EV/EBITDA — cổ phiếu này đắt hay rẻ?
Chỉ Số
Xu hướng 5 năm
TLRY
Trung vị ngành
P/E (TTM)
-0.2
—
P/S (TTM)
0.6
1.3
P/B
0.3
0.5
EV / EBITDA
-0.1
—
Price / FCF (Giá / FCF)
-3.6
—
Khả năng sinh lời Biên lợi nhuận gộp, hoạt động và ròng; ROE, ROA, ROIC
Chỉ Số
Xu hướng 5 năm
TLRY
Trung vị ngành
Gross Margin (Biên lợi nhuận gộp)
29.3%
27.9%
Operating Margin (Biên lợi nhuận hoạt động)
-277.9%
—
Net Profit Margin (Biên lợi nhuận ròng)
-266.2%
-258.5%
ROA
-79.8%
-73.1%
ROE
-103.1%
-92.8%
ROIC
-142.4%
—
Sức khỏe tài chính Nợ, thanh khoản, khả năng thanh toán — sức mạnh bảng cân đối kế toán
Chỉ Số
Xu hướng 5 năm
TLRY
Trung vị ngành
Debt / Equity (Nợ / Vốn chủ sở hữu)
0.0
146.8
Current Ratio (Tỷ số thanh toán hiện hành)
2.5
4.8
Quick Ratio (Tỷ lệ thanh toán nhanh)
1.3
—
Phát triển Tăng trưởng doanh thu, EPS và lợi nhuận ròng: YoY, CAGR 3 năm, CAGR 5 năm
Chỉ Số
Xu hướng 5 năm
TLRY
Trung vị ngành
Revenue YoY (Doanh thu YoY)
4.1%
—
Revenue CAGR 3Y (Doanh thu CAGR 3 năm)
9.3%
—
Revenue CAGR 5Y (Doanh thu CAGR 5 năm)
15.2%
—
Hiệu quả sử dụng vốn Vòng quay tài sản, vòng quay hàng tồn kho, vòng quay khoản phải thu
Chỉ Số
Xu hướng 5 năm
TLRY
Trung vị ngành
TLRY Sự đồng thuận của nhà phân tích Ý kiến phân tích lạc quan và bi quan, mục tiêu giá 12 tháng, tiềm năng tăng giá
MUA
17 nhà phân tích
- Mua mạnh 3 17,6%
- Mua 5 29,4%
- Giữ 9 52,9%
- Bán 0 0,0%
- Bán mạnh 0 0,0%
Mục tiêu giá 12 tháng
9 nhà phân tích · 2026-05-21
Trung vị
$9.00
← Dưới tất cả các mục tiêu
$5.25
Thấp
$6.50
Cao
$24.00
Mục tiêu trung vị
$9.00
+71,3%
Mục tiêu trung bình
$10.04
+91,1%
Lịch sử Thu nhập EPS thực tế so với ước tính, tỷ lệ %, tỷ lệ vượt, ngày báo cáo thu nhập tiếp theo
Bất ngờ trung bình
-2.7%
| Kỳ | EPS Actual | EPS dự kiến | Bất ngờ |
|---|---|---|---|
| Ngày 31 tháng 3 năm 2026 | $-0.24 | $-0.14 | -0.10% |
| Ngày 31 tháng 12 năm 2025 | $-0.41 | $-0.20 | -0.21% |
| Ngày 30 tháng 9 năm 2025 | $0.00 | $-0.23 | 0.23% |
| Ngày 30 tháng 6 năm 2025 | $-13.00 | $-0.24 | -12.8% |
| Ngày 31 tháng 3 năm 2025 | $-0.96 | $-0.41 | -0.55% |
So sánh ngang hàng Các chỉ số chính so với các công ty cùng ngành
| Mã CK | Vốn Hóa | P/E | Doanh thu YoY | Biên Lợi Nhuận Ròng | ROE | Biên lợi nhuận gộp |
|---|---|---|---|---|---|---|
| TLRY | $456M | -0.2 | 4.1% | -266.2% | -103.1% | 29.3% |
| SNDL | — | — | — | — | — | — |
Các chỉ số Cơ bản Đầy đủ Tất cả các chỉ số theo năm — báo cáo kết quả hoạt động kinh doanh, bảng cân đối kế toán, báo cáo lưu chuyển tiền tệ
Báo cáo kết quả hoạt động kinh doanh 18
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $821M | $789M | $627M | $628M | $513M | $210M | $405M | $167M | $179M | $43M | $21M | |
| Cost of Revenue | $581M | $566M | $480M | $512M | $390M | $186M | $309M | $190M | $136M | $29M | $9M | |
| Gross Profit | $241M | $223M | $147M | $117M | $123M | $25M | $96M | $-23M | $44M | $14M | $11M | |
| R&D Expense | $284.0K | $635.0K | $682.0K | $2M | $830.0K | $4M | $2M | $9M | $1M | $6M | $3M | |
| SG&A Expense | $167M | $167M | $165M | $163M | $112M | $86M | $94M | $111M | $76M | $49M | $7M | |
| Operating Expenses | $2.52B | $398M | $1.52B | $727M | $255M | · | $200M | · | $182M | · | · | |
| Operating Income | $-2.28B | $-175M | $-1.37B | $-610M | $-132M | $-201M | $-104M | $-304M | $-139M | $-58M | $-7M | |
| Interest Expense | $41M | $49M | $47M | $40M | $31M | · | $26M | · | · | · | · | |
| Interest Income | $11M | $13M | $33M | $12M | $3M | $798.0K | $6M | $149.0K | · | · | · | |
| Other Non-op | $10M | $-38M | $-67M | $198M | $-185M | $-10M | $-21M | $3M | · | $2M | $12.0K | |
| Pretax Income | $-2.30B | $-249M | $-1.45B | $-441M | $-345M | $-277M | $-109M | $-330M | $-38M | $-72M | $-8M | |
| Income Tax | $-121M | $-27M | $-7M | $-7M | $-9M | $-6M | $-8M | $-8M | $-2M | $-4M | · | |
| Net Income | $-2.19B | $-245M | $-1.45B | $-477M | $-367M | $-271M | $-103M | $-321M | $-25M | $-68M | $-8M | |
| EPS (Basic) | $-2.46 | $-0.33 | $-2.35 | $-0.99 | $-1.36 | · | $-0.47 | · | $-0.18 | · | · | |
| EPS (Diluted) | $-2.46 | $-0.33 | $-2.35 | $-0.99 | $-1.36 | · | $-0.47 | · | $-0.18 | · | · | |
| Shares (Basic) | 890,326,017 | 742,649,477 | 617,982,589 | 481,219,130 | 269,549,852 | · | 216,158,217 | · | 203,460,138 | · | · | |
| Shares (Diluted) | 890,326,017 | 742,649,477 | 617,982,589 | 481,219,130 | 269,549,852 | · | 216,158,217 | · | 203,460,138 | · | · | |
| EBITDA | $-2.28B | $-175M | $-1.37B | · | $-64M | · | · | · | · | $-54M | · |
Bảng cân đối kế toán 32
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $222M | $228M | $207M | $416M | $488M | $190M | $361M | $97M | · | $487M | $2M | |
| Short-term Investments | $35M | $32M | $242M | $0 | · | · | · | · | · | $30M | · | |
| Receivables | $121M | $102M | $86M | $95M | $87M | $29M | $38M | $36M | · | $17M | $983.0K | |
| Inventory | $271M | $252M | $201M | $246M | $256M | $94M | $140M | $88M | · | $16M | $7M | |
| Prepaid Expense | $34M | $31M | $38M | $47M | $49M | $35M | $33M | $38M | · | $4M | $545.0K | |
| Other Current Assets | · | · | · | · | $9M | · | $6M | · | · | · | · | |
| Current Assets | $689M | $678M | $773M | $804M | $884M | $347M | $582M | $259M | · | $554M | $12M | |
| PP&E (Net) | $568M | $558M | $430M | $587M | $651M | $200M | $421M | $184M | $365M | $80M | $40M | |
| PP&E (Gross) | · | · | $576M | $755M | $728M | $227M | $458M | $201M | $378M | $88M | $45M | |
| Accum. Depreciation | · | · | · | $167M | $77M | $28M | $37M | $17M | $12M | $8M | $5M | |
| Goodwill | $752M | $2.01B | $2.01B | $2.64B | $2.83B | $167M | $447M | $163M | · | · | · | |
| Intangibles | $21M | $915M | $974M | $1.28B | $1.61B | $186M | $263M | $229M | · | $4M | $934.0K | |
| Other Non-current Assets | $11M | $5M | $222.0K | $314.0K | $8M | $4M | · | $8M | · | · | · | |
| Total Assets | $2.07B | $4.22B | $4.31B | $5.45B | $6.03B | $946M | $1.74B | $896M | · | $657M | $54M | |
| Accounts Payable | $107M | $105M | $71M | $69M | $58M | $18M | $41M | $39M | · | $11M | $6M | |
| Accrued Liabilities | $103M | $92M | $78M | $57M | $113M | · | $48M | · | · | · | · | |
| Short-term Debt | $7M | $18M | $23M | $18M | $9M | · | $389.0K | · | · | · | · | |
| Current Liabilities | $280M | $299M | $433M | $280M | $401M | $181M | $120M | $92M | · | $26M | $50M | |
| Capital Leases | $21M | $16M | $8M | $11M | $18M | $15M | $4M | $15M | · | $8M | $9M | |
| Deferred Tax | $4M | $131M | $167M | $197M | $266M | $49M | $48M | $53M | · | $4M | · | |
| Other Non-current Liabilities | $855.0K | $90.0K | $215.0K | $191.0K | $4M | $5M | · | $6M | · | · | · | |
| Total Liabilities | $585M | $778M | $977M | $1.01B | $1.56B | $572M | $463M | $611M | · | $459M | $59M | |
| Long-term Debt | · | · | · | $186M | $204M | · | $94M | · | · | · | $9M | |
| Total Debt | $7M | $18M | $23M | · | $213M | · | · | · | · | · | · | |
| Common Stock | $106.0K | $83.0K | $66.0K | $53.0K | $46.0K | · | $24.0K | · | · | · | · | |
| Paid-in Capital | · | · | · | · | · | $1.10B | · | $706M | · | $302M | $32M | |
| Retained Earnings | $-4.85B | $-2.66B | $-2.42B | $-963M | $-486M | $-730M | $-113M | $-430M | · | $-108M | $-40M | |
| Treasury Stock | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| AOCI | $-43M | $-43M | $-47M | $-21M | $153M | $8M | $-5M | $10M | $900.0K | $4M | $4M | |
| Stockholders' Equity | $1.51B | $3.44B | $3.32B | $4.40B | $4.46B | $374M | $1.25B | $285M | · | $198M | $-5M | |
| Liabilities + Equity | $2.07B | $4.22B | $4.31B | $5.45B | $6.03B | $946M | $1.74B | $896M | · | $657M | $54M | |
| Shares Outstanding | 106,067,875 | 831,925,373 | 656,655,455 | 532,674,887 | 446,440,641 | · | 240,132,635 | · | 210,353,982 | · | 0 |
Dòng tiền 16
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | $155M | $68M | $19M | $36M | $16M | $17M | $4M | $2M | |
| Stock-based Comp | $24M | $32M | $40M | $36M | $17M | $30M | $18M | $32M | $22M | $21M | $139.0K | |
| Deferred Tax | $-126M | $-39M | $-34M | $-31M | $-25M | $-5M | $-13M | $-9M | $-6M | $-4M | · | |
| Amort. of Intangibles | · | · | · | · | $27M | $11M | $11M | $10M | · | $374.0K | $549.0K | |
| Restructuring | $34M | $16M | $9M | $795.0K | $0 | · | · | · | · | · | · | |
| Other Non-cash | · | · | · | · | $211M | · | · | · | · | $1M | · | |
| Operating Cash Flow | $-95M | $-31M | $8M | $-177M | $-45M | $-129M | $-101M | $-258M | $-42M | $-46M | $-6M | |
| CapEx | $33M | $29M | $21M | $34M | $39M | $45M | $99M | $74M | $156M | $50M | $11M | |
| Investing Cash Flow | $-47M | $128M | $-285M | $-22M | $46M | $-42M | $-70M | $-253M | $-135M | $-99M | $-12M | |
| Stock Issued | $161M | $9M | $130M | $263M | $103M | $85M | $74M | · | $186M | · | · | |
| Net Stock Activity | $161M | $9M | $130M | · | $103M | · | · | · | · | · | · | |
| Financing Cash Flow | $134M | $-75M | $70M | $128M | $124M | $265M | $131M | $115M | $547M | $631M | $12M | |
| Net Change in Cash | $-7M | $22M | $-209M | $-73M | $128M | $93M | $-47M | $-390M | $361M | $485M | $-5M | |
| Taxes Paid | · | · | · | · | $6M | · | $3M | · | $5M | · | · | |
| Free Cash Flow | $-128M | $-60M | $-13M | · | $-84M | · | · | · | · | $-96M | · | |
| Levered FCF | $-167M | $-104M | $-59M | · | · | · | · | · | · | · | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 29.3% | 28.3% | 23.4% | · | 24.0% | · | · | · | · | 33.1% | · | |
| Operating Margin | -277.9% | -22.1% | -218.4% | · | -25.8% | · | · | · | · | -133.7% | · | |
| Net Margin | -266.2% | -31.1% | -231.6% | · | -71.6% | · | · | · | · | -157.0% | · | |
| Pretax Margin | -280.3% | -31.6% | -231.2% | · | -67.2% | · | · | · | · | -167.3% | · | |
| EBITDA Margin | -277.9% | -22.1% | -218.4% | · | -12.5% | · | · | · | · | -125.4% | · | |
| ROA | -79.8% | -5.8% | -29.8% | · | -10.5% | · | · | · | · | -19.1% | · | |
| ROE | -103.1% | -7.1% | -37.7% | · | -15.2% | · | · | · | · | -35.1% | · | |
| ROIC | -142.4% | -4.5% | -40.8% | · | -2.8% | · | · | · | · | -29.2% | · |
Thanh khoản & Khả năng thanh toán 5
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.5 | 2.3 | 1.8 | · | 2.2 | · | · | · | · | 21.4 | · | |
| Quick Ratio | 1.3 | 1.2 | 1.2 | · | 1.4 | · | · | · | · | 20.6 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | 0.0 | · | · | · | · | · | · | |
| LT Debt / Equity | · | · | · | · | 0.0 | · | · | · | · | · | · | |
| Interest Coverage | -55.2 | -3.5 | -29.4 | · | · | · | · | · | · | · | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | 0.2 | 0.1 | · | 0.1 | · | · | · | · | 0.1 | · | |
| Inventory Turnover | 2.2 | 2.2 | 2.2 | · | 2.2 | · | · | · | · | 2.4 | · | |
| Receivables Turnover | 7.3 | 7.8 | 6.9 | · | 8.8 | · | · | · | · | 4.9 | · |
Tỷ lệ tăng trưởng 3
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 4.1% | 25.8% | -0.20% | 22.5% | 26.6% | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.3% | 15.4% | 15.7% | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 15.2% | · | · | · | · | · | · | · | · | · | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $821M | $789M | $627M | $628M | $513M | $210M | · | $167M | · | $43M | · | |
| Net Income TTM | $-2.19B | $-245M | $-1.45B | $-477M | $-367M | $-271M | · | $-321M | · | $-68M | · | |
| Market Cap | $456M | $1.50B | $1.10B | · | $7.44B | · | · | · | · | · | · | |
| Enterprise Value | $207M | $1.25B | $671M | · | $7.17B | · | · | · | · | · | · | |
| P/E | -0.2 | -5.5 | -0.7 | -4.5 | -12.3 | -8.8 | · | · | · | · | · | |
| P/S | 0.6 | 1.9 | 1.7 | · | 14.5 | · | · | · | · | · | · | |
| P/B | 0.3 | 0.4 | 0.3 | · | 1.7 | · | · | · | · | · | · | |
| P / Tangible Book | 0.6 | 2.9 | 3.3 | 5.0 | 365.6 | · | · | · | · | · | · | |
| P / Cash Flow | -4.8 | -48.5 | 138.7 | · | -166.4 | · | · | · | · | · | · | |
| P / FCF | -3.6 | -24.9 | -85.0 | · | -89.0 | · | · | · | · | · | · | |
| EV / EBITDA | -0.1 | -7.2 | -0.5 | · | -111.4 | · | · | · | · | · | · | |
| EV / FCF | -1.6 | -20.9 | -52.1 | · | -85.7 | · | · | · | · | · | · | |
| EV / Revenue | 0.3 | 1.6 | 1.1 | · | 14.0 | · | · | · | · | · | · | |
| Earnings Yield | -572.1% | -18.3% | -140.7% | -22.1% | -8.2% | -11.4% | · | · | · | · | · |
Báo cáo kết quả hoạt động kinh doanh 16
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $207M | $218M | $210M | $225M | $186M | $211M | $200M | $230M | $188M | $194M | $177M | $184M | $146M | $144M | $153M | $153M | |
| Cost of Revenue | $152M | $160M | $152M | $157M | $134M | $150M | $140M | $148M | $139M | $146M | $133M | $117M | $157M | $101M | $105M | $160M | |
| Gross Profit | $55M | $57M | $57M | $68M | $52M | $61M | $60M | $82M | $49M | $47M | $44M | $67M | $-12M | $43M | $49M | $-7M | |
| R&D Expense | $62.0K | $78.0K | $41.0K | $34.0K | $85.0K | $60.0K | $105.0K | $394.0K | $106.0K | $56.0K | $79.0K | $180.0K | $171.0K | $165.0K | $166.0K | $54.0K | |
| SG&A Expense | $50M | $51M | $41M | $38M | $39M | $46M | $44M | $44M | $40M | $43M | $41M | $48M | $39M | $38M | $41M | $41M | |
| Operating Expenses | $81M | $80M | $55M | $1.51B | $812M | $103M | $96M | $99M | $131M | $89M | $79M | $157M | $1.20B | $95M | $70M | $461M | |
| Operating Income | $-26M | $-22M | $2M | $-1.44B | $-760M | $-42M | $-37M | $-17M | $-82M | $-42M | $-34M | $-90M | $-1.21B | $-52M | $-21M | $-467M | |
| Other Non-op | $8M | $-12M | $4M | $55M | $-24M | $-33M | $13M | $-17M | $-17M | $821.0K | $-4M | $-17M | $1M | $-18M | $-33M | $61M | |
| Pretax Income | $-23M | $-40M | $-772.0K | $-1.39B | $-792M | $-83M | $-34M | $-43M | $-108M | $-50M | $-49M | $-112M | $-1.21B | $-73M | $-59M | $-462M | |
| Income Tax | $2M | $4M | $-2M | $-125M | $1M | $2M | $886.0K | $-28M | $-3M | $-3M | $7M | $-15M | $-11M | $12M | $7M | $-4M | |
| Net Income | $-27M | $-45M | $-322.0K | $-1.27B | $-789M | $-85M | $-39M | $-32M | $-93M | $-49M | $-72M | $-139M | $-1.17B | $-69M | $-73M | $-478M | |
| EPS (Basic) | $-0.24 | $-0.41 | $0.00 | $7.26 | $-8.69 | $-0.99 | $-0.04 | $-0.04 | $-0.12 | $-0.07 | $-0.10 | $-0.21 | $-1.90 | $-0.11 | $-0.13 | $-1.00 | |
| EPS (Diluted) | $-0.24 | $-0.41 | $0.00 | $7.26 | $-8.69 | $-0.99 | $-0.04 | $-0.04 | $-0.12 | $-0.07 | $-0.10 | $-0.21 | $-1.90 | $-0.11 | $-0.13 | $-1.00 | |
| Shares (Basic) | 112,675,734 | 110,343,368 | 1,060,271,899 | -162,450,546 | 90,834,279 | 86,497,456 | 875,444,828 | -1,433,748,368 | 754,439,331 | 730,769,132 | 691,189,382 | -1,184,564,832 | 615,534,670 | 611,711,377 | 575,301,374 | -914,101,717 | |
| Shares (Diluted) | 112,675,734 | 110,343,368 | 1,060,271,899 | -162,450,546 | 90,834,279 | 86,497,456 | 875,444,828 | -1,433,748,368 | 754,439,331 | 730,769,132 | 691,189,382 | -1,184,564,832 | 615,534,670 | 611,711,377 | 575,301,374 | -916,979,757 | |
| EBITDA | $-26M | $-22M | $2M | · | $-760M | $-42M | $-37M | · | $-82M | $-42M | $-34M | · | $-1.21B | $-52M | $13M | · |
Bảng cân đối kế toán 28
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $205M | $247M | $265M | $222M | · | $190M | $205M | $228M | $146M | $143M | $178M | · | $165M | $190M | $491M | · | |
| Short-term Investments | $15M | $45M | $0 | $35M | · | $63M | $75M | $32M | $80M | $116M | $287M | · | $243M | $243M | · | · | |
| Receivables | $118M | $109M | $107M | $121M | · | $113M | $104M | $102M | $90M | $91M | $82M | · | $78M | $90M | $98M | · | |
| Inventory | $292M | $283M | $283M | $271M | $263M | $266M | $264M | $252M | $244M | $253M | $232M | · | $203M | $241M | $245M | · | |
| Prepaid Expense | $41M | $41M | $41M | $34M | · | $45M | $45M | $31M | $43M | $37M | $45M | · | $69M | $51M | $77M | · | |
| Current Assets | $719M | $729M | $701M | $689M | · | $707M | $726M | $678M | $631M | $642M | $829M | · | $759M | $815M | $911M | · | |
| PP&E (Net) | $543M | $550M | $560M | $568M | $538M | $554M | $555M | $558M | $579M | $615M | $495M | · | $425M | $539M | $554M | · | |
| PP&E (Gross) | · | · | · | · | · | · | · | · | · | · | $656M | · | $599M | $695M | $727M | · | |
| Goodwill | $752M | $752M | $752M | $752M | $1.30B | $2.00B | $2.01B | $2.01B | $2.01B | $2.01B | $2.01B | · | $2.01B | $2.62B | $2.62B | · | |
| Intangibles | $23M | $22M | $25M | $21M | $847M | $867M | $909M | $915M | $930M | $953M | $968M | · | $994M | $1.21B | $1.21B | · | |
| Other Non-current Assets | $11M | $11M | $12M | $11M | · | $5M | $5M | $5M | $6M | $9M | $9M | · | $5M | $5M | $5M | · | |
| Total Assets | $2.07B | $2.10B | $2.08B | $2.07B | · | $4.19B | $4.26B | $4.22B | $4.21B | $4.33B | $4.40B | · | $4.38B | $5.47B | $5.59B | · | |
| Accounts Payable | $115M | $114M | $111M | $107M | $99M | $99M | $102M | $105M | $90M | $88M | $79M | · | $67M | $76M | $76M | · | |
| Accrued Liabilities | $70M | $83M | $92M | $103M | $89M | $88M | $91M | $92M | $71M | $76M | $130M | · | $68M | $64M | $63M | · | |
| Short-term Debt | $9M | $9M | $8M | $7M | · | $18M | $18M | $18M | $15M | $20M | $15M | · | $18M | $15M | $18M | · | |
| Current Liabilities | $258M | $259M | $268M | $280M | · | $279M | $294M | $299M | $329M | $395M | $537M | · | $470M | $427M | $273M | · | |
| Capital Leases | $17M | $18M | $19M | $21M | $16M | $17M | $17M | $16M | · | · | · | · | · | · | · | · | |
| Deferred Tax | $8M | $6M | $2M | $4M | · | $126M | $136M | $131M | $161M | $166M | $170M | · | $164M | $180M | $188M | · | |
| Other Non-current Liabilities | $164.0K | $417.0K | $626.0K | $855.0K | · | $17.0K | $99.0K | $90.0K | $210.0K | $0 | $74.0K | · | $3M | $185.0K | $179.0K | · | |
| Total Liabilities | $549M | $552M | $562M | $585M | · | $738M | $778M | $778M | $870M | $937M | $1.00B | · | $969M | $991M | $1.03B | · | |
| Total Debt | $9M | $9M | $8M | · | · | $18M | $18M | · | $15M | $20M | $15M | · | $18M | $15M | $82M | · | |
| Common Stock | $116.0K | $116.0K | $111.0K | $106.0K | · | $93.0K | $88.0K | $83.0K | $77.0K | $73.0K | $72.0K | · | $62.0K | $61.0K | $60.0K | · | |
| Retained Earnings | $-4.92B | $-4.89B | $-4.85B | $-4.85B | · | $-2.78B | $-2.70B | $-2.66B | $-2.63B | $-2.54B | $-2.49B | · | $-2.28B | $-1.11B | $-1.04B | · | |
| Treasury Stock | $0 | $0 | $0 | $0 | · | $0 | · | $0 | · | · | · | · | · | · | · | · | |
| AOCI | $-44M | $-39M | $-43M | $-43M | · | $-48M | $-40M | $-43M | $-43M | $-38M | $-44M | · | $-43M | $-121M | $-80M | · | |
| Stockholders' Equity | $1.56B | $1.58B | $1.54B | $1.51B | · | $3.47B | $3.48B | $3.44B | $3.36B | $3.37B | $3.38B | · | $3.40B | $4.47B | $4.53B | · | |
| Liabilities + Equity | $2.07B | $2.10B | $2.08B | $2.07B | · | $4.19B | $4.26B | $4.22B | $4.21B | $4.33B | $4.40B | · | $4.38B | $5.47B | $5.59B | · | |
| Shares Outstanding | 116,546,939 | 116,522,600 | 1,118,291,159 | 1,060,678,745 | 983,372,617 | 929,257,945 | 831,925,373 | 831,925,373 | 774,028,053 | 732,907,552 | 723,292,600 | · | 617,857,031 | 613,181,559 | 600,954,939 | · |
Dòng tiền 14
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $34M | · | |
| Stock-based Comp | $14M | $12M | $5M | $6M | $4M | $7M | $7M | $7M | $8M | $8M | $8M | $10M | $10M | $11M | $9M | $9M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | $-4M | $-17M | $-14M | $796.0K | $-13M | |
| Restructuring | $4M | $965.0K | $869.0K | $17M | $6M | $7M | $4M | $7M | $5M | $3M | $915.0K | $-1M | $3M | $8M | $0 | $0 | |
| Other Non-cash | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $-17M | · | |
| Operating Cash Flow | $-22M | $-9M | $-1M | $-13M | $-6M | $-41M | $-35M | $31M | $-15M | $-30M | $-16M | $44M | $-19M | $29M | $-46M | $-21M | |
| CapEx | · | · | · | $6M | $14M | $5M | $7M | $10M | $10M | $6M | $4M | $12M | $857.0K | $5M | $3M | $6M | |
| Investing Cash Flow | $29M | $-58M | $24M | $14M | $-119.0K | $-11M | $-49M | $45M | $28M | $81M | $-26M | $-8M | $-5M | $-271M | $-2M | $-5M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | $-6M | · | · | · | · | · | |
| Stock Issued | $0 | $51M | $22M | $21M | $28M | $45M | $66M | $9M | $0 | $0 | $0 | $0 | $0 | $0 | $130M | $263M | |
| Net Stock Activity | · | · | $22M | · | · | · | $66M | · | · | · | $0 | · | · | · | $130M | · | |
| Financing Cash Flow | $-5M | $48M | $20M | $17M | $18M | $38M | $61M | $7M | $-11M | $-85M | $14M | $6M | $-2M | $-57M | $124M | $162M | |
| Net Change in Cash | $3M | $-18M | $43M | $22M | $10M | $-15M | $-23M | $82M | $1M | $-34M | $-28M | $42M | $-25M | $-300M | $75M | $137M | |
| Free Cash Flow | · | · | · | · | · | · | $-42M | · | · | · | $-20M | · | · | · | $-49M | · |
Khả năng sinh lời 8
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 26.6% | 26.4% | 27.4% | · | 28.0% | 29.0% | 29.8% | · | 26.2% | 24.5% | 25.0% | · | -8.0% | 27.8% | 31.7% | · | |
| Operating Margin | -12.8% | -10.2% | 1.0% | · | -409.0% | -20.0% | -18.3% | · | -43.6% | -21.6% | -19.4% | · | -828.9% | -35.9% | -13.8% | · | |
| Net Margin | -12.8% | -20.7% | -0.15% | · | -424.9% | -40.5% | -19.6% | · | -49.2% | -25.3% | -40.4% | · | -804.3% | -48.2% | -48.0% | · | |
| Pretax Margin | -11.2% | -18.4% | -0.37% | · | -426.5% | -39.5% | -16.9% | · | -57.3% | -25.6% | -27.5% | · | -828.8% | -50.9% | -38.2% | · | |
| EBITDA Margin | -12.8% | -10.2% | 1.0% | · | -409.0% | -20.0% | -18.3% | · | -43.6% | -21.6% | -19.4% | · | -828.9% | -35.9% | 8.4% | · | |
| ROA | -0.85% | -1.4% | -0.01% | · | · | -2.0% | -0.90% | · | -2.2% | -1.0% | -1.4% | · | -23.0% | -1.2% | -1.3% | · | |
| ROE | -1.1% | -1.8% | -0.01% | · | · | -2.5% | -1.1% | · | -2.7% | -1.2% | -1.8% | · | -29.2% | -1.6% | -1.7% | · | |
| ROIC | -1.8% | -1.5% | -0.26% | · | · | -1.2% | -1.1% | · | -2.4% | -1.3% | -1.2% | · | -34.9% | -0.97% | -0.52% | · |
Thanh khoản & Khả năng thanh toán 3
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.8 | 2.8 | 2.6 | · | · | 2.5 | 2.5 | · | 1.9 | 1.6 | 1.5 | · | 1.6 | 1.9 | 3.3 | · | |
| Quick Ratio | 1.3 | 1.5 | 1.4 | · | · | 1.3 | 1.3 | · | 1.0 | 0.9 | 1.0 | · | 1.0 | 1.2 | 2.2 | · | |
| Debt / Equity | 0.0 | 0.0 | 0.0 | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · |
Hiệu quả 3
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | 0.1 | 0.1 | · | · | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | |
| Inventory Turnover | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.6 | 0.6 | 0.6 | · | 0.7 | 0.4 | 0.4 | · | |
| Receivables Turnover | 2.0 | 2.0 | 2.0 | · | · | 2.1 | 2.1 | · | 2.2 | 2.1 | 2.0 | · | 1.7 | 1.7 | 1.6 | · |
Định giá (TTM) 14
| Chỉ Số | Xu hướng | Q3 2026 | Q2 2025 | Q1 2025 | Q4 2025 | Q3 2025 | Q2 2024 | Q1 2024 | Q4 2024 | Q3 2024 | Q2 2023 | Q1 2023 | Q4 2023 | Q3 2023 | Q2 2022 | Q1 2022 | Q4 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $820M | $824M | $806M | · | $785M | $793M | $759M | · | $705M | $660M | $620M | · | $595M | $604M | $628M | · | |
| Net Income TTM | $-861M | $-920M | $-914M | · | $-1.01B | $-266M | $-252M | · | $-1.38B | $-1.36B | $-1.39B | · | $-1.27B | $-100M | $-72M | · | |
| Market Cap | $917M | $944M | $1.54B | · | $728M | $1.25B | $1.42B | · | $1.34B | $1.33B | $2.14B | · | $1.75B | $2.37B | $2.28B | · | |
| Enterprise Value | $706M | $661M | $1.29B | · | · | $1.01B | $1.16B | · | $1.13B | $1.09B | $1.69B | · | $1.36B | $1.95B | $1.88B | · | |
| P/E | -0.8 | -0.8 | -0.1 | · | -0.1 | -1.1 | -5.2 | · | -0.8 | -0.8 | -1.3 | · | -1.4 | -25.8 | -31.7 | · | |
| P/S | 1.1 | 1.1 | 1.9 | · | 0.9 | 1.6 | 1.9 | · | 1.9 | 2.0 | 3.5 | · | 2.9 | 3.9 | 3.6 | · | |
| P/B | 0.6 | 0.6 | 1.0 | · | · | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.6 | · | 0.5 | 0.5 | 0.5 | · | |
| P / Tangible Book | 1.2 | 1.2 | 2.0 | · | · | 2.1 | 2.5 | · | 3.2 | 3.3 | 5.3 | · | 4.3 | 3.7 | 3.3 | · | |
| P / Cash Flow | · | · | -1150.8 | · | · | · | -40.3 | · | · | · | -135.1 | · | · | · | -49.4 | · | |
| P / FCF | · | · | · | · | · | · | -33.8 | · | · | · | -107.1 | · | · | · | -46.4 | · | |
| EV / EBITDA | -26.8 | -29.7 | 615.0 | · | · | -23.9 | -31.7 | · | -13.7 | -26.0 | -49.2 | · | -1.1 | -37.7 | 145.5 | · | |
| EV / FCF | · | · | · | · | · | · | -27.6 | · | · | · | -84.6 | · | · | · | -38.1 | · | |
| EV / Revenue | 0.9 | 0.8 | 1.6 | · | · | 1.3 | 1.5 | · | 1.6 | 1.6 | 2.7 | · | 2.3 | 3.2 | 3.0 | · | |
| Earnings Yield | -118.7% | -124.6% | -704.4% | · | -1329.7% | -91.0% | -19.3% | · | -126.6% | -120.4% | -75.7% | · | -72.4% | -3.9% | -3.2% | · |
Báo cáo tài chính Báo cáo kết quả hoạt động kinh doanh, Bảng cân đối kế toán, Báo cáo lưu chuyển tiền tệ — hàng năm, 5 năm gần nhất
Báo cáo kết quả hoạt động kinh doanh
| 2025-05-31 | 2024-12-31 | 2024-05-31 | 2023-12-31 | 2023-05-31 | |
|---|---|---|---|---|---|
| Doanh thu | $821M | — | $789M | — | $627M |
| Biên lợi nhuận gộp % | 29.3% | — | 28.3% | — | 23.4% |
| Biên lợi nhuận hoạt động % | -277.9% | — | -22.1% | — | -218.4% |
| Thu nhập ròng | $-2.19B | — | $-245M | — | $-1.45B |
| EPS pha loãng | $-2.46 | — | $-0.33 | — | $-2.35 |
Bảng cân đối kế toán
| 2025-05-31 | 2024-12-31 | 2024-05-31 | 2023-12-31 | 2023-05-31 | |
|---|---|---|---|---|---|
| Nợ / Vốn chủ sở hữu | 0.0 | — | 0.0 | — | 0.0 |
| Tỷ số thanh toán hiện hành | 2.5 | — | 2.3 | — | 1.8 |
| Tỷ lệ thanh toán nhanh | 1.3 | — | 1.2 | — | 1.2 |
Dòng tiền
| 2025-05-31 | 2024-12-31 | 2024-05-31 | 2023-12-31 | 2023-05-31 | |
|---|---|---|---|---|---|
| Dòng tiền tự do | $-128M | — | $-60M | — | $-13M |
Tin mới nhất Các tiêu đề gần đây đề cập đến công ty này
- Tilray có phải là lựa chọn giá trị tốt nhất trong Thị trường Đồ uống Cần sa trị giá 7,4 tỷ USD không?
- Tilray-aksjen stiger på nye håp drevet av Trump om cannabis. Bør du jage rallyet?
- Tilray Postet Rekordtall Siste Kvartal, Men Hvor Størstedelen Av Veksten Har Kommet Fra De Siste 4 Årene Kan Overraske Deg
- “Vi trenger å sette stabilitet på plass” – Tilray Brands-sjef om hva som ligger foran for BrewDog
- Chiến lược Đa dạng hóa của Tilray Brands Liệu Có Đem Lại Lợi Ích Cho Nhà Đầu Tư?
Các chỉ số của tôi Danh sách theo dõi cá nhân của bạn — các hàng đã chọn từ Báo cáo tài chính đầy đủ
📊
Chọn các chỉ số quan trọng đối với bạn — nhấp vào ➕ bên cạnh bất kỳ hàng nào trong Báo cáo tài chính đầy đủ ở trên.
Lựa chọn của bạn đã được lưu và sẽ đi theo bạn trên tất cả các mã cổ phiếu.