Trulieve Reports Third Quarter 2025 Results Demonstrating Operational Discipline and Cash Flow Strength
Trulieve (OTCQX: TCNNF) reported Q3 2025 revenue of $288 million with a 59% gross margin and GAAP gross profit of $170 million. The company recorded a net loss attributable to common shareholders of $27 million and an adjusted EBITDA of $103 million (36% of revenue). Cash flow highlights include Q3 operating cash flow of $77 million, year-to-date cash flow from operations of $214 million, and year-to-date free cash flow of $173 million. Cash at quarter end was $458 million. Trulieve operates 232 retail dispensaries, reached 820,000 rewards members, and announced a planned redemption of $368 million of senior secured notes due 2026.
Trulieve (OTCQX: TCNNF) ha riportato ricavi del terzo trimestre 2025 pari a 288 milioni di dollari con un margine lordo del 59% e un utile lordo GAAP di 170 milioni di dollari. L'azienda ha registrato una perdita netta attribuibile agli azionisti ordinari di 27 milioni di dollari e un EBITDA rettificato di 103 milioni di dollari (36% dei ricavi). I principali flussi di cassa includono un flusso di cassa operativo del Q3 di 77 milioni di dollari, flusso di cassa operativo dall'inizio dell'anno di 214 milioni di dollari e flusso di cassa libero dall'inizio dell'anno di 173 milioni di dollari. La liquidità al termine del trimestre era 458 milioni di dollari. Trulieve gestisce 232 dispensari al dettaglio, ha raggiunto 820.000 membri del programma premi e ha annunciato un piano di rimborso di 368 milioni di dollari di obbligazioni senior garantite in scadenza nel 2026.
Trulieve (OTCQX: TCNNF) reportó ingresos del tercer trimestre de 2025 de 288 millones de dólares con un margen bruto del 59% y una ganancia bruta GAAP de 170 millones de dólares. La empresa registró una pérdida neta atribuible a los accionistas comunes de 27 millones de dólares y un EBITDA ajustado de 103 millones de dólares (36% de los ingresos). Los hitos de flujo de caja incluyen un flujo de caja operativo del Q3 de 77 millones de dólares, flujo de caja operativo acumulado desde inicio de año de 214 millones de dólares y flujo de caja libre acumulado desde inicio de año de 173 millones de dólares. La liquidez al cierre del trimestre fue de 458 millones de dólares. Trulieve opera 232 dispensarios minoristas, alcanzó 820,000 miembros del programa de recompensas y anunció un plan de redención de 368 millones de dólares de notas senior garantizadas con vencimiento en 2026.
Trulieve (OTCQX: TCNNF) 는 2025년 3분기 매출 2억 8800만 달러를 보고했으며 총 이익률 59%, GAAP 총이익 1억 7000만 달러를 기록했습니다. 회사는 보통주 주주 귀속 순손실 2700만 달러 및 조정된 EBITDA 1억 3000만 달러(매출의 36%)를 보고했습니다. 현금흐름의 주요 항목으로는 3분기 영업현금흐름 7700만 달러, 연초 이후 영업현금흐름 누적 2억 1400만 달러, 연초 이후 자유현금흐름 누적 1억 7300만 달러가 있습니다. 분기말 현금은 4억 5800만 달러였습니다. Trulieve는 232개의 소매 매장을 운영하고 82만 명의 리워드 멤버를 달성했으며, 2026년 만기인 선순위 담보채권의 상환 계획을 발표했습니다.
Trulieve (OTCQX: TCNNF) a affiché un chiffre d'affaires du T3 2025 de 288 millions de dollars avec une marge brute de 59% et un bénéfice brut GAAP de 170 millions de dollars. La société a enregistré une perte nette attribuable aux actionnaires ordinaires de 27 millions de dollars et un EBITDA ajusté de 103 millions de dollars (36% du chiffre d'affaires). Les points clés de flux de trésorerie comprennent un flux de trésorerie opérationnel du T3 de 77 millions de dollars, un flux de trésorerie opérationnelCumulé depuis le début de l'année de 214 millions de dollars, et un flux de trésorerie libre cumulé depuis le début de l'année de 173 millions de dollars. La trésorerie à la fin du trimestre était de 458 millions de dollars. Trulieve exploite 232 dispensaires de détail, a atteint 820 000 membres du programme de récompenses et a annoncé un plan de remboursement de 368 millions de dollars d'obligations garanties seniors arrivant à échéance en 2026.
Trulieve (OTCQX: TCNNF) meldete im Q3 2025 einen Umsatz von 288 Mio. USD mit einer Bruttomarge von 59% und einen GAAP-Bruttogewinn von 170 Mio. USD. Das Unternehmen verzeichnete einen Nettogewinn, der den Stammaktionären anteilig gehört, von -27 Mio. USD und ein bereinigtes EBITDA von 103 Mio. USD (36% des Umsatzes). Highlights des Cashflows umfassen operativen Cashflow im Q3 von 77 Mio. USD, kumulierten operativen Cashflow seit Jahresbeginn von 214 Mio. USD und kumulierten freien Cashflow seit Jahresbeginn von 173 Mio. USD. Die liquiden Mittel am Quartalsende betrugen 458 Mio. USD. Trulieve betreibt 232 Einzelhandelsdispensaries, erreichte 820.000 Rewards-Mitglieder und kündigte eine Rückzahlung von 368 Mio. USD an Senior Secured Notes fällig 2026 an.
Trulieve (OTCQX: TCNNF) أبلغت عن إيرادات الربع الثالث من عام 2025 تبلغ 288 مليون دولار مع هامش إجمالي قدره 59% و ربح إجمالي وفق GAAP قدره 170 مليون دولار. سجلت الشركة خسارة صافية تعود للمساهمين العاديين بمقدار 27 مليون دولار وEBITDA معدّل قدره 103 ملايين دولار (36% من الإيرادات). تشمل أبرز تدفقات النقد تدفق نقدي تشغيلي للربع الثالث قدره 77 مليون دولار، تدفق نقدي تشغيلي منذ بداية السنة قدره 214 مليون دولار وتدفق نقدي حر منذ بداية السنة قدره 173 مليون دولار. كانت السيولة النقدية في نهاية الربع 458 مليون دولار. تدير Trulieve 232 صيدلية للبيع بالتجزئة، وبلغت مليونين و200 ألف عضو في برنامج المكافآت، وأعلنت عن خطة لإعادة إصدار 368 مليون دولار من سندات مضمونة من الدرجة الأولى مستحقة في 2026.
- Revenue of $288 million in Q3 2025
- Gross margin of 59% in Q3 2025
- Adjusted EBITDA $103 million (36% of revenue)
- YTD cash flow from operations of $214 million
- YTD free cash flow of $173 million
- Cash balance of $458 million at quarter end
- Loyalty program: 820,000 members; 77% of transactions
- Net loss attributable to common shareholders of $27 million
- Uncertain tax position liabilities of $616.3 million
- Total liabilities rose to $1,755.3 million
- Accumulated deficit of $869.2 million
- Third quarter revenue of
, with$288 million 59% gross margin - Year to date cash flow from operations of
and free cash flow of$214 million *$173 million - Sold over 12.5 million branded products in the third quarter, up
7% compared to last year
Q3 2025 Financial and Operational Highlights*
- Revenue of
, with$288 million 94% of revenue from retail sales. - Achieved gross margin of
59% , with GAAP gross profit of .$170 million - Reported net loss attributable to common shareholders of
. Adjusted net loss of$27 million * excludes non-recurring charges, asset impairments, disposals and discontinued operations.$12 million - Achieved adjusted EBITDA of
*, or$103 million 36% of revenue, up7% year over year. - Generated cash flow from operations of
and free cash flow of$77 million *.$64 million - Cash at quarter end was
.$458 million - Added Chief Financial Officer Jan Reese to the leadership team and appointed Matthew Foulston to the Board of Directors.
- Rewards program members reached 820,000 members as of September 30, 2025. Loyalty members accounted for
77% of transactions during the third quarter. - Launched new Roll One Clutch All In One vapes in
Florida , selling out in under two weeks. - Expanded distribution of Onward premium THC beverages in
Florida andIllinois , launched new Upward THC energy drinks, and introduced five new 10mg flavors. - Opened one dispensary in
Cincinnati, Ohio and relocated one dispensary toBisbee, Arizona .
*See "Non-GAAP Financial Measures" below for additional information and a reconciliation to GAAP for all Non-GAAP metrics.
Recent Developments
- Announced planned redemption of
of senior secured notes due 2026.$368 million - Launched new mobile app serving
Florida customers enabling patients to browse and reserve products, view promotions, and check rewards status through a seamless digital experience. - Currently operate 232 retail dispensaries and over four million square feet of cultivation and processing capacity in
the United States .
Management Commentary
"Our 2025 strategic plan is delivering results, with demonstrable progress on reform, customers, distribution, and branded products," said Kim Rivers, Trulieve CEO. "Significant flexibility in our core business and strong cash generation continue to set us apart in a dynamic market."
Financial Highlights*
|
Results of Operations |
For the Three Months Ended |
For the Nine Months Ended |
||||||||||||
|
(Figures in millions except per share data) |
September |
September |
% |
June 30, |
% |
September |
September |
% |
||||||
|
Revenue |
$ |
288 |
$ |
284 |
1 % |
$ |
302 |
(5 %) |
$ |
888 |
$ |
885 |
— % |
|
|
Gross profit |
$ |
170 |
$ |
173 |
(2 %) |
$ |
183 |
(7 %) |
$ |
536 |
$ |
529 |
1 % |
|
|
|
59 % |
|
61 % |
|
|
61 % |
|
|
60 % |
|
60 % |
|
||
|
Operating expenses |
$ |
128 |
$ |
173 |
26 % |
$ |
130 |
2 % |
$ |
408 |
$ |
432 |
6 % |
|
|
Operating expenses % |
|
44 % |
|
61 % |
|
|
43 % |
|
|
46 % |
|
49 % |
|
|
|
Net loss** |
$ |
(27) |
$ |
(60) |
55 % |
$ |
(14) |
(95 %) |
$ |
(73) |
$ |
(95) |
23 % |
|
|
Net loss continuing |
$ |
(24) |
$ |
(60) |
61 % |
$ |
(16) |
(50 %) |
$ |
(72) |
$ |
(94) |
24 % |
|
|
Adjusted net (loss) income |
$ |
(12) |
$ |
(12) |
(5 %) |
$ |
(8) |
(61 %) |
$ |
(24) |
$ |
(22) |
(8 %) |
|
|
Basic and diluted shares |
|
191 |
|
190 |
|
|
191 |
|
|
191 |
|
190 |
|
|
|
EPS continuing operations |
$ |
(0.11) |
$ |
(0.32) |
64 % |
$ |
(0.07) |
(62 %) |
$ |
(0.35) |
$ |
(0.52) |
34 % |
|
|
Adjusted EPS |
$ |
(0.07) |
$ |
(0.06) |
(5 %) |
$ |
(0.04) |
(61 %) |
$ |
(0.12) |
$ |
(0.12) |
(7 %) |
|
|
Adjusted EBITDA |
$ |
103 |
$ |
96 |
7 % |
$ |
111 |
(7 %) |
$ |
322 |
$ |
309 |
4 % |
|
|
Adjusted EBITDA Margin % |
|
36 % |
|
34 % |
|
|
37 % |
|
|
36 % |
|
35 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*See "Non-GAAP Financial Measures" below for additional information and a reconciliation to GAAP for all Non-GAAP metrics. |
|
**Net loss attributable to common shareholders which excludes non-controlling interest. |
Conference Call
The Company will host a conference call and live audio webcast on November 5, 2025, at 8:30 A.M. Eastern time, to discuss its third quarter 2025 financial results. Interested parties can join the conference call by dialing in as directed below. Please dial in 15 minutes prior to the call.
|
North American toll free: 1-844-824-3830 |
|
Passcode: 9870622 |
|
|
|
|
|
International: 1-412-542-4136 |
|
Passcode: 9870622 |
A live audio webcast of the conference call will be available at: Trulieve Third Quarter 2025 Results Call
A powerpoint presentation and archived replay of the webcast will be available at: https://investors.trulieve.com/events
The Company's Form 10-Q for the quarter ended September 30, 2025 will be available on the SEC's website or at https://investors.trulieve.com/quarterly-results. The Company's Management's Discussion and Analysis for the period and the accompanying financial statements and notes will be available under the Company's profile on https://www.sedarplus.ca and on its website at https://investors.trulieve.com/quarterly-results. This news release is not in any way a substitute for reading those financial statements, including the notes to the financial statements.
|
Trulieve Cannabis Corp. Condensed Consolidated Balance Sheets (Unaudited) (in millions, except for share data) |
|||
|
|
|||
|
|
September 30,
|
|
December 31,
|
|
ASSETS |
|
|
|
|
Current Assets: |
|
|
|
|
Cash and cash equivalents |
$ 449.2 |
|
$ 238.8 |
|
Short-term investments |
— |
|
60.4 |
|
Restricted cash - current |
0.9 |
|
0.9 |
|
Accounts receivable, net |
10.5 |
|
8.3 |
|
Inventories |
243.3 |
|
231.4 |
|
Income tax receivable |
7.4 |
|
10.0 |
|
Prepaid expenses |
20.7 |
|
23.0 |
|
Other current assets |
22.1 |
|
26.2 |
|
Notes receivable - current portion, net |
1.6 |
|
4.8 |
|
Assets associated with discontinued operations |
0.9 |
|
0.9 |
|
Total current assets |
756.4 |
|
604.6 |
|
Property and equipment, net |
694.0 |
|
716.1 |
|
Right of use assets - operating, net |
110.7 |
|
119.5 |
|
Right of use assets - finance, net |
60.9 |
|
64.4 |
|
Intangible assets, net |
815.3 |
|
859.5 |
|
Goodwill |
483.9 |
|
483.9 |
|
Restricted cash |
7.5 |
|
— |
|
Notes receivable, net |
0.5 |
|
0.5 |
|
Other assets |
10.4 |
|
19.8 |
|
Long-term assets associated with discontinued operations |
1.9 |
|
2.0 |
|
TOTAL ASSETS |
$ 2,941.6 |
|
$ 2,870.3 |
|
LIABILITIES |
|
|
|
|
Current Liabilities: |
|
|
|
|
Accounts payable and accrued liabilities |
$ 81.3 |
|
$ 94.0 |
|
Deferred revenue |
8.9 |
|
8.0 |
|
Notes payable - current portion |
3.7 |
|
3.4 |
|
Operating lease liabilities - current portion |
12.8 |
|
12.1 |
|
Finance lease liabilities - current portion |
10.4 |
|
9.5 |
|
Construction finance liabilities - current portion |
2.3 |
|
1.9 |
|
Contingencies |
0.8 |
|
6.3 |
|
Liabilities associated with discontinued operations |
3.9 |
|
3.1 |
|
Total current liabilities |
124.1 |
|
138.5 |
|
Long-Term Liabilities: |
|
|
|
|
Private placement notes, net |
366.1 |
|
364.8 |
|
Notes payable, net |
107.7 |
|
111.9 |
|
Operating lease liabilities |
110.5 |
|
117.5 |
|
Finance lease liabilities |
65.2 |
|
67.7 |
|
Construction finance liabilities |
134.3 |
|
135.5 |
|
Deferred tax liabilities |
181.9 |
|
196.5 |
|
Uncertain tax position liabilities |
616.3 |
|
445.2 |
|
Other long-term liabilities |
11.8 |
|
5.0 |
|
Long-term liabilities associated with discontinued operations |
37.4 |
|
38.6 |
|
TOTAL LIABILITIES |
$ 1,755.3 |
|
$ 1,621.2 |
|
SHAREHOLDERS' EQUITY |
|
|
|
|
Common stock, no par value; unlimited shares authorized. 191,144,583 and |
$ — |
|
$ — |
|
Additional paid-in-capital |
2,073.0 |
|
2,057.0 |
|
Accumulated deficit |
(869.2) |
|
(795.7) |
|
Non-controlling interest |
(17.5) |
|
(12.3) |
|
TOTAL SHAREHOLDERS' EQUITY |
1,186.3 |
|
1,249.0 |
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ 2,941.6 |
|
$ 2,870.3 |
|
Trulieve Cannabis Corp. Condensed Consolidated Statements of Operations (Unaudited) (in millions, except for share data) |
|||||||
|
|
|||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenue |
$ 288.2 |
|
$ 284.3 |
|
$ 888.0 |
|
$ 885.3 |
|
Cost of goods sold |
118.3 |
|
111.0 |
|
352.0 |
|
356.6 |
|
Gross profit |
169.9 |
|
173.3 |
|
536.0 |
|
528.7 |
|
Expenses: |
|
|
|
|
|
|
|
|
Selling, general, and administrative |
99.0 |
|
148.6 |
|
318.9 |
|
352.5 |
|
Depreciation and amortization |
29.5 |
|
28.3 |
|
88.2 |
|
84.2 |
|
Impairment and other charges, net of (recoveries) |
(0.9) |
|
(4.3) |
|
0.7 |
|
(4.4) |
|
Total expenses |
127.6 |
|
172.7 |
|
407.8 |
|
432.3 |
|
Income from operations |
42.2 |
|
0.6 |
|
128.2 |
|
96.5 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest expense, net |
(16.1) |
|
(17.5) |
|
(48.8) |
|
(47.6) |
|
Interest income |
4.4 |
|
4.2 |
|
11.1 |
|
11.5 |
|
Other expense, net |
(1.2) |
|
(0.2) |
|
(2.0) |
|
(4.8) |
|
Total other expense, net |
(12.9) |
|
(13.5) |
|
(39.7) |
|
(40.9) |
|
Income (loss) before provision for income taxes |
29.3 |
|
(12.8) |
|
88.5 |
|
55.6 |
|
Provision for income taxes |
53.0 |
|
47.4 |
|
160.2 |
|
150.0 |
|
Net loss from continuing operations |
(23.7) |
|
(60.2) |
|
(71.7) |
|
(94.4) |
|
Net loss from discontinued operations, net of tax benefit (provision) of |
(5.0) |
|
(1.6) |
|
(7.0) |
|
(4.6) |
|
Net loss |
(28.8) |
|
(61.9) |
|
(78.7) |
|
(99.0) |
|
Less: net loss attributable to non-controlling interest from continuing operations |
(1.9) |
|
(1.7) |
|
(5.2) |
|
(3.7) |
|
Net loss attributable to common shareholders |
$ (26.8) |
|
$ (60.2) |
|
$ (73.5) |
|
$ (95.3) |
|
|
|
|
|
|
|
|
|
|
Earnings Per Share |
|
|
|
|
|
|
|
|
Net loss per share - Continuing operations: |
|
|
|
|
|
|
|
|
Basic and diluted |
$ (0.11) |
|
$ (0.32) |
|
$ (0.35) |
|
$ (0.52) |
|
Net loss per share - Discontinued operations: |
|
|
|
|
|
|
|
|
Basic and diluted |
$ (0.03) |
|
$ (0.01) |
|
$ (0.04) |
|
$ (0.02) |
|
Weighted average number of common shares used in computing net loss per |
|
|
|
|
|
|
|
|
Basic and diluted |
191.2 |
|
190.2 |
|
191.2 |
|
190.0 |
|
Trulieve Cannabis Corp. Condensed Consolidated Statements of Cash Flows (Unaudited) (in millions) |
|||||||
|
|
|||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net loss |
$ (28.8) |
|
$ (61.9) |
|
$ (78.7) |
|
$ (99.0) |
|
Adjustments to reconcile net loss to net cash provided by operating |
|
|
|
|
|
|
|
|
Depreciation and amortization |
29.5 |
|
28.3 |
|
88.2 |
|
84.2 |
|
Depreciation included in cost of goods sold |
13.9 |
|
13.3 |
|
41.5 |
|
40.1 |
|
Impairment and other charges, net of (recoveries) |
2.6 |
|
(4.3) |
|
2.5 |
|
(4.4) |
|
Share-based compensation |
5.8 |
|
5.5 |
|
16.5 |
|
15.6 |
|
Deferred income taxes |
(4.7) |
|
(6.2) |
|
(14.7) |
|
(2.7) |
|
Other non-cash changes |
3.7 |
|
3.2 |
|
16.0 |
|
14.1 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Inventories |
(1.8) |
|
(13.3) |
|
(11.9) |
|
(8.3) |
|
Accounts receivable |
— |
|
(1.5) |
|
(3.4) |
|
(0.7) |
|
Other assets |
4.7 |
|
3.8 |
|
3.3 |
|
(7.0) |
|
Accounts payable and accrued liabilities |
0.3 |
|
4.9 |
|
(11.6) |
|
4.6 |
|
Income tax receivable / payable |
(0.1) |
|
0.5 |
|
2.6 |
|
(4.3) |
|
Other liabilities |
(4.9) |
|
2.5 |
|
(13.7) |
|
(1.1) |
|
Uncertain tax position liabilities |
56.6 |
|
51.0 |
|
171.1 |
|
203.8 |
|
Proceeds received from insurance for operating expenses |
— |
|
4.4 |
|
5.7 |
|
5.9 |
|
Net cash provided by operating activities |
76.8 |
|
30.3 |
|
213.6 |
|
240.8 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
(12.3) |
|
(38.1) |
|
(40.8) |
|
(79.9) |
|
Purchases of internal use software |
(4.3) |
|
(6.8) |
|
(12.6) |
|
(18.3) |
|
Purchases of short-term investments |
— |
|
(80.0) |
|
— |
|
(80.0) |
|
Maturities of short-term investments |
(0.4) |
|
— |
|
60.0 |
|
— |
|
Other purchases and payments |
0.1 |
|
(7.1) |
|
(0.1) |
|
(7.6) |
|
Other proceeds |
1.5 |
|
0.5 |
|
12.9 |
|
2.4 |
|
Net cash provided by (used in) investing activities |
(15.4) |
|
(131.5) |
|
19.4 |
|
(183.4) |
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Payments on long-term borrowings |
(2.0) |
|
(2.3) |
|
(7.5) |
|
(6.4) |
|
Payments for taxes related to net share settlement of equity awards |
(0.2) |
|
(12.2) |
|
(0.5) |
|
(12.3) |
|
Other payments and distributions |
(2.6) |
|
(1.9) |
|
(7.1) |
|
(11.7) |
|
Proceeds from equity exercises |
— |
|
— |
|
— |
|
0.2 |
|
Other proceeds |
— |
|
— |
|
— |
|
3.0 |
|
Net cash used in financing activities |
(4.8) |
|
(16.4) |
|
(15.1) |
|
(27.1) |
|
Net increase in cash, cash equivalents, and restricted cash |
56.6 |
|
(117.5) |
|
217.9 |
|
30.3 |
|
Cash, cash equivalents, and restricted cash, beginning of period |
401.0 |
|
356.1 |
|
239.7 |
|
208.0 |
|
Cash and cash equivalents of discontinued operations, beginning of period |
— |
|
— |
|
— |
|
0.3 |
|
Less: cash and cash equivalents of discontinued operations, end of period |
— |
|
— |
|
— |
|
— |
|
Cash, cash equivalents, and restricted cash, end of period |
$ 457.6 |
|
$ 238.6 |
|
$ 457.6 |
|
$ 238.6 |
The condensed consolidated statements of cash flows include continuing operations and discontinued operations for the periods presented.
Non-GAAP Financial Measures (Unaudited)
In addition to our results determined in accordance with GAAP, we supplement our results with non-GAAP financial measures, including EBITDA, adjusted EBITDA, EBITDA margin, adjusted EBITDA margin, adjusted net (loss) income, adjusted net (loss) income per diluted share, and free cash flow.
The Company calculates EBITDA as net income (loss) before net interest expense, interest income, income tax expense, depreciation and amortization; adjusted EBITDA as net income (loss) before net interest expense, interest income, income tax expense, depreciation and amortization and also excludes certain extraordinary items; EBITDA margin as EBITDA as % of revenue; adjusted EBITDA margin as adjusted EBITDA as % of revenue; adjusted net income (loss) as net income (loss) less certain extraordinary items; adjusted EPS as adjusted net income (loss) divided by basic and diluted shares outstanding; and free cash flow as cash flow from operations less capital expenditures.
Our management uses these non-GAAP financial measures in conjunction with GAAP financial measures to evaluate our operating results and financial performance. We believe these measures are useful to investors as they are widely used measures of performance and can facilitate comparison to other companies. These non-GAAP financial measures are not, and should not be considered as, measures of liquidity. These non-GAAP financial measures have limitations as analytical tools in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. Because of these limitations, these non-GAAP financial measures should be considered along with GAAP financial performance measures. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures. A reconciliation of the non-GAAP financial measures to such GAAP measures can be found below. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP.
Reconciliation of Non-GAAP EBITDA and Adjusted EBITDA (Unaudited)
The following table presents a reconciliation of GAAP net loss attributable to common shareholders to non-GAAP EBITDA and Adjusted EBITDA for each of the periods presented:
|
(Amounts expressed in millions of |
Three Months Ended |
For the Nine Months Ended |
||||||||
|
September |
September |
June 30, |
September |
September |
||||||
|
Net loss attributable to common shareholders |
$ |
(26.8) |
$ |
(60.2) |
$ |
(13.8) |
$ |
(73.5) |
$ |
(95.3) |
|
Add (deduct) impact of: |
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
$ |
16.1 |
$ |
17.5 |
$ |
16.4 |
$ |
48.8 |
$ |
47.6 |
|
Interest income |
$ |
(4.4) |
$ |
(4.2) |
$ |
(3.6) |
$ |
(11.1) |
$ |
(11.5) |
|
Provision for income taxes |
$ |
53.0 |
$ |
47.4 |
$ |
54.7 |
$ |
160.2 |
$ |
150.0 |
|
Depreciation and amortization |
$ |
29.5 |
$ |
28.3 |
$ |
29.4 |
$ |
88.2 |
$ |
84.2 |
|
Depreciation included in cost of goods sold |
$ |
13.9 |
$ |
13.3 |
$ |
13.7 |
$ |
41.5 |
$ |
40.1 |
|
EBITDA (Non-GAAP) |
$ |
81.3 |
$ |
42.1 |
$ |
96.8 |
$ |
254.1 |
$ |
215.0 |
|
EBITDA Margin (Non-GAAP) |
|
28 % |
|
15 % |
|
32 % |
|
29 % |
|
24 % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and other charges, net of (recoveries) |
$ |
(0.9) |
$ |
(4.3) |
$ |
(0.3) |
$ |
0.7 |
$ |
(4.4) |
|
Campaign and political contributions |
$ |
6.3 |
$ |
48.4 |
$ |
4.4 |
$ |
33.7 |
$ |
62.7 |
|
Acquisition, transaction, and other non-recurring costs |
$ |
3.8 |
$ |
2.6 |
$ |
1.6 |
$ |
8.5 |
$ |
10.6 |
|
Share-based compensation |
$ |
5.8 |
$ |
5.5 |
$ |
6.8 |
$ |
16.5 |
$ |
15.6 |
|
Other expense (income), net |
$ |
1.2 |
$ |
0.2 |
$ |
1.0 |
$ |
2.0 |
$ |
4.8 |
|
Discontinued operations, net of tax, attributable to |
$ |
5.0 |
$ |
1.6 |
$ |
0.3 |
$ |
7.0 |
$ |
4.6 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
102.7 |
$ |
96.1 |
$ |
110.6 |
$ |
322.5 |
$ |
308.8 |
|
Adjusted EBITDA Margin (Non-GAAP) |
|
36 % |
|
34 % |
|
37 % |
|
36 % |
|
35 % |
Reconciliation of Non-GAAP Adjusted Net (Loss) Income (Unaudited)
The following table presents a reconciliation of GAAP net loss attributable to common shareholders to non-GAAP adjusted net (loss) income, for each of the periods presented:
|
|
For the Three Months Ended |
For the Nine Months Ended |
||||||||
|
(Amounts expressed in millions of |
September |
September |
June 30, |
September |
September |
|||||
|
Net loss attributable to common shareholders |
$ |
(26.8) |
$ |
(60.2) |
$ |
(13.8) |
$ |
(73.5) |
$ |
(95.3) |
|
Net loss from discontinued operations, net of tax, |
$ |
5.0 |
$ |
1.6 |
$ |
0.3 |
$ |
7.0 |
$ |
4.6 |
|
Adjustment of formerly redeemable non-controlling |
$ |
— |
$ |
(2.1) |
$ |
— |
$ |
— |
$ |
(9.0) |
|
Net loss from continuing operations available to common |
$ |
(21.8) |
$ |
(60.6) |
$ |
(13.5) |
$ |
(66.5) |
$ |
(99.7) |
|
Add (deduct) impact of: |
|
|
|
|
|
|
|
|
|
|
|
Adjustment of formerly redeemable non-controlling |
$ |
— |
$ |
2.1 |
$ |
— |
$ |
— |
$ |
9.0 |
|
Impairment and other charges, net of (recoveries) |
$ |
(0.9) |
$ |
(4.3) |
$ |
(0.3) |
$ |
0.7 |
$ |
(4.4) |
|
Campaign and political contributions |
$ |
6.3 |
$ |
48.4 |
$ |
4.4 |
$ |
33.7 |
$ |
62.7 |
|
Acquisition, transaction, and other non-recurring costs |
$ |
3.8 |
$ |
2.6 |
$ |
1.6 |
$ |
8.5 |
$ |
10.6 |
|
Adjusted net (loss) income (Non-GAAP) |
$ |
(12.5) |
$ |
(11.9) |
$ |
(7.7) |
$ |
(23.6) |
$ |
(21.9) |
Reconciliation of Non-GAAP Adjusted Net (Loss) Income Per Diluted Share (Unaudited)
The following table presents a reconciliation of GAAP net loss attributable to common shareholders per share to non-GAAP adjusted net (loss) income per diluted share, for each of the periods presented:
|
|
For the Three Months Ended |
For the Nine Months Ended |
||||||||
|
(Amounts expressed are per share except for shares |
September |
September |
June 30, |
September |
September |
|||||
|
Net loss attributable to common shareholders |
$ |
(0.14) |
$ |
(0.32) |
$ |
(0.07) |
$ |
(0.38) |
$ |
(0.50) |
|
Net loss from discontinued operations, net of tax, |
$ |
0.03 |
$ |
0.01 |
$ |
0.00 |
$ |
0.04 |
$ |
0.02 |
|
Adjustment of formerly redeemable non-controlling |
$ |
— |
$ |
(0.01) |
$ |
— |
$ |
— |
$ |
(0.05) |
|
Net loss from continuing operations available to common |
$ |
(0.11) |
$ |
(0.32) |
$ |
(0.07) |
$ |
(0.35) |
$ |
(0.52) |
|
Add (deduct) impact of: |
|
|
|
|
|
|
|
|
|
|
|
Adjustment of formerly redeemable non-controlling |
$ |
— |
$ |
0.01 |
$ |
— |
$ |
— |
$ |
0.05 |
|
Impairment and other charges, net of (recoveries) |
$ |
(0.00) |
$ |
(0.02) |
$ |
(0.00) |
$ |
0.00 |
$ |
(0.02) |
|
Campaign and political contributions |
$ |
0.03 |
$ |
0.25 |
$ |
0.02 |
$ |
0.18 |
$ |
0.33 |
|
Acquisition, transaction, and other non-recurring costs |
$ |
0.02 |
$ |
0.01 |
$ |
0.01 |
$ |
0.04 |
$ |
0.06 |
|
Adjusted net (loss) income (Non-GAAP) |
$ |
(0.07) |
$ |
(0.06) |
$ |
(0.04) |
$ |
(0.12) |
$ |
(0.12) |
|
Basic and diluted shares outstanding |
|
191.2 |
|
190.2 |
|
191.2 |
|
191.2 |
|
190.0 |
Reconciliation of Non-GAAP Free Cash Flow (Unaudited)
The following table presents a reconciliation of GAAP cash flow from operating activities to non-GAAP free cash flow, for each of the periods presented:
|
|
For the Three Months Ended |
For the Nine Months Ended |
||||||||
|
(Amounts expressed in millions of |
September |
September |
June 30, |
September |
September |
|||||
|
Cash flow from operating activities |
$ |
76.8 |
$ |
30.3 |
$ |
86.1 |
$ |
213.6 |
$ |
240.8 |
|
Payments for property and equipment |
$ |
(12.3) |
$ |
(38.1) |
$ |
(11.6) |
$ |
(40.8) |
$ |
(79.9) |
|
Free cash flow (Non-GAAP) |
$ |
64.4 |
$ |
(7.8) |
$ |
74.5 |
$ |
172.8 |
$ |
160.9 |
Forward-Looking Statements
This news release includes forward-looking information and statements within the meaning of the
About Trulieve
Trulieve is an industry leading, vertically integrated cannabis company and multi-state operator in the
Facebook: @Trulieve
Instagram: @Trulieve
X: @Trulieve
Investor Contact
Christine Hersey, Vice President of Investor Relations
+1 (424) 202-0210
Christine.Hersey@Trulieve.com
Media Contact
Phil Buck, APR, Corporate Communications Manager
+1 (406) 370-6226
Philip.Buck@Trulieve.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/trulieve-reports-third-quarter-2025-results-demonstrating-operational-discipline-and-cash-flow-strength-302604752.html
SOURCE Trulieve Cannabis Corp.