Glass House Brands IncNEO: GLAS.A.U

Glass House Brands Reports Fourth Quarter and Full Year 2025 Financial Results

· Issued by Glass House Brands Inc via GlobeNewswire
  • Fourth quarter and full year results reflect temporary planned scale back in wholesale production

  • At year-end was back to fully planted with legacy greenhouses and the most overall acreage planted in Glass House history

  • Full year 2026 wholesale cannabis biomass production is forecasted to be approximately 1,000,000 pounds, up approximately 50% from 2025.

  • Year-end 2025 cash and restricted cash balance was $23.4 million, forecasting year-end 2026 cash to exceed $50 million.

  • Conference call to be held today March 24, 2026, at 5:00 p.m. ET

LONG BEACH, Calif and TORONTO, March 24, 2026 (GLOBE NEWSWIRE) -- Glass House Brands Inc. (“Glass House” or the “Company”) (CBOE CA: GLAS.A.U) (CBOE CA: GLAS.WT.U) (OTCQX: GLASF) (OTCQX: GHBWF), one of the fastest-growing, vertically integrated cannabis companies in the U.S., today reported financial results for the fourth quarter and year ended December 31, 2025.

Fourth Quarter 2025 Highlights

(Unless otherwise stated, all results and dollar references are in U.S. dollars)

  • Revenue of $38.9 million, in-line with guidance and compared to $53.0 million in Q4 2024 and $38.4 million in Q3 2025.

  • Gross Profit Margin was 34%, compared to 43% in Q4 2024 and 31% in Q3 2025.

  • Adjusted EBITDA1 was negative $(3.3) million, compared to $9.0 million in Q4 2024 and negative $(2.3) million in Q3 2025.

  • Operating Cash Flow was negative $(3.7) million, compared to $8.2 million in Q4 2024 and negative $(5.1) million in Q3 2025.

  • Equivalent Dry Pound Production2 was 159,131 pounds, ahead of guidance of 140,000 and 145,000 pounds and compared to a decrease of 4% year-over-year.

  • Cost per Equivalent Dry Pound of Production3 was $129 per pound, compared to $110 per pound in the same period last year.

  • Cash, Restricted Cash and Cash Equivalents balance was $23.4 million at year-end versus $29.8 million at the end of Q3 2025.

Management Commentary

“Our first half of 2025 results, particularly in the second quarter, reflected strong execution across key metrics including biomass production scale, cost of production and operating cash flow yield,” said Kyle Kazan, Co-Founder, Chairman and CEO of Glass House. “In the second half of 2025, our results were impacted by events outside of our control, and actions taken to mitigate the impacts of these and to ensure our long-term success. The resulting scaling back of new planting and production meaningfully impacted results in the second half of the year.”

“We have navigated these short-term hurdles that we faced in the second half of 2025 and we ended the year fully planted in each of our legacy greenhouses. Now, with the first 1/3 of Greenhouse 2 planted, our cultivation team has planted the most acreage in Glass House’s history. We also accelerated expansion plans with the remaining buildout of Greenhouse 2 and the light retrofit and buildout of Greenhouse 4, which will be our first commercial hemp endeavor.”

“In summary, 2025 was a year of great progress for our company. While we faced challenges, we rose to meet them. Because of that, we have built a stronger foundation for sustainable growth and profit expansion than existed before our setbacks. This will be reflected in results as we progress this year and we anticipate progressive revenue acceleration throughout the course of the year. We expect to achieve this before factoring in the potential benefit of any sales outside of California for our cannabis plants, something that we continue to believe is achievable in the near term, or before any contributions from hemp sales,” Mr. Kazan concluded.

Fourth Quarter 2025 Operational Highlights and Subsequent Events

Q4 2025 Financial Results Discussion

Revenues for Q4 2025 were $38.9 million, in-line with guidance of $37 million to $39 million and compared to $53.0 million in fourth quarter 2024 and $38.4 million in third quarter 2025. The decline is attributed to lower wholesale revenue due to reduced production.

The wholesale biomass segment revenue was $22.6 million, accounting for 58% of total revenue. Biomass production reached 159,131 pounds, exceeding guidance of 140,000 and 145,000 pounds and 4% lower year-over-year.

Q4 2025 retail revenue was $11.9 million, versus $12.3 million in the previous quarter and up 1% compared to $11.8 million the fourth quarter last year. Retail gross profit margin was 47% in the fourth quarter, compared to 50% in the third quarter.

Wholesale CPG revenues totaled $4.3 million, representing a 13% sequential decrease and 13% year-over-year decrease.

Consolidated gross profit for the fourth quarter was $13.2 million, compared to $22.8 million for the year-ago period and $11.8 million in Q3 2025. Gross profit margin was 34%, compared to 43% in the fourth quarter of 2024 and 31% in the third quarter of 2025.

Average selling price was $146 per pound, compared to $220 in the fourth quarter of 2024 as the Company is still operating amidst challenged California pricing conditions.

General and administrative expenses were $18.5 million for the fourth quarter of 2025, compared to $14.8 million last year and $15.9 million in the third quarter of 2025.

Sales and marketing expenses were $0.48 million, down from $0.64 million during the same period last year and down from $0.70 million in the prior quarter.

Professional fees were $2.9 million in Q4, versus $2.5 million in Q3 2025 and $1.4 million in Q4 2024.

Depreciation and amortization in Q4 2025 were $4.0 million, flat with Q3 2025 and up slightly from $3.9 million in the same period last year.

Adjusted EBITDA was negative $(3.3) million, compared to negative $(2.3) million in the third quarter of 2025 and $9.0 million versus the same period last year. Adjusted EBITDA reflects the factors that impacted our gross margin performance as well as a modest increase in operating expenses.

Operating cash flow was negative $(3.7) million, compared to $8.2 million in the year-ago period and negative $(5.1) million in the third quarter of 2025.

At December 31, 2025, the Company had $23.4 million of cash and restricted cash, compared to $29.8 million at the start of the fourth quarter. The Company spent $2.4 million in capex in the fourth quarter, which was mostly for Phase III expansion at Camarillo. The Company also paid $2.5 million in preferred stock dividend payments and $0.2 million in principal on notes payable.

Year End 2025 Financial Results Discussion

Revenues for full year 2025 totaled $182.0 million, compared to $200.9 million in 2024 as we produced at a lower overall scale.

Wholesale biomass revenue was $114.2 million, compared to $139.1 million in 2024. The Company sold 643,000 pounds of wholesale biomass in 2025 versus 568,000 pounds in 2024, a 13% increase. Average selling price was $177 per pound during 2025, versus $245 per pound in 2024. Production grew 10% to 666,433 pounds, compared to 608,478 pounds in 2024.

Retail revenue reached $48.2 million and increased by 10% versus 2024.

Wholesale CPG revenues were $19.5 million, compared to $18.0 million in 2024.

Full year consolidated gross profit was $77.0 million, compared to $97.4 million in 2024. Full year gross profit margin was 42%, a decline of 6% compared to 48% for full year 2024.

General and administrative expenses were $64.1 million in 2025, compared to $60.1 million in 2024.

Sales and marketing expenses were $2.7 million, compared to $2.4 million in 2024.

Professional fees were $9.1 million, compared to $7.8 million in 2024.

Depreciation and amortization for the full year 2025 was $15.8 million, compared to $15.0 million for the full year 2024.

For the full year, we generated $17.0 million of Adjusted EBITDA or a 9% Adjusted EBITDA margin, compared to Adjusted EBITDA of $40.3 million in 2024.

Full year 2025 operating cash flow was $11.4 million, versus $28.4 million in 2024 due mainly to gross profit decline.

Full Year 2026 Outlook

The Company anticipates progressive revenue scaling during the course of 2026 with full year revenue to be between $235 and $245 million before factoring in the potential benefit of any sales outside of California for our cannabis plants or contributions from hemp sales.

Full year 2026 wholesale biomass production is forecasted to be approximately 1,000,000 pounds of biomass which is a 50% increase to 2025. Cost of production is anticipated to be approximately $100 per pound, down 10% from 2025 while the average selling price is expected to be in the mid $180 per pound level. The anticipated average selling price compares to $177 in 2025 as the Company expects improved quality and mix in production compared to last year, particularly in the second half of 2026.

Full year gross margin is projected to be roughly 48% this year and full year adjusted EBITDA to is projected to be in the high $40 million range. This will result in full year ending cash exceeding $50 million inclusive of approximately $20 million capex to complete the full retrofit of Greenhouse 2 including adding new high efficiency, low energy lighting and a capex light retrofit of Greenhouse 4 for the hemp production.

Financial results and analyses will be available on the Company’s website on the ‘Investors’ and ‘News & Events’ drop down menus (www.glasshousebrands.com) and SEDAR+ (www.sedarplus.ca).

Unless otherwise stated, all results are in U.S. dollars.

Net Income / Loss

(in thousands)

FY23

FY24

FY25

Revenues, Net

$

160,836

$

200,898

$

181,984

Cost of Goods Sold

79,867

103,505

105,024

Gross Profit

80,969

97,393

76,960

% of Net Revenue

50

%

48

%

42

%

Operating Expenses:

General and Administrative

52,914

60,126

64,098

Sales and Marketing

2,838

2,418

2,669

Professional Fees

7,304

7,768

9,062

Depreciation and Amortization

14,627

15,044

15,764

Impairment

52,815

6,300

1,900

Total Operating Expenses

130,498

91,656

93,493

Income (Loss) from Operations

(49,529

)

5,737

(16,533

)

Interest Expense

9,819

9,184

7,058

(Gain) Loss on Change in Fair Value of Contingent Liabilities and Shares Payable

24,399

(13,724

)

—

Other (Income) Expense, Net

4,371

(942

)

(6,573

)

Total Other (Income) Expense, Net

38,589

(5,482

)

485

Income Taxes

9,943

10,498

11,934

Net Income (Loss)

$

(98,061

)

$

721

$

(28,952

)

Adjusted EBITDA

(in thousands)

FY23

FY24

FY25

Net Income (Loss) (GAAP)

$

(98,061

)

$

721

$

(28,952

)

Depreciation and Amortization

14,627

15,044

15,764

Interest, Net

9,819

9,184

6,770

Income Tax Expense

9,943

10,498

11,934

EBITDA (Non-GAAP)

(63,672

)

35,447

5,516

Adjustments:

Share-Based Compensation

7,637

13,098

13,402

Stock Appreciation Rights Expense

219

262

28

(Gain) Loss on Equity Method Investments

2,102

(14

)

(84

)

Change in Fair Value of Derivative Asset and Liability

28

(690

)

2,070

Impairment Expense for Goodwill

37,912

—

—

Impairment Expense for Intangible Assets

14,903

6,300

1,900

Change in Fair Value of Contingent Liabilities and Shares Payable

24,399

(13,724

)

—

Loss on Extinguishment of Debt

—

—

292

Employee Retention Tax Credit

—

(423

)

(9,643

)

Non-Recurring Asset Casualty Loss

—

—

939

Non-Recurring Legal and Professional Fees

—

—

2,547

Loan Amendment Fee

1,000

—

—

Adjusted EBITDA (Non-GAAP)

$

24,528

$

40,256

$

16,967

Select Cash Flow Information

(in thousands)

FY23

FY24

FY25

Net Income (Loss)

$

(98,061

)

$

721

$

(28,952

)

Depreciation and Amortization

14,627

15,044

15,764

Share-Based Compensation

7,637

13,098

13,402

Impairment Expense for Goodwill and Intangibles

52,815

6,300

1,900

(Gain) Loss on Change in Fair Value of Contingent Liabilities and Shares Payable

24,399

(13,724

)

—

Other

7,948

2,908

6,836

Cash From Net Income (Loss)

9,365

24,347

8,950

Accounts Receivable

(172

)

(1,481

)

(547

)

Income Taxes Receivable

—

(1,929

)

1,138

Prepaid Expenses and Other Current Assets

3,883

(3,902

)

(2,262

)

Inventory

2,361

(5,412

)

(11,975

)

Other Assets

191

215

3,442

Accounts Payable and Accrued Liabilities

5,985

8,413

5,817

Income Taxes Payable

278

(5,471

)

(2,408

)

Other

1,333

13,612

9,292

Working Capital Impact

13,859

4,045

2,497

Operating Activities Cash Flow

23,224

28,392

11,447

Purchases of Property and Equipment

(12,309

)

(10,294

)

(27,179

)

Other

(405

)

—

(563

)

Investing Activities Cash Flow

(12,714

)

(10,294

)

(27,742

)

Proceeds from the Issuance of At-the-Money Shares

—

—

2,182

Proceeds from the Issuance of Notes Payable and Preferred Shares, Net of Redemption of Preferred Shares

15,363

—

52,093

Payments on Notes Payable, Third Parties and Related Parties

(696

)

(7,557

)

(42,893

)

Distributions to Preferred Shareholders

(6,331

)

(7,749

)

(8,305

)

Other

(466

)

1,607

(355

)

Financing Activities Cash Flow

7,870

(13,699

)

2,722

Net Increase (Decrease) in Cash, Restricted Cash and Cash Equivalents

18,380

4,399

(13,573

)

Cash, Restricted Cash and Cash Equivalents, Beginning of Period

14,144

32,524

36,923

Cash, Restricted Cash and Cash Equivalents, End of Period

$

32,524

$

36,923

$

23,350

Select Balance Sheet Information

(in thousands)

FY23

FY24

FY25

Cash and Restricted Cash

$

32,524

$

36,923

$

19,850

Accounts Receivable, Net

3,979

5,221

4,417

Income Taxes Receivable

—

1,929

791

Prepaid Expenses and Other Current Assets

3,873

7,775

15,664

Inventory

8,840

14,252

26,227

Notes Receivable

—

—

800

Total Current Assets

49,216

66,100

67,749

Operating and Finance Lease Right-of-Use Assets, Net

10,860

10,736

5,911

Long Term Investments

2,327

2,341

—

Property, Plant and Equipment, Net

215,686

212,252

228,760

Intangible Assets, Net

21,213

14,200

11,577

Restricted Cash, Net of Current Portion

—

—

3,500

Other Assets

4,473

4,873

1,060

TOTAL ASSETS

$

303,775

$

310,502

$

318,557

Accounts Payable and Accrued Liabilities

$

26,932

$

31,128

$

35,970

Income Taxes Payable

7,879

2,408

—

Contingent Shares and Earnout Liabilities

34,589

20,265

—

Shares Payable

8,570

2,579

—

Current Portion of Operating and Finance Lease Liabilities

1,839

2,454

1,952

Current Portion of Notes Payable

7,550

7,644

37

Total Current Liabilities

87,359

66,478

37,959

Operating and Finance Lease Liabilities, Net of Current Portion

9,224

8,548

3,954

Other Non-Current Liabilities

5,443

20,869

33,413

Notes Payable, Net of Current Portion

56,513

50,552

68,629

TOTAL LIABILITIES

158,539

146,447

143,955

Preferred Equity Series B, C, D and E

78,153

86,363

92,500

Additional Paid-In Capital, Accumulated Deficit and Non-Controlling Interest

67,083

77,692

82,102

TOTAL MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY

145,236

164,055

174,602

TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

$

303,775

$

310,502

$

318,557

Net Income / Loss

(in thousands)

Q4 2024

Q3 2025

Q4 2025

Revenues, Net

$

53,039

$

38,444

$

38,855

Cost of Goods Sold

30,288

26,686

25,649

Gross Profit

22,751

11,758

13,206

% of Net Revenue

43

%

31

%

34

%

Operating Expenses:

General and Administrative

14,808

15,923

18,474

Sales and Marketing

639

703

476

Professional Fees

1,354

2,517

2,912

Depreciation and Amortization

3,874

3,994

4,028

Total Operating Expenses

20,675

23,137

25,890

Income (Loss) from Operations

2,076

(11,379

)

(12,684

)

Interest Expense

2,130

1,819

1,044

(Gain) Loss on Change in Fair Value of Contingent Liabilities and Shares Payable

(12,296

)

—

—

Other Income, Net

(443

)

(2,081

)

(1,194

)

Total Other Income, Net

(10,609

)

(262

)

(150

)

Income Taxes

526

1,071

2,966

Net Income (Loss)

$

12,159

$

(12,188

)

$

(15,500

)

Adjusted EBITDA

(in thousands)

Q4 2024

Q3 2025

Q4 2025

Net Income (Loss) (GAAP)

$

12,159

$

(12,188

)

$

(15,500

)

Depreciation and Amortization

3,874

3,994

4,028

Interest Expense

2,130

1,819

1,044

Income Tax Expense

526

1,071

2,966

EBITDA (Non-GAAP)

18,689

(5,304

)

(7,462

)

Adjustments:

Share-Based Compensation

3,258

4,079

4,274

Stock Appreciation Rights Expense

(159

)

50

(22

)

(Gain) Loss on Equity Method Investments

(45

)

—

—

Change in Fair Value of Derivative Asset

(6

)

36

(27

)

Change in Fair Value of Contingent Liabilities and Shares Payable

(12,296

)

—

—

Employee Retention Tax Credit

(423

)

(2,318

)

(2,365

)

Non-recurring Asset Casualty Loss

—

—

939

Non-Recurring Legal and Professional Fees

—

1,190

1,357

Adjusted EBITDA (Non-GAAP)

$

9,018

$

(2,267

)

$

(3,306

)

Select Cash Flow Information

(in thousands)

Q4 2024

Q3 2025

Q4 2025

Net Income (Loss)

$

12,159

$

(12,188

)

$

(15,500

)

Depreciation and Amortization

3,874

3,994

4,028

Share-Based Compensation

3,258

4,079

4,274

(Gain) Loss on Change in Fair Value of Contingent Liabilities and Shares Payable

(12,296

)

—

—

Other

778

1,419

1,963

Cash From Net Income (Loss)

7,773

(2,696

)

(5,235

)

Accounts Receivable

2,653

3,715

410

Income Taxes Receivable

(618

)

(939

)

1,081

Prepaid Expenses and Other Current Assets

(1,472

)

(2,693

)

(412

)

Inventory

2,516

293

(6,851

)

Other Assets

42

1,342

134

Accounts Payable and Accrued Liabilities

(934

)

(5,804

)

7,918

Income Taxes Payable

(1,984

)

(1,317

)

(2,408

)

Other

216

3,039

1,662

Working Capital Impact

419

(2,364

)

1,534

Operating Activities Cash Flow

8,192

(5,060

)

(3,701

)

Purchases of Property and Equipment

(2,560

)

(8,626

)

(2,400

)

Other

—

(975

)

222

Investing Activities Cash Flow

(2,560

)

(9,601

)

(2,178

)

Proceeds from the Issuance of At-the-Money Shares

—

—

2,182

Proceeds from the Issuance of Notes Payable and Preferred Shares, Net of Redemption of Preferred Shares

—

2,953

—

Payments on Notes Payable, Third Parties and Related Parties

(1,891

)

(586

)

(238

)

Distributions to Preferred Shareholders

(1,938

)

(1,937

)

(2,493

)

Other

60

(199

)

7

Financing Activities Cash Flow

(3,769

)

231

(542

)

Net Increase (Decrease) in Cash, Restricted Cash and Cash Equivalents

1,863

(14,430

)

(6,421

)

Cash, Restricted Cash and Cash Equivalents, Beginning of Period

35,060

44,201

29,771

Cash, Restricted Cash and Cash Equivalents, End of Period

$

36,923

$

29,771

$

23,350

Select Balance Sheet Information

(in thousands)

Q4 2024

Q3 2025

Q4 2025

Cash and Restricted Cash

$

36,923

$

26,271

$

19,850

Accounts Receivable, Net

5,221

6,138

4,417

Income Taxes Receivable

1,929

1,872

791

Prepaid Expenses and Other Current Assets

7,775

20,679

15,664

Inventory

14,252

19,376

26,227

Notes Receivable

—

—

800

Total Current Assets

66,100

74,336

67,749

Operating and Finance Lease Right-of-Use Assets, Net

10,736

6,485

5,911

Long Term Investments

2,341

—

—

Property, Plant and Equipment, Net

212,252

222,405

228,760

Intangible Assets, Net

14,200

11,758

11,577

Restricted Cash, Net of Current Portion

—

3,500

3,500

Other Assets

4,873

1,333

1,060

TOTAL ASSETS

$

310,502

$

319,817

$

318,557

Accounts Payable and Accrued Liabilities

$

31,128

$

28,762

$

35,970

Income Taxes Payable

2,408

2,408

—

Contingent Shares and Earnout Liabilities

20,265

—

—

Shares Payable

2,579

—

—

Current Portion of Operating and Finance Lease Liabilities

2,454

2,023

1,952

Current Portion of Notes Payable

7,644

36

37

Total Current Liabilities

66,478

33,229

37,959

Operating and Finance Lease Liabilities, Net of Current Portion

8,548

4,418

3,954

Other Non-Current Liabilities

20,869

31,600

33,413

Notes Payable, Net of Current Portion

50,552

68,814

68,629

TOTAL LIABILITIES

146,447

138,061

143,955

Preferred Equity Series B, C, D and E

86,363

92,500

92,500

Additional Paid-In Capital, Accumulated Deficit and Non-Controlling Interest

77,692

89,256

82,102

TOTAL MEZZANINE EQUITY AND SHAREHOLDERS' EQUITY

164,055

181,756

174,602

TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY

$

310,502

$

319,817

$

318,557

Notes Payable and Preferred Equity

(in thousands)

Q2 2025

Q3 2025

Q4 2025

Comments

Notes Payable

Secured Credit Facility

$

50,000

$

50,000

$

50,000

Maturity is 2/28/30

2025 Lompoc Term Loan

—

2,997

2,990

Maturity is 8/4/35

Series A

11,895

11,895

11,895

8% semi annual interest, cash or shares, higher of 10 day VWAP 5 trading days prior to pay date or $4.08, Maturity 4/15/27

Series B

4,111

4,111

4,111

8% semi annual interest, cash or shares, lower of 10 day VWAP 5 trading days prior to pay date or $10.00, Maturity 4/15/27

Plus Convertible Debt

16,006

16,006

16,006

Other

(161

)

(153

)

(330

)

Mostly original issue discount

Notes Payable Total

$

65,845

$

68,850

$

68,666

Preferred Equity

Series B

$

70,042

$

—

$

—

Series C

6,748

—

—

Series D

15,000

15,000

15,000

Currently at 15% dividend with 15% cash payment until 8/24/28 when it increases to 20% dividend with 20% cash payment

Series E

—

77,500

77,500

12% dividend with 12% cash payment

Preferred Equity Total

$

91,790

$

92,500

$

92,500

Cash Payments

Debt Amortization

$

1

$

597

$

239

Cash Interest

1,203

1,222

1,226

8.58% interest rate on the Senior Secured Credit Facility, entered into on 2/28/25 and 8.5% interest rate on the 2025 Lompoc Term Loan, entered into on 8/4/25

Debt Service

1,204

1,819

1,465

Series B

1,249

—

—

Series C

125

—

—

Series D

563

563

563

15% annual rate until 8/24/28 when it increases to 20%

Series E

—

1,898

2,358

12% annual rate

Preferred Equity Dividends

1,937

2,461

2,921

Total Debt Service and Dividends

$

3,141

$

4,280

$

4,386

Equity Table

(in thousands, except share price)

Q4 2025

Q3 2025

Change

Comments

Total Equity and Exchangeable Shares

81,729

79,886

1,843

Shares issued in connection with At-the-Market program, exercise of RSUs, ISOs, and warrants and interest on convertible debentures

Warrants

Series D

2,770

2,980

(210

)

Exercise price of $6.00 with an expiration date of August 2028

Series C

1,000

1,000

—

Exercise price of $5.00 with an expiration date of August 2027

Series B

8,787

9,719

(932

)

Exercise price of $5.00 with an expiration date of August 2027

SPAC

30,665

30,665

—

Exercise price of $11.50 with an expiration date of June 2026

Total Warrants

43,222

44,364

(1,142

)

Stock Options

179

333

(154

)

Weighted average exercise price of $3.10 with expiration dates from January 2026 to June 2026

RSUs

5,327

5,876

(549

)

Up to 3-year vesting through 2028

Total

5,506

6,209

(703

)

Share Price at Quarter End

$

8.75

$

7.54

$

1.21

Convertible Debentures

Series A

$

11,895

$

11,895

$

—

8% semi annual interest, cash or shares, higher of 10 day VWAP 5 trading days prior to pay date or $4.08, Maturity 4/15/27

Series B

4,111

4,111

—

8% semi annual interest, cash or shares, lower of 10 day VWAP 5 trading days prior to pay date or $10.00, Maturity 4/15/27

Total Convertible Debentures

$

16,006

$

16,006

$

—

Number of Shares if Converted Assuming Share Price at Quarter End

1,829

2,123

(294

)

Revenue

(in thousands)

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Q3 2025

Q4 2025

FY 2023

FY 2024

FY 2025

Retail (B2C)

$

9,921

$

10,885

$

11,214

$

11,796

$

11,788

$

12,262

$

12,255

$

11,938

$

39,078

$

43,816

$

48,243

Wholesale CPG (B2B)

4,253

3,979

4,777

4,987

4,747

5,483

4,958

4,320

16,062

17,996

19,508

Wholesale Biomass (B2B)

15,926

39,074

47,830

36,256

28,283

42,122

21,231

22,597

105,696

139,086

114,233

Total

$

30,100

$

53,938

$

63,821

$

53,039

$

44,818

$

59,867

$

38,444

$

38,855

$

160,836

$

200,898

$

181,984

Sequential % Change

Retail (B2C)

4

%

10

%

3

%

5

%

—

%

4

%

—

%

(3)

%

Wholesale CPG (B2B)

4

%

(6)

%

20

%

4

%

(5)

%

16

%

(10)

%

(13)

%

Wholesale Biomass (B2B)

(40)

%

145

%

22

%

(24)

%

(22)

%

49

%

(50)

%

6

%

Total

(26)

%

79

%

18

%

(17)

%

(15)

%

34

%

(36)

%

1

%

% Change to Prior Year

Retail (B2C)

6

%

8

%

11

%

23

%

19

%

13

%

9

%

1

%

46

%

12

%

10

%

Wholesale CPG (B2B)

14

%

1

%

11

%

22

%

12

%

38

%

4

%

(13)

%

(4)

%

12

%

8

%

Wholesale Biomass (B2B)

10

%

28

%

41

%

36

%

78

%

8

%

(56)

%

(38)

%

155

%

32

%

(18)

%

Total

9

%

21

%

32

%

31

%

49

%

11

%

(40)

%

(27)

%

89

%

25

%

(9)

%

Gross Profit

(in thousands)

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Q3 2025

Q4 2025

FY 2023

FY 2024

FY 2025

Retail (B2C)

$

5,253

$

5,162

$

4,952

$

5,396

$

5,653

$

5,861

$

6,166

$

5,621

$

21,551

$

20,763

$

23,301

Wholesale CPG (B2B)

1,065

886

1,398

1,168

1,221

1,949

1,477

818

1,223

4,517

5,465

Wholesale Biomass (B2B)

6,208

22,626

27,092

16,187

13,191

24,121

4,115

6,767

58,195

72,113

48,194

Total

$

12,526

$

28,674

$

33,442

$

22,751

$

20,065

$

31,931

$

11,758

$

13,206

$

80,969

$

97,393

$

76,960

% of Revenue

Retail (B2C)

53

%

47

%

44

%

46

%

48

%

48

%

50

%

47

%

55

%

47

%

48

%

Wholesale CPG (B2B)

25

%

22

%

29

%

23

%

26

%

36

%

30

%

19

%

8

%

25

%

28

%

Wholesale Biomass (B2B)

39

%

58

%

57

%

45

%

47

%

57

%

19

%

30

%

55

%

52

%

42

%

Total

42

%

53

%

52

%

43

%

45

%

53

%

31

%

34

%

50

%

48

%

42

%

Wholesale Biomass Production and Cost per Pound

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Q3 2025

Q4 2025

FY 2023

FY 2024

FY 2025

Equivalent Dry Pounds of Production

61,392

149,717

232,295

165,074

152,568

230,748

123,986

159,131

356,722

608,478

666,433

% Change to Prior Year

28

%

45

%

128

%

60

%

149

%

54

%

(47)

%

(4)

%

84

%

71

%

10

%

Cost per Equivalent Dry Pounds of Production

$

182

$

148

$

103

$

110

$

108

$

91

$

128

$

129

$

136

$

123

$

111

% Change to Prior Year

(7)

%

6

%

(13)

%

(9)

%

(41)

%

(39)

%

24

%

17

%

(6)

%

(10)

%

(10)

%

Ending Operational Canopy (000 sq. ft)

959

1,525

1,525

1,525

1,525

1,525

1,525

1,708

959

1,525

1,708

Wholesale Biomass Sold and Average Selling Price per Pound

Q1 2024

Q2 2024

Q3 2024

Q4 2024

Q1 2025

Q2 2025

Q3 2025

Q4 2025

FY 2023

FY 2024

FY 2025

Equivalent Dry Pounds Sold

56,432

137,866

209,175

164,660

146,555

204,015

137,026

154,972

338,957

568,133

642,568

% Change to Prior Year

13

%

53

%

108

%

68

%

160

%

48

%

(34)

%

(6)

%

97

%

68

%

13

%

Equivalent Dry Pounds Sold Average Selling Price

$

282

$

283

$

229

$

220

$

193

$

206

$

155

$

146

$

312

$

245

$

177

% Change to Prior Year

(3)

%

(17)

%

(32)

%

(19)

%

(32)

%

(27)

%

(32)

%

(34)

%

43

%

(21)

%

(28)

%

Equivalent Dry Pounds Average Selling Price excludes the impact of cultivation tax.

Conference Call

The Company will host a conference call to discuss the results today, March 24, 2026, at 5:00 p.m. Eastern Time.

Webcast and Replay:

Register Here

Dial-In Number:

1.800.715.9871 or 1.646.307.1963

Conference ID:

8792999#

(replay available for approximately 30 days)

In addition, content related to the earnings call including a transcript and audio recording of the call, as well as the Company’s financial statements and management’s discussion and analysis of financial condition and results of operations for the period (upon completion), will be posted to the Company’s website and can be found here. Content from previous reporting periods is also available.

Non-GAAP Financial Measures

Glass House defines EBITDA as Net Income (Loss) (GAAP) adjusted for interest and financing costs, income taxes, depreciation, and amortization. Adjusted EBITDA is defined as EBITDA excluding share-based compensation, stock appreciation rights expense, change in equity method investments, change in fair value of derivative instruments, impairment expense for goodwill and intangible assets, change in fair value of contingent liabilities and shares payable, loss on extinguishment of debt, employee retention tax credits, non-recurring casualty loss, non-recurring legal and professional fees and certain debt-related fees.

EBITDA and Adjusted EBITDA are presented because management has evaluated the financial results both including and excluding the adjusted items and believe that the supplemental non- GAAP financial measures presented provide additional perspective and insights when analyzing the core operating performance of the business. Such supplemental non-GAAP financial measures are not standardized financial measures under U.S. GAAP used to prepare the Company's financial statements and might not be comparable to similar financial measures disclosed by other companies and, thus, should only be considered in conjunction with the GAAP financial measures presented herein.

The Company has provided tables above that provides a reconciliation of the Company’s Net Income (Loss) (GAAP) to Adjusted EBITDA for the three months ended December 31, 2025 compared to the three months ended December 31, 2024 and three months ended September 30, 2025 and Net Income (Loss) (GAAP) to Adjusted EBITDA for the year ended December 31, 2025 compared to the year ended December 31 2024, and the year ended December 31, 2023.

Footnotes and Sources:

  1. EBITDA and Adjusted EBITDA are non-GAAP financial measures that are not defined by U.S. GAAP and may not be comparable to similar measures presented by other companies. Please see “Non-GAAP Financial Measures” herein for further information and for a reconciliation of such non-GAAP measures to the closest GAAP measure.

  2. Equivalent Dry Pound Production includes all dry production (flower, smalls and trim) plus equivalent dry weight for wet weight and fresh frozen not converted into dry weight by the Company.

  3. Cost per Equivalent Dry Pound of Production, is the application of a subset of Costs of Goods Sold for cannabis biomass production (including all expenses from nursery and cultivation to curing and trimming - the point at which product is ready for sales as wholesale cannabis or to be transferred to CPG) applied to the Company's metric of dry production which includes all dry production (flower, smalls and trim) plus equivalent dry weight for wet weight and fresh frozen that is not converted into dry goods by the Company.

About Glass House Brands

Glass House is one of the fastest-growing, vertically integrated cannabis companies in the U.S., with a dedicated focus on the California market and building leading, lasting brands to serve consumers across all segments. Whether it be through its portfolio of brands, which includes Glass House Farms, PLUS Products, Allswell and Mama Sue Wellness or its network of retail dispensaries throughout the state of California, which includes The Farmacy, Natural Healing Center and The Pottery, Glass House is committed to realizing its vision of excellence: outstanding cannabis products, produced sustainably, for the benefit of all. For more information and company updates, visit www.glasshousebrands.com/ and https://ir.glasshousebrands.com/contact/email-alerts/.

Forward Looking Statements

This news release contains certain forward-looking information and forward-looking statements, as defined in applicable securities laws (collectively referred to herein as “forward-looking statements”). Forward-looking statements reflect current expectations or beliefs regarding future events or the Company's future performance or financial results. All statements other than statements of historical fact are forward-looking statements. Often, but not always, forward-looking statements can be identified by the use of words such as “plans”, “expects”, “is expected”, “budget”, “scheduled”, “estimates”, “continues”, “forecasts”, “projects”, “predicts”, “intends”, “anticipates”, “targets” or “believes”, or variations of, or the negatives of, such words and phrases or state that certain actions, events or results “may”, “could”, “would”, “should”, “might” or “will” be taken, occur or be achieved. Forward-looking statements in this news release include, without limitation, the Company’s: ability to further deliver strong operational and financial results; ability to continue growing high quality cannabis at the lowest cost.

Although the Company believes that the expectations expressed in such statements are based on reasonable assumptions, such statements do not guarantee future performance and actual results or developments may differ materially from those in the statements. There are certain factors that could cause actual results to differ materially from those in the forward-looking information, including financial and operational results not proving to be as expected or on the timelines expected; the Company not completing certain proposed acquisition or financing transactions at all, or on the timelines expected; the Company not achieving the synergies expected; and other risks disclosed in the Company's Annual Information Form and other public filings on SEDAR+ at www.sedarplus.ca. Accordingly, readers should not place undue reliance on forward-looking statements.

For more information on the Company, investors are encouraged to review the Company's public filings on SEDAR+ at www.sedarplus.ca. The forward-looking statements and financial outlooks contained in this news release speak only as of the date of this news release or as of the date or dates specified in such statements. The Company disclaims any intention or obligation to update or revise any forward- looking information, whether as a result of new information, future events or otherwise, other than as required by law.

For further information, please contact:

Glass House Brands Inc.
Jon DeCourcey, Vice President of Investor Relations
T: (781) 724-6869
E: ir@glasshousebrands.com

Investor Relations Contact:
KCSA Strategic Communications
Phil Carlson
T: 212-896-1233
E: GlassHouseIR@kcsa.com

Earlier from Glass House Brands

All Glass House Brands news releases