Sndl Inc.NASDAQ: SNDL

SNDL Reports Third Quarter 2025 Financial and Operational Results

The Company Delivers Strong Cash Flow and Record Free Cash Flow

EDMONTON, Alberta, Nov. 04, 2025 (GLOBE NEWSWIRE) -- SNDL Inc. (NASDAQ: SNDL, CSE: SNDL) (“SNDL” or the “Company”) reported its financial and operational results for the third quarter ended September 30, 2025. All financial information in this press release is reported in millions of Canadian dollars unless otherwise indicated.

SNDL has also posted a supplemental investor presentation on its website, found at https://sndl.com.

The Company will hold a conference call and webcast presentation at 10:00 a.m. EDT (8:00 a.m. MDT) on Tuesday, November 4, 2025. The conference call details can be found below.

MANAGEMENT HIGHLIGHTS

  • Net revenue: In the third quarter of 2025, net revenue totaled $244.2 million, reflecting a growth rate of +3.1% compared to the same period in the previous year. This increase was primarily driven by strong growth of +13.5% in our combined Cannabis business, partly offset by Liquor retail segment decline.

  • Gross profit: Gross profit for the third quarter of 2025 reached $64.2 million, representing a +1.9% increase compared to the same period in the prior year.

  • Gross margin (1): The gross margin in the third quarter of 2025 was 26.3%, reflecting a year-over-year decrease of -0.3 percentage points. Strong margin expansion in Liquor Retail (+0.8pp) and Cannabis Retail segments (+0.9pp) was more than offset by non-cash inventory adjustments in the Cannabis Operations segment, which had a -10.4pp impact to segment margin and -1.6pp to consolidated margin.

  • Operating Income: The Company reported an operating loss of $(11.1) million in the third quarter of 2025. This result was impacted by a $(6.8) million non-cash increase in share-based compensation liability reflected in the Corporate segment, due to the mark-to-market impact of the Company’s 121% share price increase during the quarter, a $(3.9) million non-cash inventory-related adjustments within Cannabis Operations, and a $(1.6) million net fixed asset write-off, mostly related to the idle Stellarton facility. It also includes a $(1.5) million restructuring charge, resulting in an adjusted operating loss of $(9.5) million. Both reported and adjusted operating loss exclude a $5.3 million realized gain from the partial sale of some of our equity investments.

  • Cash flow: Cash flow was $32.4 million during the third quarter of 2025, primarily driven by $15.1 million in proceeds from the disposal of certain equity investments, and a $14.3 million reduction in working capital following seasonal increases in the first half of the year.

  • Free cash flow (1): Free cash flow in the third quarter of 2025 reached a record $16.7 million, primarily driven by a reduction in working capital. This result reflects $5.2 million CAPEX investments ahead of new Liquor and Cannabis Retail store openings scheduled for the fourth quarter. The income statement also contributed to the record free cash flow, as the operating loss was largely attributable to non-cash items. Note that proceeds of $15.1 million from the disposal of certain equity investments are not included in the free cash flow for the quarter.

"Reaching a new record for quarterly free cash flow and, for the first time in our history, achieving positive cumulative free cash flow for the first nine months of the year underscores the strength of our ongoing operational and profitability improvements,” said Zach George, Chief Executive Officer of SNDL. “We are delivering these results while continuing to grow our Cannabis business well ahead of market and industry peers and accelerating the pace of organic growth investments.

Unlike many players in the industry, SNDL reports its financial performance using rigorous, unadjusted KPIs. Leadership in our industry begins with financial integrity and transparency, principles we owe to our shareholders and ourselves.

Our relentless focus on growth and value creation is reflected not only in our financial progress but also in the strategic decisions that position SNDL for long-term success.”

The Company’s strong balance sheet, with no debt and $240.6 million in unrestricted cash as of September 30, 2025, provides a strategic advantage as we continue building a resilient, growth-oriented, and profitable business. This financial strength enables us to pursue several high-return organic and inorganic opportunities without issuing equity or incurring high interest debt. Examples of these opportunities include:

  • Acquisition of 1CM Retail Stores: SNDL previously announced an arrangement agreement to acquire 32 cannabis retail stores from 1CM Inc. (“1CM”) for a total cash consideration of $32.2 million. We continue to support the regulatory review process in Ontario, the final step before closing the transaction.

  • Strategic Organic Investments: Targeted CAPEX and working capital investments in support of five additional Cannabis store openings and two new Wine & Beyond stores expected during the fourth quarter.

  • Atholville Facility Ramp: Completion of the capacity ramp-up of our Atholville cultivation facility, which combined with strong commercial relationships, enabled us to achieve $4.2 million in international sales during the third quarter.

  • Equity Monetization: Partial sale of SNDL’s equity position in High Tide Inc. (“High Tide”), realizing a gain of $5.3 million during the third quarter.

  • SunStream Restructuring Process: The Company continues to work toward the resolution of on-going litigation required to complete SunStream Bancorp Inc. (“SunStream”) restructurings. Once completed, these restructurings are expected to provide shareholders with exposure to dynamic medical cannabis markets including Florida and Texas.

“In a rapidly evolving market, our agility and resilience remain key strengths as we pursue our ambition to become a global cannabis leader. Our team is the foundation of our success, and we are confident in our ability to deliver on our goals.” concluded Zach George.

TOTAL COMPANY HIGHLIGHTS

Three months ended September 30

Nine months ended September 30

($000s)

2025

2024

% Change

2025

2024

% Change

IFRS Financial Measures

Net revenue

244,219

236,892

3.1

%

693,902

662,769

4.7

%

Gross profit

64,177

62,968

1.9

%

188,419

171,532

9.8

%

Operating income (loss)

(11,050

)

(18,511

)

40.3

%

(18,100

)

(27,722

)

34.7

%

Change in cash and cash equivalents

32,357

80,042

-59.6

%

22,222

67,935

-67.3

%

Non-IFRS Financial Measures(1)

Gross margin

26.3

%

26.6

%

-0.3

pp

27.2

%

25.9

%

1.3

pp

Adjusted operating income (loss)

(9,512

)

(16,593

)

42.7

%

(12,713

)

(25,672

)

50

%

Free cash flow

16,692

9,236

80.7

%

7,733

(2,753

)

381

%

(1)   Gross Margin is a supplementary financial measure calculated by dividing Gross Profit by Net Revenue. Adjusted operating income (loss) and Free Cash Flow are specified financial measures that do not have a standardized meanings prescribed by IFRS and therefore may not be comparable to similar measures reported by other companies. See “Non-IFRS Measures” section below for further information.

BUSINESS SEGMENT HIGHLIGHTS

SNDL operates and reports its business through four segments: Liquor Retail, Cannabis Retail, Cannabis Operations, and Investments. Additionally, a consolidated total for Cannabis is presented, encompassing the combined results of the two Cannabis segments, along with the revenue elimination associated with the Cannabis Operations sales to the provincial boards that are expected to be subsequently repurchased by the Company’s licensed retail subsidiaries for resale. Corporate and Shared Service expenses are reported as “Corporate”.

Three months ended September 30

Nine months ended September 30

($000s)

2025

2024

% Change

2025

2024

% Change

Net Revenue

Cannabis Retail

85,021

81,144

4.8

%

246,960

228,519

8.1

%

Cannabis Operations

37,389

25,007

49.5

%

107,544

72,378

48.6

%

Intersegment Eliminations

(17,579

)

(13,824

)

-27.2

%

(51,391

)

(39,307

)

-30.7

%

Total Cannabis

104,831

92,327

13.5

%

303,113

261,590

15.9

%

Liquor Retail

139,388

144,565

-3.6

%

390,789

401,179

-2.6

%

Investments

—

—

0.0

%

—

—

0.0

%

Total

244,219

236,892

3.1

%

693,902

662,769

4.7

%

Operating Income

Cannabis Retail

9,105

4,395

107.2

%

22,329

7,255

207.8

%

Cannabis Operations

(5,434

)

(703

)

-673.0

%

(3,628

)

(1,728

)

-110.0

%

Total Cannabis

3,671

3,692

-0.6

%

18,701

5,527

238.4

%

Liquor Retail

11,222

11,795

-4.9

%

24,276

22,456

8.1

%

Investments

1,543

(7,824

)

119.7

%

1,775

13,711

-87.1

%

Corporate

(27,486

)

(26,174

)

-5.0

%

(62,852

)

(69,416

)

9.5

%

Total

(11,050

)

(18,511

)

40.3

%

(18,100

)

(27,722

)

34.7

%

Adjusted Operating Income

Cannabis Retail

9,105

4,395

107.2

%

22,329

7,255

207.8

%

Cannabis Operations

(4,772

)

(578

)

-725.6

%

300

(1,348

)

122.3

%

Total Cannabis

4,333

3,817

13.5

%

22,629

5,907

283.1

%

Liquor Retail

11,222

11,795

-4.9

%

24,276

22,456

8.1

%

Investments

1,543

(7,824

)

119.7

%

1,775

13,711

-87.1

%

Corporate

(26,610

)

(24,381

)

-9.1

%

(61,393

)

(67,746

)

9.4

%

Total

(9,512

)

(16,593

)

42.7

%

(12,713

)

(25,672

)

50.5

%


Liquor Retail

SNDL is Canada's largest private sector liquor retailer, operating at November 3, 2025 in 165 locations, predominantly in Alberta, under its three retail banners: “Wine and Beyond” (13), “Liquor Depot” (19), and “Ace Liquor” (133).

Three months ended September 30

Nine months ended September 30

($000s)

2025

2024

% Change

2025

2024

% Change

Net revenue

139,388

144,565

-3.6

%

390,789

401,179

-2.6

%

Gross profit

36,704

36,951

-0.7

%

100,993

101,470

-0.5

%

Gross margin

26.3

%

25.6

%

0.8

pp

25.8

%

25.3

%

0.6

pp

Operating income

11,222

11,795

-4.9

%

24,276

22,456

8.1

%

Adjusted operating income

11,222

11,795

-4.9

%

24,276

22,456

8.1

%

  • Net revenue for Liquor Retail declined in the third quarter of 2025, driven by continued softness in market demand. Same-store sales (2) decreased by -2.6% due to industry-wide volume declines primarily affecting our convenience banners (Ace Liquor and Liquor Depot). In contrast, our Wine & Beyond banner demonstrates resilience, achieving same store sales growth of 2.9% during the quarter.

(2)   Same store sales is a specified financial measure that does not have a standardized meaning prescribed by IFRS Accounting Standards and therefore may not be comparable to similar measures used by other companies. See “Non-IFRS Financial Measures” section below for further information.

  • During the third quarter of 2025, the gross margin for Liquor Retail continued to improve compared to the previous year, marking another record high for the segment. Operating Income showed a slight decline, as the benefits of gross margin expansion and further SG&A cost efficiencies were more than offset by the lapping of a $1.2 million favorable fixed asset revaluation recorded in the same period last year.

Cannabis Retail

SNDL is one of Canada’s largest private-sector cannabis retailer, operating at November 3, 2025 in 186 locations under its two retail banners: “Value Buds” (125), and “Spiritleaf” (61, of which 4 are corporate stores and 57 are franchise stores). The Company’s Cannabis Retail strategy is based on several pillars, including the quality of its store locations, its range of products, and the unique experiences provided to customers. Using data and insights from a large volume of monthly transactions enables SNDL to leverage technology and analytics to inform and improve its retail strategy.

Three months ended September 30

Nine months ended September 30

($000s)

2025

2024

% Change

2025

2024

% Change

Net revenue

85,021

81,144

4.8

%

246,960

228,519

8.1

%

Gross profit

22,465

20,710

8.5

%

63,974

58,337

9.7

%

Gross margin

26.4

%

25.5

%

0.9

pp

25.9

%

25.5

%

0.4

pp

Operating income

9,105

4,395

107.2

%

22,329

7,255

207.8

%

Adjusted operating income

9,105

4,395

107.2

%

22,329

7,255

207.8

%

  • The Cannabis Retail segment achieved three new quarterly records: Net Revenue, Gross Profit and Operating Income.

  • Year-over-year Net Revenue growth in the third quarter was supported by a 3.6% increase in same-store sales. The slowdown in revenue growth compared to previous quarters was primarily due to the lapping of heavier promotional periods during the second half of 2024. This reduction in promotional intensity was the main driver of gross margin improvement.

  • Operating Income experienced substantial growth, driven by higher revenue and gross margin, as well as productivity initiatives lowering SG&A. Additionally, in the third quarter of 2025 there was a $1.0 million reversal of fixed asset impairments recorded several years ago, reflecting continued improvement in store performance.

Cannabis Operations

SNDL has a diverse brand portfolio from value to premium, emphasizing premium inhalable formats and a full suite of 2.0 products. With enhanced procurement capabilities and plans to continue evolving toward a cost-effective cultivation and manufacturing operation, the Cannabis Operations segment is a key enabler of SNDL’s vertical integration strategy.

Three months ended September 30

Nine months ended September 30

($000s)

2025

2024

% Change

2025

2024

% Change

Net revenue

37,389

25,007

49.5

%

107,544

72,378

48.6

%

Gross profit

5,008

5,307

-5.6

%

23,452

11,725

100.0

%

Gross margin

13.4

%

21.2

%

-7.8

pp

21.8

%

16.2

%

5.6

pp

Operating income (loss)

(5,434

)

(703

)

-673.0

%

(3,628

)

(1,728

)

-110.0

%

Adjusted operating income (loss)

(4,772

)

(578

)

-725.6

%

300

(1,348

)

122.3

%

  • Cannabis Operations continued to deliver significant revenue growth in the third quarter of 2025, reaching a new net revenue record for the segment.

  • Growth was driven by edibles, following Indiva’s acquisition in the fourth quarter of 2024, as well as accelerating international sales, which reached $4.2 million during the quarter.

  • Gross profit and Operating Income were impacted by inventory write-offs and valuation adjustments, primarily related to the cultivation ramp-up, and the fixed asset write-off of the idle Stellarton facility.

Investments

  • As of September 30, 2025, the Company has deployed capital to a portfolio of cannabis-related investments with a carrying value of $410.8 million, including $391.1 million to SunStream. This carrying value increased by $4.7 million during the third quarter of 2025, primarily due to an increase in the USD to CAD exchange rate from 1.3643 on June 30, 2025 to 1.3921 on September 30, 2025.

  • During the third quarter of 2025, the investment portfolio generated a positive operating income of $1.5 million, primarily driven by interests earned from our cash accounts.

  • In the third quarter of 2025, the Company sold 2,929,371 common shares of High Tide, reducing its holdings to 3,693,274 shares as of September 30, 2025, representing 4.2% ownership. In October 2025, the Company disposed of an additional 599,758 common shares, bringing its total position down to 3,093,516 shares by November 3, 2025, or 3.6% ownership. To date, these dispositions have resulted in a realized gain of $6.3 million, comprising $5.3 million recognized in the third quarter and the remaining $1.0 million in October 2025. The Company recorded these gains as part of other comprehensive income, below the Net Income/(Loss) line.

Equity Position

  • $651.5 million of unrestricted cash, marketable securities and investments, including investments in equity-accounted investees, and no outstanding debt at September 30, 2025, resulting in a net book value of $1.1 billion.

  • The board of directors of the Company has approved the renewal of its Share Repurchase Program upon the expiry of its current share repurchase program on November 20, 2025. The Share Repurchase Program remains subject to the filing of the required notice with, and acceptance by, the Canadian Securities Exchange.

  • For the three months ended September 30, 2025, the Company purchased and cancelled 1,800 common shares at a weighted average price of US$1.21 per share. SNDL will continue to evaluate opportunities to utilize the program to the extent that management believes it is in the best interest of SNDL’s shareholders. As a reminder, since the fourth quarter of 2024 the Company repurchased 10,765,907 common shares for cancellation.

This press release is intended to be read in conjunction with the Company’s condensed consolidated interim financial statements and the notes thereto for the three and nine months ended September 30, 2025, and the accompanying Management’s Discussion and Analysis. These documents are available under the Company’s profile on SEDAR+ at www.sedarplus.ca and EDGAR at www.sec.gov/edgar.shtml.

CONFERENCE CALL  

The Company will hold a conference call and webcast presentation at 10:00 a.m. EDT (8:00 a.m. MDT) on Tuesday, November 4, 2025.

WEBCAST ACCESS
To access the live webcast of the call, please visit the following link:
https://edge.media-server.com/mmc/p/gutfgczk

REPLAY

A replay of the webcast will be available at https://sndl.com/financials/quarterly-results/default.aspx

ABOUT SNDL INC. 

SNDL Inc. (NASDAQ: SNDL, CSE: SNDL), through its wholly owned subsidiaries, is one of the largest vertically integrated cannabis companies and the largest private-sector liquor and cannabis retailer in Canada, with retail banners that include Ace Liquor, Wine and Beyond, Liquor Depot, Value Buds and Spiritleaf. With products available in licensed cannabis retail locations nationally, SNDL’s consumer-facing cannabis brands include Top Leaf, Contraband, Palmetto, Bon Jak, La Plogue, Versus, Value Buds, Grasslands, Vacay, Pearls by Grön, No Future and Bhang Chocolate. SNDL's investment portfolio seeks to deploy strategic capital through direct and indirect investments and partnerships throughout the North American cannabis industry. For more information, please visit www.sndl.com

For more information: 
Tomas Bottger
SNDL Inc. 
O: 1.587.327.2017 
E: investors@sndl.com

Forward-Looking Information Cautionary Statement  
This news release includes statements containing certain "forward-looking information" within the meaning of applicable securities law ("forward-looking statements"), including, but not limited to, statements regarding the Company’s operational goals and plans, the benefits of SNDL’s financial reporting compared to industry peers, the Company’s ability to achieve long-term, sustainable profitability, growth, success and efficiencies, the anticipated benefit of the Company’s strong balance sheet, the growth opportunities available to SNDL and the expected benefits thereof, the timing and closing of the transaction to acquire assets from 1CM, the expected benefits of the Sunstream restructurings, the treatment of Cannabis Operations sales to the provincial boards, the Company’s retail strategy, expectations with respect to the Company’s Cannabis Operations segment, and any other potential forms of shareholder value creation. Forward-looking statements are frequently characterized by words such as “aim”, “anticipate”, “assume”, “believe”, “contemplate”, “continue”, “could”, “due”, “estimate”, “expect”, “goal”, “intend”, “may”, “objective”, “plan”, “predict”, “potential”, “positioned”, “pioneer”, “seek”, “should”, “target”, “will”, “would”, and other similar expressions that are predictions of or indicate future events and future trends, or the negative of these terms or other comparable terminology. These forward-looking statements are based on current expectations, estimates, forecasts and projections about the Company’s business and the industry in which it operates and management’s beliefs and assumptions and are not guarantees of future performance or development and involve known and unknown risks, uncertainties and other factors that are in some cases beyond its control. Forward-looking statements are based on the opinions and estimates of management at the date the statements are made and are subject to a variety of risks and uncertainties and other factors that could cause actual events or results to differ materially from those projected in the forward-looking statements. Please see “Risk Factors” in the Company’s Annual Information Form dated March 18, 2025, and the risk factors included in our other public disclosure documents for a discussion of the material risk factors that could cause actual results to differ materially from the forward-looking information. The Company is under no obligation, and expressly disclaims any intention or obligation, to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as expressly required by applicable law.

Condensed Consolidated Interim Statement of Loss and Comprehensive Loss
(Expressed in thousands of Canadian dollars, except per share amounts)

Three months ended
September 30

Nine months ended
September 30

2025

2024

2025

2024

Net revenue

244,219

236,892

693,902

662,769

Cost of sales

180,042

173,924

505,483

491,237

Gross profit

64,177

62,968

188,419

171,532

Investment income

1,777

5,577

6,162

12,817

Share of (loss) profit of equity-accounted investees

(234

)

(13,401

)

(4,387

)

999

General and administrative

45,967

49,980

137,702

142,711

Sales and marketing

3,617

2,813

10,768

8,850

Depreciation and amortization

12,928

13,389

39,076

41,051

Share-based compensation

10,883

5,702

15,190

15,428

Restructuring costs

1,134

1,918

2,287

2,050

Asset impairment (recovery), net

2,051

(258

)

2,971

2,317

Research and development

156

76

354

222

Loss (gain) on disposition of assets

34

35

(54

)

441

Operating loss

(11,050

)

(18,511

)

(18,100

)

(27,722

)

Other (expenses) income, net

(2,269

)

609

(7,041

)

(4,080

)

Loss before income tax

(13,319

)

(17,902

)

(25,141

)

(31,802

)

Income tax (expense) recovery

—

(1,434

)

—

2,847

Net loss

(13,319

)

(19,336

)

(25,141

)

(28,955

)

Equity-accounted investees - share of other comprehensive income (loss)

7,709

(4,802

)

(13,250

)

9,532

Investments at fair value through other comprehensive income ("FVOCI") - change in fair value

12,940

—

9,754

—

Comprehensive income (loss)

7,330

(24,138

)

(28,637

)

(19,423

)

Net loss attributable to:

Owners of the Company

(13,319

)

(19,328

)

(25,141

)

(27,654

)

Non-controlling interest

—

(8

)

—

(1,301

)

(13,319

)

(19,336

)

(25,141

)

(28,955

)

Comprehensive income (loss) attributable to:

Owners of the Company

7,330

(24,130

)

(28,637

)

(18,122

)

Non-controlling interest

—

(8

)

—

(1,301

)

7,330

(24,138

)

(28,637

)

(19,423

)

Net loss per common share attributable to owners of the Company

Basic and diluted

$

(0.05

)

$

(0.07

)

$

(0.10

)

$

(0.10

)

Condensed Consolidated Interim Statement of Financial Position
(Expressed in thousands of Canadian dollars)

As at

September 30, 2025

December 31, 2024

Assets

Current assets

Cash and cash equivalents

240,581

218,359

Restricted cash

19,798

19,815

Marketable securities

139

139

Accounts receivable

26,299

28,118

Biological assets

3,507

1,187

Inventory

125,334

127,919

Prepaid expenses and deposits

12,580

16,860

Investments

595

27,560

Assets held for sale

746

19,051

Net investment in subleases

2,754

2,832

432,333

461,840

Non-current assets

Long-term deposits and receivables

4,460

3,679

Right of use assets

122,701

115,435

Property, plant and equipment

152,510

145,810

Net investment in subleases

12,350

15,354

Intangible assets

59,224

61,325

Investments

19,089

8,427

Equity-accounted investees

391,146

413,124

Goodwill

124,248

124,248

Total assets

1,318,061

1,349,242

Liabilities

Current liabilities

Accounts payable and accrued liabilities

50,652

56,275

Lease liabilities

35,158

34,256

Derivative warrants

—

26

85,810

90,557

Non-current liabilities

Lease liabilities

119,971

118,017

Other liabilities

12,989

7,312

Total liabilities

218,770

215,886

Shareholders’ equity

Share capital

2,295,625

2,346,728

Warrants

667

667

Contributed surplus

66,435

57,156

Accumulated deficit

(1,312,710

)

(1,323,965

)

Accumulated other comprehensive income ("AOCI")

49,274

52,770

Total shareholders’ equity

1,099,291

1,133,356

Total liabilities and shareholders’ equity

1,318,061

1,349,242

Condensed Consolidated Interim Statement of Cash Flows
(Expressed in thousands of Canadian dollars)

Three months ended
September 30

Nine months ended
September 30

2025

2024

2025

2024

Cash provided by (used in):

Operating activities

Net loss for the period

(13,319

)

(19,336

)

(25,141

)

(28,955

)

Adjustments for:

Income tax expense (recovery)

—

1,434

—

(2,847

)

Interest and fee income

(1,675

)

(5,577

)

(5,849

)

(12,886

)

Change in fair value of biological assets

(784

)

167

(2,559

)

(401

)

Change in fair value of inventory sold

1,313

—

1,313

—

Share-based compensation

10,883

5,702

15,190

15,428

Depreciation and amortization

13,972

13,970

42,108

42,679

Loss (gain) on disposition of assets

34

35

(54

)

441

Inventory impairment and obsolescence

1,833

413

2,663

3,395

Finance costs, net

1,812

1,740

5,149

5,522

Change in estimate of fair value of derivative warrants

(1

)

(3,848

)

(26

)

(4,348

)

Unrealized foreign exchange (gain) loss

(153

)

80

40

235

Transaction costs

—

—

—

164

Asset impairment (recovery), net

2,051

(258

)

2,971

2,317

Share of loss (profit) of equity-accounted investees

234

13,401

4,387

(999

)

Unrealized (gain) loss on marketable securities

(102

)

—

(313

)

69

Additions to marketable securities

—

(327

)

313

(327

)

Income distributions from equity-accounted investees

—

10,715

68

10,715

Interest received

1,409

4,496

5,628

10,317

Change in non-cash working capital

14,194

(13

)

(282

)

(9,722

)

Net cash provided by operating activities

31,701

22,794

45,606

30,797

Investing activities

Additions to property, plant and equipment

(5,185

)

(1,706

)

(8,853

)

(5,306

)

Additions to intangible assets

—

(2,421

)

—

(2,421

)

Additions to investments

—

(29,066

)

(16,414

)

(29,966

)

Principal payments from investments

129

10,114

27,293

12,382

Proceeds from disposal of investments

15,058

—

15,058

—

Capital refunds from equity-accounted investees

—

—

—

168

Capital distributions from equity-accounted investees

481

89,758

4,273

89,758

Proceeds from disposal of property, plant and equipment

—

—

166

126

Acquisitions, net of cash acquired

—

—

(1,000

)

(1,654

)

Change in non-cash working capital

39

(191

)

10

379

Net cash provided by investing activities

10,522

66,488

20,533

63,466

Financing activities

Change in restricted cash

—

(243

)

—

(324

)

Payments on lease liabilities, net

(9,920

)

(9,780

)

(29,217

)

(27,002

)

Repurchase of common shares

(3

)

—

(15,034

)

—

Proceeds from issuance of shares, net of costs

—

—

—

(57

)

Issuance of common shares by subsidiaries

—

—

—

174

Change in non-cash working capital

57

783

334

881

Net cash used in financing activities

(9,866

)

(9,240

)

(43,917

)

(26,328

)

Change in cash and cash equivalents

32,357

80,042

22,222

67,935

Cash and cash equivalents, beginning of period

208,224

182,934

218,359

195,041

Cash and cash equivalents, end of period

240,581

262,976

240,581

262,976

NON-IFRS MEASURES

Certain specified financial measures in this news release are non-IFRS measures. These terms are not defined by IFRS and, therefore, may not be comparable to similar measures reported by other companies. These non-IFRS financial measures should not be considered in isolation or as an alternative for or superior to measures of performance prepared in accordance with IFRS. These measures are presented and described in order to provide shareholders and potential investors with additional measures in understanding the Company’s operating results in the same manner as the management team.

ADJUSTED OPERATING INCOME (LOSS)
Adjusted operating income (loss) is a non-IFRS financial measure which the Company uses to evaluate its operating performance in a similar manner to its management team. The Company defines adjusted operating income (loss) as operating income (loss) less restructuring costs (recovery), goodwill and intangible asset impairments and asset impairments triggered by restructuring activities.

The following tables reconcile adjusted to un-adjusted operating income (loss) for the periods noted.

($000s)

Cannabis
Retail

Cannabis
Operations

Cannabis
Total

Liquor
Retail

Investments

Corporate

Total

Three months ended September 30, 2025

Operating income (loss)

9,105

(5,434

)

3,671

11,222

1,543

(27,486

)

(11,050

)

Adjustments:

Restructuring costs

—

258

258

—

—

876

1,134

Impairments triggered by restructuring

—

404

404

—

—

—

404

Adjusted operating income (loss)

9,105

(4,772

)

4,333

11,222

1,543

(26,610

)

(9,512

)

($000s)

Cannabis
Retail

Cannabis
Operations

Cannabis
Total

Liquor
Retail

Investments

Corporate

Total

Nine months ended September 30, 2025

Operating income (loss)

22,329

(3,628

)

18,701

24,276

1,775

(62,852

)

(18,100

)

Adjustments:

Restructuring costs

—

828

828

—

—

1,459

2,287

Impairments triggered by restructuring

—

3,100

3,100

—

—

—

3,100

Adjusted operating income (loss)

22,329

300

22,629

24,276

1,775

(61,393

)

(12,713

)

($000s)

Cannabis
Retail

Cannabis
Operations

Cannabis
Total

Liquor
Retail

Investments

Corporate

Total

Three months ended September 30, 2024

Operating income (loss)

4,395

(703

)

3,692

11,795

(7,824

)

(26,174

)

(18,511

)

Adjustments:

Restructuring costs

—

125

125

—

—

1,793

1,918

Adjusted operating income (loss)

4,395

(578

)

3,817

11,795

(7,824

)

(24,381

)

(16,593

)

($000s)

Cannabis
Retail

Cannabis
Operations

Cannabis
Total

Liquor
Retail

Investments

Corporate

Total

Nine months ended September 30, 2024

Operating income (loss)

7,255

(1,728

)

5,527

22,456

13,711

(69,416

)

(27,722

)

Adjustments:

Restructuring costs

—

380

380

—

—

1,670

2,050

Adjusted operating income (loss)

7,255

(1,348

)

5,907

22,456

13,711

(67,746

)

(25,672

)


GROSS MARGIN

Gross margin is a supplementary financial measure calculated by dividing gross profit by net revenue for the periods noted.

FREE CASH FLOW 
Free cash flow is a non-IFRS financial measure which the Company uses to evaluate its financial performance, providing information which management believes to be useful in understanding and evaluating the Company’s ability to generate positive cash flows as it removes cash used for non-operational items. The Company defines free cash flow as the total change in cash and cash equivalents less cash used for common share repurchases, dividends (if any), changes to debt instruments, changes to long-term investments, net cash used for acquisitions plus cash provided by dispositions (if any).

The following table reconciles free cash flow to change in cash and cash equivalents for the periods noted.

Three months ended
September 30

Nine months ended
September 30

($000s)

2025

2024

2025

2024

Change in cash and cash equivalents

32,357

80,042

22,222

67,935

Adjustments:

Repurchase of common shares

3

—

15,034

—

Changes to long-term investments

(15,668

)

(70,806

)

(30,523

)

(72,342

)

Acquisitions, net of cash acquired

—

—

1,000

1,654

Free cash flow

16,692

9,236

7,733

(2,753

)


SAME STORE SALES

Same store sales is a non-IFRS financial measure which the Company uses to evaluate its financial performance in its retail segments. Same store sales provides information which management believes to be useful to investors, analysts and others in understanding and evaluating the Company’s sales trends excluding the effect of the opening and closure of stores.

Same store sales refers to the revenue generated by the Company’s existing retail locations during the current and prior comparison periods.