2HQ Stock Financial Analysis - Tilray Brands, Inc. (SWX) Stock

Overview

Tilray Brands, Inc. is a global leader in the production and distribution of cannabis and cannabinoid products, including medical and recreational use. The company focuses on innovation and market expansion to deliver high-quality, reliable products to consumers and patients worldwide.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for Tilray Brands, Inc. as of 31 May 2025 is 821.31 MM.
The operating income for Tilray Brands, Inc. as of 31 May 2025 is -107.13 MM.
The net income for Tilray Brands, Inc. as of 31 May 2025 is -2,186.74 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-05-31	821.31	-107.13	-2,186.74
2025-02-28	826.66	-99.11	-945.69
2024-11-30	829.22	-99.12	-248.96
2024-08-31	812.04	-96.81	-212.62
2024-05-31	788.94	-96.33	-244.98
2024-02-29	743.25	-108.02	-351.95
2023-11-30	700.50	-164.06	-1,430.24
2023-08-31	650.86	-170.35	-1,458.39
2023-05-31	627.12	-173.66	-1,452.66
2023-02-28	596.26	-252.90	-1,792.08
2022-11-30	602.54	-209.34	-577.90
2022-08-31	613.56	-219.65	-500.95
2022-05-31	628.37	-230.37	-476.80
2022-02-28	617.28	-173.56	41.68
2021-11-30	589.31	-144.31	-275.03
2021-08-31	563.62	-105.50	-374.73
2021-05-31	513.09	-67.72	-367.42
2021-02-28	468.20	-82.71	-521.49
2020-11-30	462.38	-59.61	-243.33
2020-08-31

Income Statement: EPS

The earnings per share basic for Tilray Brands, Inc. as of 31 May 2025 is -2.46.
The earnings per share diluted for Tilray Brands, Inc. as of 31 May 2025 is -2.46.

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-05-31	-2.46	-2.46
2025-02-28	-1.12	-1.12
2024-11-30	-0.31	-0.31
2024-08-31	-0.27	-0.27
2024-05-31	-0.33	-0.33
2024-02-29	-0.49	-0.49
2023-11-30	-2.11	-2.10
2023-08-31	-2.25	-2.23
2023-05-31	-2.35	-2.35
2023-02-28	-3.11	-3.11
2022-11-30	-1.05	-1.06
2022-08-31	-0.98	-1.00
2022-05-31	-0.99	-0.99
2022-02-28	0.10	0.10
2021-11-30	-0.73	-0.73
2021-08-31	-1.17	-1.17
2021-05-31	-1.36	-1.36
2021-02-28	-2.44	-2.44
2020-11-30	-1.15	-1.14
2020-08-31	-0.70	-0.70

Cash Flow: Operations, Investing, Financing

The cash from operating activities for Tilray Brands, Inc. as of 31 May 2025 is -94.60 MM.
The cash from investing activities for Tilray Brands, Inc. as of 31 May 2025 is -46.72 MM.
The cash from financing activities for Tilray Brands, Inc. as of 31 May 2025 is 133.51 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-05-31	-94.60	-46.72	133.51
2025-02-28	-51.09	-15.18	123.93
2024-11-30	-60.69	13.02	94.95
2024-08-31	-50.37	105.24	-28.61
2024-05-31	-30.91	128.35	-75.19
2024-02-29	-18.01	75.71	-76.02
2023-11-30	-21.29	43.03	-67.55
2023-08-31	38.33	-309.86	-39.44
2023-05-31	7.91	-285.11	70.16
2023-02-28	-56.22	-282.44	225.73
2022-11-30	-83.97	-278.88	222.61
2022-08-31	-130.30	-14.45	259.84
2022-05-31	-177.26	-21.53	128.20
2022-02-28	-148.49	332.57	-96.49
2021-11-30	-101.40	325.08	-9.68
2021-08-31	-81.84	51.18	109.54
2021-05-31	-44.72	46.10	124.31
2021-02-28	-58.17	-300.58	175.52
2020-11-30	-104.67	-315.63	173.71
2020-08-31

Valuation Metrics : PE, PriceToBook, PriceToTBV

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-05-31
2025-02-28
2024-11-30
2024-08-31
2024-05-31
2024-02-29
2023-11-30
2023-08-31
2023-05-31
2023-02-28
2022-11-30
2022-08-31
2022-05-31
2022-02-28
2021-11-30
2021-08-31
2021-05-31
2021-02-28
2020-11-30
2020-08-31

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-05-31
2025-02-28
2024-11-30
2024-08-31
2024-05-31
2024-02-29
2023-11-30
2023-08-31
2023-05-31
2023-02-28
2022-11-30
2022-08-31
2022-05-31
2022-02-28
2021-11-30
2021-08-31
2021-05-31
2021-02-28
2020-11-30
2020-08-31

Management Effectiveness

The roa for Tilray Brands, Inc. as of 31 May 2025 is -0.22.
The roe for Tilray Brands, Inc. as of 31 May 2025 is -0.28.
The roic for Tilray Brands, Inc. as of 31 May 2025 is -0.31.
The croic for Tilray Brands, Inc. as of 31 May 2025 is 0.02.
The ocroic for Tilray Brands, Inc. as of 31 May 2025 is -0.02.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-05-31	-0.22	-0.28	-0.31	0.02	-0.02
2025-02-28	-0.06	-0.08	-0.07	0.01	-0.02
2024-11-30	-0.05	-0.07	-0.06	0.01	-0.01
2024-08-31	-0.05	-0.07	-0.06	0.01	-0.01
2024-05-31	-0.08	-0.07	-0.09	-0.00	-0.00
2024-02-29	-0.08	-0.10	-0.36	-0.01	-0.01
2023-11-30	-0.27	-0.33	-0.35	-0.01	-0.01
2023-08-31	-0.26	-0.32	-0.37	-0.08	0.01
2023-05-31	-0.33	-0.32	-0.37	-0.05	0.00
2023-02-28	-0.10	-0.39	-0.45	-0.03	-0.01
2022-11-30	-0.09	-0.13	-0.11	-0.03	-0.02
2022-08-31	-0.07	-0.12	-0.10	0.02	-0.03
2022-05-31	0.00	-0.10	-0.08	-0.01	-0.03
2022-02-28	-0.11	0.00	0.00	0.01	-0.03
2021-11-30	-0.14	-0.20	-0.06	0.03	-0.02
2021-08-31	-0.20	-0.20	-0.07	0.01	-0.02
2021-05-31	-0.21	-0.29	-0.07	0.02	-0.01
2021-02-28	-0.21	-0.30	-0.24	-0.08	-0.03
2020-11-30	-0.10	-0.14	-0.10	-0.09	-0.05
2020-08-31	-0.04	-0.06	-0.06	-0.01	-0.08

Gross Margins

The gross margin for Tilray Brands, Inc. as of 31 May 2025 is 0.31.
The net margin for Tilray Brands, Inc. as of 31 May 2025 is -1.14.
The operating margin for Tilray Brands, Inc. as of 31 May 2025 is -0.12.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-05-31	0.31	-1.14	-0.12
2025-02-28	0.32	-0.32	-0.11
2024-11-30	0.31	-0.28	-0.11
2024-08-31	0.30	-0.28	-0.12
2024-05-31	0.30	-0.46	-0.15
2024-02-29	0.23	-2.04	-0.24
2023-11-30	0.23	-2.04	-0.24
2023-08-31	0.23	-2.24	-0.27
2023-05-31	0.13	-2.30	-0.28
2023-02-28	0.21	-3.04	-0.43
2022-11-30	0.19	-0.98	-0.36
2022-08-31	0.19	-0.84	-0.36
2022-05-31	0.24	-0.69	-0.36
2022-02-28	0.23	0.01	-0.28
2021-11-30	0.25	-0.51	-0.24
2021-08-31	0.25	-0.66	-0.19
2021-05-31	0.24	-0.72	-0.13
2021-02-28	0.32	-1.11	-0.18
2020-11-30	0.37	-0.53	-0.13
2020-08-31	0.41	-0.19	0.04

US:TLRY	US$ 1,19
CA:TLRY	CA$ 1,64
AT:TLRY
DE:2HQ	€ 1,03