Annual Statements Open main menu

Green Thumb Industries Inc. - Quarter Report: 2025 March (Form 10-Q)

10-Q

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from—to

img170781341_0.jpg

Commission file number

(Exact name of registrant as specified in its charter)

(State or other jurisdiction of

incorporation or organization)

(I.R.S. employer

identification no.)

,

,

(Address of principal executive offices)

(zip code)

Registrant’s telephone number, including area code - ()

Securities registered pursuant to Section 12(g) of the Act:

(Title of each Class)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No

As of May 1, 2025 there were shares of the registrant’s Subordinate Voting Shares, shares of the registrant’s Multiple Voting Shares and shares of the registrant’s Super Voting Shares outstanding.

 

 


 

GREEN THUMB INDUSTRIES INC.

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2025

TABLE OF CONTENTS

FINANCIAL

INFORMATION

Page

Part I

ITEM 1:

Unaudited Interim Condensed Consolidated Balance Sheets as of March 31, 2025 and December 31, 2024

4

Unaudited Interim Condensed Consolidated Statements of Operations for the three months ended March 31, 2025 and 2024

5

Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity for the three months ended March 31, 2025 and 2024

6

Unaudited Interim Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2025 and 2024

7

Notes to Unaudited Interim Condensed Consolidated Financial Statements

9

ITEM 2:

Management’s Discussion and Analysis of Financial Condition and Results of Operations

25

ITEM 3:

Quantitative and Qualitative Disclosure About Market Risk

31

ITEM 4:

Controls and Procedures

31

 

OTHER

INFORMATION

ITEM 1:

Legal Proceedings

32

ITEM 1A:

Risk Factors

32

ITEM 2:

Unregistered Sales of Equity Securities and Use of Proceeds

32

ITEM 3:

Defaults Upon Senior Securities

32

ITEM 4:

Mine Safety Disclosures

33

ITEM 5:

Other Information

33

ITEM 6:

Exhibits

34

Signatures

35

 

 


 

Use of Names

In this Quarterly Report on Form 10-Q, unless the context otherwise requires, the terms “we,” “us,” “our,” “Company,” “Corporation” or “Green Thumb” refer to Green Thumb Industries Inc. together with its wholly-owned subsidiaries.

Currency

Unless otherwise indicated, all references to “$” or “US$” in this document refer to United States dollars, and all references to “C$” refer to Canadian dollars.

Disclosure Regarding Forward-Looking Statements

 

This Quarterly Report on Form 10-Q contains statements that we believe are, or may be considered to be, “forward-looking statements.” All statements other than statements of historical fact included in this document regarding the prospects of our industry or our prospects, plans, financial position or business strategy may constitute forward-looking statements. In addition, forward-looking statements generally can be identified by the use of forward-looking words such as “may,” “will,” “expect,” “intend,” “estimate,” “foresee,” “project,” “anticipate,” “believe,” “plan,” “forecast,” “continue” or “could” or the negative of these terms or variations of them or similar terms or expressions of similar meaning. Furthermore, forward-looking statements may be included in various filings that we make with the Securities and Exchange Commission (the “SEC”), and in press releases or oral statements made by or with the approval of one of our authorized executive officers. Although we believe that the expectations reflected in these forward-looking statements are reasonable, we cannot assure you that these expectations will prove to be correct. These forward-looking statements are subject to certain known and unknown risks and uncertainties, as well as assumptions that could cause actual results to differ materially from those reflected in these forward-looking statements. These known and unknown risks include, without limitation: cannabis remains illegal under U.S. federal law, and enforcement of cannabis laws could change; state regulation of cannabis is uncertain; the Company may not be able to obtain or maintain necessary permits and authorizations; the Company may face limitations on ownership of cannabis licenses; the Company may become subject to U.S. Food and Drug Administration or the U.S. Bureau of Alcohol, Tobacco Firearms and Explosives regulation; as a cannabis business, the Company is subject to applicable anti-money laundering laws and regulations and has restricted access to banking and other financial services; the Company may face difficulties acquiring additional financing; the Company operates in a highly regulated sector and may not always succeed in complying fully with application regulatory requirements in all jurisdictions where the Company carries on business; the Company faces intense competition; the Company faces competition from the illicit market as well as actual or purported Farm Bill compliant hemp products; the Company is dependent upon the popularity and consumer acceptance of its brand portfolio; the Company has limited trademark protection; as a cannabis business, the Company is subject to unfavorable U.S. tax treatment and may incur significant tax liability; the Company is subject to proceeds of crime statutes; the Company faces exposure to fraudulent or illegal activity; the Company faces risks due to industry immaturity or limited comparable, competitive or established industry best practices; the Company faces risks related to its products; the Company’s business is subject to the risks inherent in agricultural operations; the Company faces an inherent risk of product liability or similar claims; the Company’s products may be subject to product recalls; the Company may face unfavorable publicity or consumer perception; the Company may adversely be impacted by rising or volatile energy costs and availability; the Company faces risks related to its information technology systems and potential cyber-attacks and security breaches; the Company relies on third-party software providers for numerous capabilities that it depends upon to operate, and a disruption of one or more systems could adversely affect the business; the Company relies on the expertise of the Company management team and other employees experienced in the cannabis industry, and the loss of key personnel could negatively affect the Company’s business, financial condition and results of operations; the Company's voting control is concentrated; the Company’s capital structure and voting control may cause unpredictability; sales of substantial amounts of Subordinate Voting Shares by our shareholders in the public market may have an adverse effect on the market price of our Subordinate Voting Shares and could affect the Company’s business and financial condition and the results of operations. These and other risks and uncertainties are described further in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, and elsewhere in the Company’s filings with the SEC, which are available on the SEC’s website or at https://investors.gtigrows.com. Readers are cautioned not to place undue reliance on any forward-looking statements contained in this document, which reflect management’s opinions only as of the date hereof. Except as required by law, we undertake no obligation to revise or publicly release the results of any revision to any forward-looking statements. You are advised, however, to consult any additional disclosures we make in our reports to the SEC. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements contained in this document.

 

 

3


 

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Balance Sheets

As of March 31, 2025 and December 31, 2024

(Amounts Expressed in United States Dollars)

 

 

 

 

March 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

 

 

 

 

(Audited)

 

 

 

(in thousands)

 

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and Cash Equivalents

 

$

 

 

$

 

Accounts Receivable, Net

 

 

 

 

 

 

Income Tax Receivable

 

 

 

 

 

 

Convertible Note Receivable from Related Party

 

 

 

 

 

 

Inventories, Net

 

 

 

 

 

 

Prepaid Expenses

 

 

 

 

 

 

Other Current Assets

 

 

 

 

 

 

Total Current Assets

 

 

 

 

 

 

Property and Equipment, Net

 

 

 

 

 

 

Right of Use Assets, Net

 

 

 

 

 

 

Investments

 

 

 

 

 

 

Investments in Associates

 

 

 

 

 

 

Notes Receivable

 

 

 

 

 

 

Intangible Assets, Net

 

 

 

 

 

 

Goodwill

 

 

 

 

 

 

Deferred Tax Assets

 

 

 

 

 

 

Deposits and Other Assets

 

 

 

 

 

 

TOTAL ASSETS

 

$

 

 

$

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Accounts Payable

 

$

 

 

$

 

Accrued Liabilities

 

 

 

 

 

 

Compensation Payable

 

 

 

 

 

 

Current Portion of Notes Payable

 

 

 

 

 

 

Current Portion of Lease Liabilities

 

 

 

 

 

 

Income Tax Payable

 

 

 

 

 

 

Total Current Liabilities

 

 

 

 

 

 

Long-Term Liabilities:

 

 

 

 

 

 

Lease Liabilities, Net of Current Portion

 

 

 

 

 

 

Notes Payable, Net of Current Portion and Debt Discount

 

 

 

 

 

 

Deferred Income Taxes

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

Subordinate Voting Shares (Shares Authorized, Issued and Outstanding at March 31, 2025:
   
, , and , respectively, at December 31, 2024:
   
, , and , respectively)

 

 

 

 

 

 

Multiple Voting Shares (Shares Authorized, Issued and Outstanding at March 31, 2025:
   
,  and , respectively, at December 31, 2024:
   
,  and , respectively)

 

 

 

 

 

 

Super Voting Shares (Shares Authorized, Issued and Outstanding at March 31, 2025:
   
,  and , respectively, at December 31, 2024:
   
,  and , respectively)

 

 

 

 

 

 

Share Capital

 

 

 

 

 

 

Contributed Deficit

 

 

(

)

 

 

(

)

Deferred Share Issuances

 

 

 

 

 

 

Accumulated Earnings

 

 

 

 

 

 

Equity of Green Thumb Industries Inc.

 

 

 

 

 

 

Noncontrolling interests

 

 

(

)

 

 

(

)

TOTAL SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

 

 

$

 

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

4


 

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Operations

Three Months Ended March 31, 2025 and 2024

(Amounts Expressed in United States Dollars, Except Share Amounts)

 

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

 

 

(in thousands)

 

 

Revenues, Net of Discounts

$

 

 

$

 

 

 

Cost of Goods Sold

 

 

(

)

 

 

(

)

 

Gross Profit

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

Selling, General, and Administrative

 

 

 

 

 

 

 

Total Expenses

 

 

 

 

 

 

 

Income From Operations

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

Other Expense, Net

 

 

(

)

 

 

(

)

 

Interest Income

 

 

 

 

 

 

 

Interest Expense, Net

 

 

(

)

 

 

(

)

 

Total Other Expense

 

 

(

)

 

 

(

)

 

Income Before Provision for Income Taxes And Non-Controlling Interest

 

 

 

 

 

 

 

Provision For Income Taxes

 

 

 

 

 

 

 

Net Income Before Non-Controlling Interest

 

 

 

 

 

 

 

Net Income Attributable to Non-Controlling Interest

 

 

 

 

 

 

 

Net Income Attributable To Green Thumb Industries Inc.

$

 

 

$

 

 

 

Net Income Per Share - Basic

$

 

 

$

 

 

 

Net Income Per Share - Diluted

$

 

 

$

 

 

 

Weighted Average Number of Shares Outstanding - Basic

 

 

 

 

 

 

 

Weighted average Number of Shares Outstanding - Diluted

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

5


 

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Changes in Shareholders’ Equity

Three Months Ended March 31, 2025 and 2024

(Amounts Expressed in United States Dollars)

 

 

 

 

Share
Capital

 

 

Contributed
Surplus (Deficit)

 

 

Deferred Share
Issuance

 

 

Accumulated
Earnings (Deficit)

 

 

Non-Controlling
Interest

 

 

Total

 

 

 

(in thousands)

 

Balance, January 1, 2024

$

 

 

$

 

 

$

 

 

$

 

(

)

$

 

 

$

 

 

Distribution of Contingent Consideration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of options and RSUs

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

 

 

 

Options exercised through net share settlement

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

 

 

(

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Repurchase of Subordinate Voting Shares

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

 

 

(

)

Distributions to non-controlling interest holders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(

)

 

 

(

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2024

$

 

 

$

 

(

)

$

 

 

$

 

 

$

 

 

$

 

 

Balance, January 1, 2025

$

 

 

$

 

(

)

$

 

 

$

 

 

$

 

(

)

$

 

 

Issuance of shares associated with investment interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distribution of deferred shares

 

 

 

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

Exercise of options and RSUs

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

 

 

 

Net share settlement of equity awards

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

 

 

(

)

Stock-based compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to non-controlling interest holders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(

)

 

 

(

)

Repurchase of Subordinate Voting Shares

 

 

 

 

 

(

)

 

 

 

 

 

 

 

 

 

 

 

(

)

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2025

$

 

 

$

 

(

)

$

 

 

$

 

 

$

 

(

)

$

 

 

 

 

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

6


 

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Cash Flows

Three Months Ended March 31, 2025 and 2024

(Amounts Expressed in United States Dollars)

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net income attributable to Green Thumb Industries Inc.

 

$

 

 

$

 

Net income attributable to non-controlling interest

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

 

 

 

 

Amortization of operating lease right of use assets

 

 

 

 

 

 

Loss on disposal of property and equipment

 

 

 

 

 

 

Loss on equity method investments

 

 

 

 

 

 

Stock-based compensation

 

 

 

 

 

 

Increase in fair value of investments

 

 

(

)

 

 

(

)

Interest on notes receivable

 

 

(

)

 

 

 

Gain on settlement of contingent consideration

 

 

 

 

 

(

)

(Decrease) increase in fair value of warrants

 

 

(

)

 

 

 

Gain on settlement of shares issued in association with investment interests

 

 

(

)

 

 

 

Interest on related party convertible note receivable

 

 

(

)

 

 

 

Amortization of debt discount

 

 

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable, net

 

 

 

 

 

(

)

Inventories, net

 

 

(

)

 

 

(

)

Prepaid expenses and other current assets

 

 

 

 

 

 

Deposits and other assets

 

 

(

)

 

 

(

)

Accounts payable

 

 

(

)

 

 

 

Accrued liabilities

 

 

 

 

 

 

Operating lease liabilities

 

 

(

)

 

 

(

)

Income tax receivable and payable, net

 

 

 

 

 

 

NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES

 

 

 

 

 

 

CASH FLOW FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Purchases of property and equipment

 

 

(

)

 

 

(

)

Investments in securities and associates

 

 

(

)

 

 

(

)

Proceeds from equity investments and notes receivable

 

 

 

 

 

 

NET CASH FLOWS USED IN INVESTING ACTIVITIES

 

 

(

)

 

 

(

)

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Distributions to non-controlling interest holders

 

 

(

)

 

 

(

)

Repurchase of Subordinate Voting Shares

 

 

(

)

 

 

(

)

Payments for taxes related to net share settlement of equity awards

 

 

(

)

 

 

 

Proceeds from exercise of options

 

 

 

 

 

 

Principal repayment of notes payable

 

 

(

)

 

 

(

)

NET CASH FLOWS USED IN FINANCING ACTIVITIES

 

 

(

)

 

 

(

)

CASH AND CASH EQUIVALENTS:

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS BEGINNING OF PERIOD

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS END OF PERIOD

 

$

 

 

$

 

 

 

 

 

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7


 

 

Green Thumb Industries Inc.

Unaudited Interim Condensed Consolidated Statements of Cash Flows

Three Months Ended March 31, 2025 and 2024

(Amounts Expressed in United States Dollars)

 

 

Three Months Ended March 31,

 

 

 

2025

 

 

2024

 

 

 

(in thousands)

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

 

 

 

 

 

Interest paid

 

$

 

 

$

 

NONCASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

Accrued capital expenditures

 

$

(

)

 

$

 

Noncash increase in right of use asset

 

$

 

 

$

(

)

Noncash increase in lease liability

 

$

(

)

 

$

 

Issuance of shares associated with investment interests

 

$

 

 

$

 

Issuance of shares associated with contingent consideration

 

$

 

 

$

 

Distribution of deferred shares

 

$

(

)

 

$

 

 

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements

8


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

(c)

thousand in cash and $ thousand in Subordinate Voting Shares of Green Thumb. As part of the transaction, the Company also acquired warrants that would allow the Company to extend its ownership stake if exercised - all of which remain outstanding as of each applicable period. As of March 31, 2025 and December 31, 2024, the Company held a % ownership interest in Agrify and accounted for its investment using the equity method due to the significant influence Green Thumb has the ability to exert over Agrify. The Company’s investment, which was initially recorded at Green Thumb's cost to acquire, had a carrying value of $ thousand and $ thousand as of March 31, 2025 and December 31, 2024, respectively. Such amounts were included within investment in associates on the Company’s unaudited interim condensed consolidated balance sheets.

Also on November 5, 2024, the Company extended a convertible secured note to Agrify, the carrying value of which was $ thousand as of each applicable period end. The convertible note receivable matures on and bears interest at an annualized rate of %. At anytime prior to the maturity date, the Company may convert the note at a conversion rate of $ per share.

In addition, the Company provides a variety of professional services to Agrify including legal, accounting, tax and treasury services. The fees charged for such services are commensurate with the level of effort required to perform the service. As of March 31, 2025 and December 31, 2024, the Company held amounts due from Agrify in the amount of $ thousand and $ thousand as of each period then ended, which were included within accounts receivable, net on the unaudited interim condensed consolidated balance sheets.

9


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

(d)

 

(e)

options, restricted stock units and warrants outstanding. As of March 31, 2024, the Company had options, restricted stock units and warrants outstanding.

options and restricted stock units. There were dilutive warrants during the three months ended March 31, 2025. For the three months ended March 31, 2024, the computation of diluted earnings per share included options, restricted stock units, and warrants. For the three months ended March 31, 2025 and 2024, the weighted average number of anti-dilutive stock options excluded from the computation of diluted earnings per share were and , respectively.

 

(f)

10


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

$

Packaging and Miscellaneous

 

 

Work in Process

 

 

Finished Goods

 

 

Reserve for Obsolete Inventory

 

()

 

()

Total Inventories, Net

$

$

 

$

Equipment, Computers and Furniture

 

 

Leasehold Improvements

 

 

Land

 

 

Land Improvements

 

 

Assets Under Construction

 

 

Capitalized Interest

 

 

Total Property and Equipment

 

 

Less: Accumulated Depreciation

 

()

 

()

Property and Equipment, net

$

$

 

Assets under construction represent costs associated with construction projects related to cultivation and production facilities and retail stores.

Depreciation expense for the three months ended March 31, 2025 totaled $ thousand, of which $ thousand is included in cost of goods sold. Depreciation expense for the three months ended March 31, 2024 totaled $ thousand, of which $ thousand is included in cost of goods sold.

 

11


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

Trademarks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Relationships

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Intangible Assets

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

The Company recorded amortization expense for the three months ended March 31, 2025 and 2024 of $ thousand and $ thousand, respectively. As of March 31, 2025 and December 31, 2024, intangible assets are carried net of accumulated impairment losses of $ thousand as of each period then ended.

2026

 

2027

 

2028

 

2029

 

2030 and Thereafter

 

 

$

As of March 31, 2025, the weighted average amortization period remaining for intangible assets was years.

Goodwill

$

Consumer Packaged Goods

 

 

Total

$

$

 

Goodwill is recognized net of accumulated impairment losses of $ thousand as of March 31, 2025 and December 31, 2024, respectively. During the three months ended March 31, 2025 and 2024, there were conditions present that would require consideration as to whether an impairment test was necessary.

 

 

12


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

thousand and $ thousand, respectively. The Company measures its investments that do not have readily determinable fair value at cost minus impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The Company performs an assessment on a quarterly basis to determine whether triggering events for impairment exist and to identify any observable price changes.

$

Additions

 

 

Proceeds

 

 

()

Fair value adjustment

 

 

()

Transfers and other

 

()

 

Ending

$

$

 

$

Notes Receivable Instruments

 

 

Accrued Interest on Notes Receivable Instruments

 

 

Net fair value gains

$

$

 

(a) Equity Investments

 

The Company held equity investments in both publicly and privately traded entities. Generally, publicly traded entities have readily determinable fair values and are classified as Level 1 investments. Meanwhile, non-publicly traded entities generally do not have readily determinable fair values and are are classified as Level 3 investments. The Company has classified all of its holdings as trading securities and recorded such amounts within investments on the Company's unaudited interim condensed consolidated balance sheets.

$

Proceeds

 

 

()

Fair value adjustment

 

 

Ending

$

$

 

On July 17, 2024, the Company sold all remaining Level 1 equity investments. As of March 31, 2025, the Company held no Level 1 equity investments.

 

 

13


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

$

Ending

$

$

 

 $

Realized gain recognized on equity investments

 

 

Net unrealized gain on equity investments

$

 $

 

See Note 12 - Fair Value Measurements for additional details.

 

(b) Notes Receivable Instruments

 

The Company invests in both publicly traded and privately held cannabis and cannabis-related companies by providing financing through notes receivable instruments. The fair value of these notes receivable instruments include the initial investment and contractual accrued interest recorded within interest income on the unaudited interim condensed consolidated statements of operations.

 

All of the Company's notes receivable instruments are classified as trading securities and are included within investments on the Company's unaudited interim condensed consolidated balance sheets.

 

$

Ending

$

$

 

On November 27, 2024, the Company collected the remaining principal balance of the notes receivable instruments along with accrued interest. Consequently, as of March 31, 2025, the Company held no Level 1 notes receivable instruments.

 

14


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

$

Additions

 

 

Proceeds

 

 

()

Accrued Interest

 

 

Transfers and other

 

()

 

Ending

$

$

 

The Company's Level 3 notes receivable instruments had a stated interest rates ranging between % and % and terms that range between and .

 

On January 9, 2024, one of the Company's privately held notes receivable instruments matured and the Company collected the principal balance of $ thousand and accrued interest of $ thousand. Proceeds associated with other Level 3 notes receivable instruments made up the balance of the activity.

 

See Note 12 - Fair Value Measurements for additional details.

15


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

thousand and $ thousand, respectively.

 

 

Weighted average discount rate

 

%

 

%

 

$

$

2026

 

 

 

2027

 

 

 

2028

 

 

 

2029

 

 

 

2030 and Thereafter

 

 

 

Total Lease Payments

 

 

 

Less: Interest

 

()

 

()

 

()

Present Value of Lease Liability

$

$

$

 

(b) Related Party Operating Leases

Mosaic Real Estate, LLC, which owned certain facilities leased by the Company, is owned in part by Benjamin Kovler, the Chairman and Chief Executive Officer of the Company (through KP Capital, LLC), and Anthony Georgiadis, the President and a director of the Company (through Three One Four Holdings, LLC). For the three months ended March 31, 2025 and 2024, the Company recorded lease expense of $ thousand and $ thousand, respectively, associated with these leasing arrangements.

On December 17, 2024, the Company purchased the land and building located at 169 Meadow St. Amherst, Massachusetts for $ thousand, excluding transaction costs, from Mosaic Real Estate Amherst, LLC. This transaction resulted in the termination of the Massachusetts related party leasing agreement.

16


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

Mortgage notes2

 

 

Total notes payable

 

 

Less: current portion of notes payable

 

()

 

()

Notes payable, net of current portion

$

$

 

 

1 thousand, and will bear interest at the Secured Overnight Financing Rate (“SOFR”) plus 500 basis points, payable monthly. As of March 31, 2025 and December 31, 2024, the Credit Facility's outstanding principal balance was $ thousand and $ thousand, respectively. The Credit Facility was issued at a discount, the carrying value of which was $ thousand and $ thousand as of March 31, 2025 and December 31, 2024, respectively. The Credit Facility matures on September 11, 2029.

 

2 thousand as of March 31, 2025 and December 31, 2024. The mortgage notes were issued at a discount, the carrying value of which was $ thousand and $ thousand, and are presented net of principal payments of $ thousand and $ thousand as of March 31, 2025 and December 31, 2024, respectively. These mortgage notes mature between and with interest rates ranging between % and %.

 

 

(a) Syndicated Credit Facility

On September 11, 2024, the Company entered into a $ thousand syndicated credit facility (the “Credit Facility”) led by Valley National Bank. The Credit Facility has a maturity date of and bears interest from the date of issuance at the SOFR plus 500 basis points, payable monthly. As of March 31, 2025, the floating interest rate on the Credit Facility was %.

The Credit Facility includes certain covenants which require the Company to maintain a debt service coverage ratio of to , a funded debt to Adjusted Earnings Before Interest Depreciation and Amortization (“Adjusted EBITDA”) (see "Non-GAAP Measure" below for additional information on Adjusted EBITDA) ratio no greater than to , and a tangible net worth of at least $ thousand. As of March 31, 2025, the Company was in compliance with all covenants associated with the Credit Facility.

 

 

17


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

votes per share at shareholder meetings of the Company and is exchangeable for 100 Subordinate Voting Shares. The Company is authorized to issue an unlimited number of Multiple Voting Shares.

(iii) Super Voting Shares

Each Super Voting Share is entitled to votes per share at shareholder meetings of the Company and is exchangeable for 100 Subordinate Voting Shares or one Multiple Voting Share. The Company is authorized to issue an unlimited number of Super Voting Shares.

 

(b) Issued and Outstanding

 

 

Issuance of shares associated with investment interests

 

 

 

Distribution of deferred shares

 

 

 

Issuance of shares upon exercise of options

 

 

 

Issuances of shares upon vesting of RSUs

 

 

 

Repurchase of Subordinate Voting Shares

 

()

 

 

As at March 31, 2025

 

 

 

 

 

18


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

As at March 31, 2024

 

 

 

 

As at January 1, 2025

Distributed Shares

()

()

()

Cancelled Shares

()

()

As at March 31, 2025

 

(ii) Repurchase of Subordinate Voting Shares

 

On September 13, 2024, the Company's Board of Directors authorized the repurchase of up to of its Subordinate Voting Shares over a 12-month period at an aggregate cost of up to $ thousand. During the three months ended March 31, 2025, the Company repurchased Subordinate Voting Shares at an average price of $ per share. As of March 31, 2025, the total remaining repurchase ability of the Company was approximately $ thousand.

(c) Stock-Based Compensation

The Company operates equity settled stock-based remuneration plans for its eligible directors, officers, employees and consultants. All goods and services received in exchange for the grant of any stock-based payments are measured at their fair value unless the fair value cannot be estimated reliably. If the Company cannot estimate reliably the fair value of the goods and services received, the Company measures their value indirectly by reference to the fair value of the equity instruments granted. For transactions with employees and others providing similar services, the Company measures the fair value of the services by reference to the fair value of the equity instruments granted. Equity settled stock-based payments under stock-based payment plans are ultimately recognized as an expense in profit or loss with a corresponding credit to equity.

In June 2018, the Company established the Green Thumb Industries Inc. 2018 Stock and Incentive Plan, which was amended by Amendment No. 1, Amendment No. 2 and Amendment No. 3 thereto (as amended, the “Plan”). The maximum number of Restricted Stock Units (“RSUs”) and options outstanding under the Plan at any time shall not exceed % of the then issued and outstanding shares on an as-converted basis. The Company's Board of Directors has proposed that its shareholders approve Amendment No.4 to the Plan to increase the number of RSU's and options that may be outstanding under the Plan to not exceed 15% of the then issued and outstanding shares on an as-converted basis.

The Company recognizes compensation expense for RSUs and options on a straight-line basis over the requisite service period of the award. Non-market vesting conditions are included in the assumptions about the number of options that are expected to become exercisable. Estimates are subsequently revised if there is any indication that the number of options expected to vest differs from the previous estimate. Any cumulative adjustment prior to vesting is recognized in the current period with no adjustment to prior periods for expense previously recognized.

 

 

19


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

$

Granted

 

Exercised

()

 

Forfeited

()

 

Balance as of March 31, 2025

$

Exercisable as of March 31, 2025

$

 

% - %

% - %

Expected dividend yield

%

%

Expected volatility

% - %

% - %

Expected option life

 -  years

 -  years

 

As permitted under ASC 718, the Company has made an accounting policy choice to account for forfeitures when they occur.

 

$

Granted

 

 

Forfeited

 

()

 

Vested

 

()

 

Unvested Shares at March 31, 2025

 

$

 

$

Restricted Stock Units

 

 

Total Stock Based Compensation Expense

$

$

 

As of March 31, 2025, $ thousand of total unrecognized expense related to stock-based compensation awards is expected to be recognized over a weighted-average period of years.

 

20


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

$

Income Tax Expense

 

 

Effective Tax Rate

 

%

 

%

 

 

The effective tax rates for the three months ended March 31, 2025 and 2024 were based on the Company’s forecasted annualized effective tax rates and were adjusted for discrete items that occurred within the periods presented.

Due to its cannabis operations, the Company is subject to the limitations of the U.S. Internal Revenue Code of 1986, as amended (“IRC”) Section 280E under which the Company is only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E. Therefore, the effective tax rate can be highly variable and may not necessarily correlate with pre-tax income and provides for effective tax rates that are well in excess of statutory tax rates.

Taxes paid during the three months ended March 31, 2025 and 2024 were $ thousand and $ thousand, respectively.

 

21


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

$

 

Fair value adjustments on warrants liability

 

 

()

 

Loss from equity method investments

 

()

 

()

 

Other

 

 

 

Total Other Income (Expense)

$

()

$

()

 

 

thousand, representing unpaid rent. In addition, the court found the Company liable for interest and attorney fees. As a result, the Company accrued the amount of probable loss that can reasonably be estimated within accrued liabilities on the consolidated balance sheets. No final Order of Judgment has been entered in the case and the Company has reserved all rights and intends to contest the findings, including an appeal if necessary.

At March 31, 2025 and December 31, 2024, other than as discussed above, there were pending or threatened lawsuits considered probable or reasonably possible to result in an unfavorable outcome with an exposure expected to merit disclosure. There are also no proceedings in which any of the Company’s directors, officers or affiliates is an adverse party or has a material interest adverse to the Company’s interest.

(c) Construction Commitments

thousand of open construction commitments to contractors on work being performed which are generally expected to be completed within 12 months.

 

22


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

thousand and $ thousand, respectively, which includes $ thousand and $ thousand, respectively, of short-term debt due within one year.

Financial instruments recorded at fair value are classified using a fair value hierarchy that reflects the significance of the inputs to fair value measurements.

$

$

$

Investments

 

 

 

 

Warrant Liability

 

 

 

()

 

()

 

$

$

$

$

 

 

 

As of December 31, 2024

 

(in thousands)

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Cash and Cash Equivalents

$

$

$

$

Investments

 

 

 

 

Warrant Liability

 

 

 

()

 

()

 

$

$

$

$

 

 

23


Green Thumb Industries Inc.

Notes to Unaudited Interim Condensed Consolidated Financial Statements

(Amounts Expressed in United States Dollars, Except Where Stated Otherwise)

 

$

 

Consumer Packaged Goods

 

 

 

Intersegment Eliminations

 

()

 

()

 

Total Revenues, Net of Discounts

$

$

 

Cost of Goods Sold

 

 

 

 

 

Retail

 

 

 

Consumer Packaged Goods

 

 

 

Intersegment Eliminations

 

()

 

()

 

Total Cost of Goods Sold

 

 

 

Gross Profit

 

 

 

 

 

Retail

 

 

 

Consumer Packaged Goods

 

 

 

Intersegment Eliminations

 

 

 

Total Gross Profit

 

 

 

Depreciation and Amortization

 

 

 

 

 

Retail

$

$

 

Consumer Packaged Goods

 

 

 

Intersegment Eliminations

 

 

 

Total Depreciation and Amortization

$

$

 

Goodwill assigned to the Retail segment as of March 31, 2025 and December 31, 2024 was $ thousand at each period then ended. Intangible assets, net assigned to the Retail segment as of March 31, 2025 and December 31, 2024 was $ thousand and $ thousand, respectively.

Goodwill assigned to the Consumer Packaged Goods segment as of March 31, 2025 and December 31, 2024 was $ thousand at each period then ended. Intangible assets, net assigned to the Consumer Packaged Goods segment as of March 31, 2025 and December 31, 2024 was $ thousand and $ thousand, respectively.

The Company’s assets are aggregated into two reportable segments (Retail and Consumer Packaged Goods). For the purposes of testing goodwill, Green Thumb has identified two reporting units which align with our reportable segments (Retail and Consumer Packaged Goods). All revenues are derived from customers domiciled in the United States and all assets are located in the United States.

 

24


 

ITEM 2. MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

This management discussion and analysis (“MD&A”) of the financial condition and results of operations of Green Thumb Industries Inc. (the “Company” or “Green Thumb”) is for the three months ended March 31, 2025 and 2024. It is supplemental to, and should be read in conjunction with, the Company’s unaudited interim condensed consolidated financial statements as of March 31, 2025 and the consolidated financial statements for the year ended December 31, 2024 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 filed with the U.S. Securities and Exchange Commission (“SEC”) on February 27, 2025 (the “2024 Form 10-K”) and the accompanying notes for each respective period. The Company’s financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). Financial information presented in this MD&A is presented in United States dollars (“$” or “US$”), unless otherwise indicated.

This MD&A contains certain “forward-looking statements” and certain “forward-looking information” as defined under applicable United States securities laws. Please refer to the discussion of forward-looking statements and information set out under the heading “Disclosure Regarding Forward-Looking Statements,” identified in the ‘‘Risks and Uncertainties’’ section of this MD&A and in Part I, Item 1A, “Risk Factors of the 2024 Form 10-K.” As a result of many factors, the Company’s actual results may differ materially from those anticipated in these forward-looking statements and information.

OVERVIEW OF THE COMPANY

Established in 2014 and headquartered in Chicago, Illinois, Green Thumb, a national cannabis consumer packaged goods company and retailer, promotes well-being through the power of cannabis while being committed to community and sustainable profitable growth. As of March 31, 2025, Green Thumb has operations in fourteen U.S. markets, employs approximately 4,900 people and serves millions of patients and customers annually.

Green Thumb’s core business is manufacturing, distributing and marketing a portfolio of cannabis consumer packaged goods brands (which we refer to as our Consumer Packaged Goods business), including &Shine, Beboe, Dogwalkers, Doctor Solomon’s, Good Green, incredibles and RYTHM. The Company distributes and markets these products primarily to third-party licensed retail cannabis stores across the United States as well as to Green Thumb-owned retail stores (which we refer to as our Retail business).

In addition, an immaterial portion of the Company’s business involved producing products containing hemp-derived tetrahydrocannabinol (“THC”) such as Delta-8 THC and Delta-9 THC.

The Company’s Consumer Packaged Goods portfolio is primarily generated from plant material that Green Thumb grows and processes itself, which we use to produce our consumer packaged goods in twenty manufacturing facilities. This portfolio consists of cannabis product categories, including flower, pre-rolls, concentrates, vape, capsules, tinctures, edibles, topicals, as well as other cannabis-related products across a range of stock keeping units ("SKUs") (none of which product categories are individually material to the Company).

Green Thumb owns and operates a national cannabis retail chain called RISE Dispensaries that aims to bring patients and customers a variety of high-quality products at multiple price points and provide excellent service. In addition, Green Thumb owns stores under other names, primarily where naming is subject to licensing or similar restrictions. The income from Green Thumb’s retail stores is primarily derived from the sale of cannabis-related products, which includes the sale of Green Thumb produced products as well as those produced by third parties, with an immaterial (under 10%) portion of this income resulting from the sale of other merchandise (such as t-shirts and accessories for cannabis use). RISE Dispensaries are located in the fourteen states in which we operate. As of March 31, 2025, the Company had 103 open and operating Retail stores. The Company’s new store opening plans will remain fluid depending on market conditions, obtaining local licensing, construction and other permissions and subject to the Company’s capital allocation plans as described under the heading “Liquidity, Financing Activities During the Period, and Capital Resources” below.

25


 

Results of Operations – Consolidated

The following table sets forth the Company’s selected consolidated financial results for the periods, and as of the dates, indicated. The (i) unaudited interim condensed consolidated statements of operations for the three months ended March 31, 2025 and 2024 and (ii) unaudited interim condensed consolidated balance sheet as of March 31, 2025 and December 31, 2024 have been derived from, and should be read in conjunction with, the unaudited interim condensed consolidated financial statements and accompanying notes presented in Item 1 of this quarterly report on Form 10-Q.

The Company’s unaudited interim condensed consolidated financial statements have been prepared in accordance with GAAP and on a going-concern basis that contemplates continuity of operations and realization of assets and liquidation of liabilities in the ordinary course of business.

 

 

Three Months Ended March 31,

 

QTD Change

 

 

2025

 

2024

 

$

%

 

 

(in thousands, except share and per share amounts)

 

Increase (Decrease)

Revenues, Net of Discounts

$

279,540

$

275,806

$

3,734

1%

Cost of Goods Sold

 

(136,265)

 

(130,877)

 

5,388

4%

Gross Profit

 

143,275

 

144,929

 

(1,654)

(1)%

Expenses:

 

 

 

 

 

 

 

Selling, General, and Administrative

 

100,793

 

74,258

 

26,535

36%

Total Expenses

 

100,793

 

74,258

 

26,535

36%

Income From Operations

 

42,482

 

70,671

 

(28,189)

(40)%

Total Other Expense

 

(2,766)

 

(7,174)

 

(4,408)

(61)%

Income Before Provision for Income Taxes And Non-Controlling Interest

 

39,716

 

63,497

 

(23,781)

(37)%

Provision for Income Taxes

 

31,315

 

32,149

 

(834)

(3)%

Net Income Before Non-Controlling Interest

 

8,401

 

31,348

 

(22,947)

(73)%

Net Income Attributable to Non-Controlling Interest

 

95

 

272

 

(177)

(65)%

Net Income Attributable To Green Thumb Industries Inc.

$

8,306

$

31,076

$

(22,770)

(73)%

Net Income Per Share - Basic

$

0.04

$

0.13

$

(0.09)

(69)%

Net Income Per Share - Diluted

$

0.04

$

0.13

$

(0.09)

(69)%

Weighted Average Number of Shares Outstanding – Basic

 

236,120,511

 

236,759,731

 

 

 

Weighted Average Number of Shares Outstanding – Diluted

 

236,822,468

 

240,561,864

 

 

 

 

 

 

March 31, 2025

 

December 31, 2024

 

 

(in thousands)

Total Assets

$

2,569,082

$

2,537,012

Long-Term Liabilities

$

575,618

$

582,963

Three Months Ended March 31, 2025 Compared to the Three Months Ended March 31, 2024

Revenues, net of Discounts

Revenue for the three months ended March 31, 2025 was $279,540 thousand, up 1% from $275,806 thousand during the three months ended March 31, 2024. Key performance drivers for the period included: (i) the legalization of adult-use sales in Ohio, which began on August 6, 2024; (ii) growth in existing markets, particularly in New York; and (iii) revenue generated from new Retail stores opened in the current period, offset by price compression.

The Company generated revenue from 103 Retail stores during the quarter compared to 92 in the same quarter of the prior year. Retail revenues made up 71% of total revenues during the three months ended March 31, 2025 as compared to 74% during the three months ended March 31, 2024. Since March 31, 2024, the Company opened six new Retail stores in Florida, one in Minnesota, two in Nevada, one in New York and one in Ohio.

Consumer Packaged Goods revenues made up 29% of total revenues during the three months ended March 31, 2025 as compared to 26% during the three months ended March 31, 2024.

 

26


 

Cost of Goods Sold, net

Cost of goods sold are derived from retail purchases made by the Company from its third-party licensed producers operating within our state markets and costs related to the internal cultivation and production of cannabis. Cost of goods sold for the three months ended March 31, 2025 was $136,265 thousand, up 4% from $130,877 thousand for the three months ended March 31, 2024, driven by increased demand stemming from the launch of adult-use sales in Ohio, as well as increased sales volume at the Company's CPG facilities as well as its newly opened Retail stores.

Gross Profit

Gross profit for the three months ended March 31, 2025 was $143,275 thousand, representing a gross margin on the sale of branded cannabis flower and processed and packaged products including concentrates, edibles, topicals and other cannabis products, of 51%. This is compared to gross profit for the three months ended March 31, 2024 of $144,929 thousand, or a 53% gross margin. The decrease in gross profit was primarily driven by price compression as discussed above.

Total Expenses

Total expenses for the three months ended March 31, 2025 were $100,793 thousand, or 36% of revenues, net of discounts, a increase of $26,535 thousand compared to the same period in the prior year. Total expenses for the three months ended March 31, 2024 were $74,258 thousand or 27% of revenues, net of discounts. The increase in total expenses was primarily attributable to a favorable fair value adjustment associated with the Company's contingent consideration liability recorded during the three months ended March 31, 2024.

Total Other Income (Expense)

Total other expense for the three months ended March 31, 2025 was $2,766 thousand, a decrease of $4,408 thousand, primarily due to a reduction in the amount of interest capitalized on construction projects during the three months ended March 31, 2025, as well as less favorable fair value adjustments recorded on the Company's warrant liability as compared to the three months ended March 31, 2024.

Income Before Provision for Income Taxes and Non-Controlling Interest

Income before provision for income taxes and non-controlling interest for the three months ended March 31, 2025 was $39,716 thousand, an increase of $23,781 thousand compared to the three months ended March 31, 2024.

As presented under the heading “Non-GAAP Measures” below, after adjusting for non-cash equity incentive compensation of $10,309 thousand and $6,490 thousand in the three months ended March 31, 2025 and 2024, respectively, and other nonoperating expenses (income), of $3,045 thousand and $(14,388) thousand in three months ended March 31, 2025 and 2024, respectively, Adjusted EBITDA was $85,247 thousand and $90,548 thousand, respectively.

Provision for Income Taxes

Income tax expense is recognized based on the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at year-end. For the three months ended March 31, 2025, federal and state income tax expense totaled $31,315 thousand compared to expense of $32,149 thousand for the three months ended March 31, 2024.

27


 

Results of Operations by Segment

The following table summarizes revenues, net of discounts by segment for the three months ended March 31, 2025 and 2024:

 

 

 

Three Months Ended March 31,

 

QTD Change

 

 

2025

 

2024

 

$

%

 

 

(in thousands)

 

Increase (Decrease)

Retail

$

198,672

$

203,778

$

(5,106)

(3)%

Consumer Packaged Goods

 

170,284

 

149,912

 

20,372

14%

Intersegment Eliminations

 

(89,416)

 

(77,884)

 

11,532

15%

Total Revenues, Net of Discounts

$

279,540

$

275,806

$

3,734

1%

Three Months Ended March 31, 2025 Compared with the Three Months Ended March 31, 2024

Revenues, net of discounts, for the Retail segment were $198,672 thousand, a decrease of $5,106 thousand or 3%, compared to the three months ended March 31, 2024. The decrease in Retail revenues, net of discounts, was primarily driven by price compression.

Revenues, net of discounts, for the Consumer Packaged Goods Segment were $170,284 thousand, an increase of $20,372 thousand or 14%, compared to the three months ended March 31, 2024. The increase in Consumer Packaged Goods revenues, net of discounts, was primarily driven by the legalization of adult-use sales in Ohio, which began on August 6, 2024 as well as growth in existing markets, particularly in New York.

Intersegment eliminations associated with the Consumer Packaged Goods Segment were $89,416 thousand, an increase of $11,532 thousand or 15% compared to the three months ended March 31, 2024. The increase in intersegment eliminations was driven by increased intercompany sales, primarily to Company-owned Retail stores in New York, Ohio and Pennsylvania. Consumer Packaged Goods revenues, net of intersegment eliminations, made up 29% of total revenues during the three months ended March 31, 2025 as compared to 26% during the three months ended March 31, 2024.

Due to the vertically integrated nature of the business, the Company reviews its revenue at the Retail and Consumer Packaged Goods level while reviewing its operating results on a consolidated basis.

Drivers of Results of Operations

Revenue

The Company derives its revenue from two revenue streams: a Consumer Packaged Goods business in which it manufactures, sells and distributes its portfolio of Consumer Packaged Goods brands including Beboe, Dogwalkers, Dr. Solomon’s, Good Green, incredibles, and RYTHM, primarily to third-party customers; and a Retail business in which it sells finished goods sourced primarily from third-party cannabis manufacturers in addition to the Company’s own Consumer Packaged Goods products direct to the end consumer in its Retail stores, as well as direct-to-consumer delivery where applicable by state law.

For the three months ended March 31, 2025, revenue was contributed from Consumer Packaged Goods and Retail sales across California, Connecticut, Florida, Illinois, Maryland, Massachusetts, Minnesota, Nevada, New Jersey, New York, Ohio, Pennsylvania, Rhode Island and Virginia.

Gross Profit

Gross profit is revenue less cost of goods sold. Cost of goods sold includes the costs directly attributable to product sales and includes amounts paid for finished goods, such as flower, edibles, and concentrates, as well as packaging and other supplies, fees for services and processing, and allocated overhead which includes allocations of rent, utilities and related costs. Cannabis costs are affected by various state regulations that limit the sourcing and procurement of cannabis product, which may create fluctuations in gross profit over comparative periods as the regulatory environment changes. Gross margin measures our gross profit as a percentage of revenue.

During the three months ended March 31, 2025, the Company continued to focus on creating sustainable, profitable growth of the Company’s business while pursuing expansion. Green Thumb expects to continue its growth strategy for the foreseeable future as the Company expands its Consumer Packaged Goods and Retail footprint within its current markets with acquisitions and partnerships, and scales resources into new markets.

28


 

Total Expenses

Total expenses other than the cost of goods sold consist of selling costs to support customer relationships and marketing and branding activities. It also includes a significant investment in the corporate infrastructure required to support the Company’s ongoing business.

Retail selling costs generally correlate to revenue. As new stores begin operations, these stores generally experience higher selling costs as a percentage of revenue compared to more established stores, which experience a more constant rate of selling costs. As a percentage of sales, the Company expects selling costs to remain constant in the more established stores and increase in the newer stores as business continues to grow.

General and administrative expenses include costs incurred at the Company’s corporate offices, primarily related to back office personnel costs, including salaries, incentive compensation, benefits, stock-based compensation and other professional service costs, and fair value adjustments on the Company’s contingent consideration arrangements. The Company expects to continue to invest considerably in this area, in particular, stock-based compensation expense is expected to continue to increase in order to support the business by attracting and retaining top-tier talent. General and administrative expenses also include professional fees associated with being a publicly traded company in Canada and registered with the SEC.

Provision for Income Taxes

The Company is subject to income taxes in the jurisdictions in which it operates, and consequently, income tax expense is a function of the allocation of taxable income by jurisdiction and the various activities that impact the timing of taxable events. As the Company operates in the federally illegal cannabis industry, it is subject to the limitations of the U.S. Internal Revenue Code of 1986, as amended (“IRC”) Section 280E, under which taxpayers are only allowed to deduct expenses directly related to sales of product. This results in permanent differences between ordinary and necessary business expenses deemed non-allowable under IRC Section 280E and a higher effective tax rate than most industries. Therefore, the effective tax rate can be highly variable and may not necessarily correlate to pre-tax income or loss.

Non-GAAP Measures

EBITDA, and Adjusted EBITDA are non-GAAP measures and do not have standardized definitions under GAAP. The following information provides reconciliations of the supplemental non-GAAP financial measures, presented herein to the most directly comparable financial measures calculated and presented in accordance with GAAP. The Company has provided the non-GAAP financial measures, which are not calculated or presented in accordance with GAAP, as supplemental information and in addition to the financial measures that are calculated and presented in accordance with GAAP. These supplemental non-GAAP financial measures 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. These supplemental non-GAAP financial measures should not be considered superior to, as a substitute for or as an alternative to, and should be considered in conjunction with, the GAAP financial measures presented.

 

 

 

Three Months Ended March 31,

 

 

 

2025

 

2024

 

 

 

(in thousands)

 

Net Income Before Non-Controlling Interest

$

8,401

$

31,348

 

Interest Income

 

(2,123)

 

(2,103)

 

Interest Expense, net

 

4,865

 

7,514

 

Provision for Income Taxes

 

31,315

 

32,149

 

Total Other (Income) Expense

 

24

 

1,763

 

Depreciation and Amortization

 

29,411

 

27,775

 

Earnings before interest, taxes, depreciation and
   amortization (EBITDA) (non-GAAP measure)

$

71,893

$

98,446

 

Stock-based Compensation, Non-cash

 

10,309

 

6,490

 

Acquisition, Transaction and Other Non-operating Costs (Income)

 

3,045

 

(14,388)

 

Adjusted EBITDA (Non-GAAP Measure)

$

85,247

$

90,548

 

 

29


 

Liquidity, Financing Activities During the Period, and Capital Resources

As of March 31, 2025, and December 31, 2024 the Company had total current liabilities of $187,123 thousand and $164,969 thousand, respectively, and cash and cash equivalents of $210,582 thousand and $171,687 thousand, respectively, to meet its current obligations. The Company had working capital of $257,782 thousand as of March 31, 2025, an increase of $18,851 thousand as compared to December 31, 2024. This increase in working capital was primarily driven by a reduction in capital expenditures associated with construction projects which were completed during 2024.

The Company generates cash from its operations and deploys its capital reserves to acquire and develop assets capable of producing additional revenues and earnings over both the immediate and long term. Capital reserves are primarily being utilized for capital expenditures, facility improvements, strategic investment opportunities, product development and marketing, as well as customer, supplier, and investor and industry relations.

 

The Company takes a cautious approach in allocating its capital to maximize its returns while ensuring appropriate liquidity. Given the current uncertainty of the future economic environment, the Company has taken additional measures in monitoring and deploying its capital to minimize the negative impact on its current operations and expansion plans.

Cash Flows

Cash Provided by (Used in) Operating, Investing and Financing Activities

Net cash provided by (used in) operating, investing and financing activities for the three months ended March 31, 2025 and 2024 were as follows:

 

 

 

Three Months Ended March 31,

 

 

2025

 

2024

 

 

(in thousands)

Net Cash Flows Provided by Operating Activities

$

74,219

$

84,023

Net Cash Flows Used in Investing Activities

$

(30,568)

$

(10,268)

Net Cash Flows Used in Financing Activities

$

(4,756)

$

(11,452)

Off-Balance Sheet Arrangements

As of March 31, 2025, the Company does not have any off-balance-sheet arrangements that have, or are reasonably likely to have, a current or future effect on the results of operations or financial condition of the Company, including, and without limitation, such considerations as liquidity and capital resources.

Changes in or Adoption of Accounting Practices

Refer to the discussion of recently adopted/issued accounting pronouncements under Part I, Item 1, Notes to Unaudited Interim Condensed Consolidated Financial Statements, Note 1—Overview and Basis of Presentation.

Critical Accounting Policies and Significant Judgments and Estimates

There were no material changes to our critical accounting policies and estimates from the information provided in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” included in our 2024 Form 10-K.

30


 

ITEM 3. QUANTITAVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes to our market risk disclosures as set forth in Part II Item 7A of our 2024 Form 10-K.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

The Company's management carried out an evaluation under the supervision and with the participation of the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act). Based upon that evaluation, management concluded that our disclosure controls and procedures were effective as of March 31, 2025.

Changes in Internal Control Over Financial Reporting

There have been no changes in the Company's internal control over financial reporting during the first quarter of 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations on Control Systems

Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, will be or have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate.

31


 

PART II — OTHER INFORMATION

From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. The following is an update to the status of previously disclosed matters as of March 31, 2025:

In July 2024, the Company received Findings of Fact and Conclusions of Law regarding an October 30, 2019 complaint filed against the Company alleging the Company breached a commercial property lease with ineffective termination. The court ruled in favor of plaintiff landlord in the amount of $7,307 thousand, representing unpaid rent. In addition, the court found the Company liable for interest and attorney fees. As a result, the Company accrued the amount of probable loss that can reasonably be estimated within accrued liabilities on the consolidated balance sheets. No final Order of Judgment has been entered in the case and the Company has reserved all rights and intends to contest the findings, including an appeal if necessary.

At March 31, 2025 and December 31, 2024, other than as discussed above, there were no pending or threatened lawsuits considered probable or reasonably possible to result in an unfavorable outcome with an exposure expected to merit disclosure. There are also no proceedings in which any of the Company’s directors, officers or affiliates is an adverse party or has a material interest adverse to the Company’s interest.

 

ITEM 1A. RISK FACTORS

For a discussion of our potential risks and uncertainties, see the information under the heading “Risk Factors” in our 2024 Form 10-K.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Recent Sales of Unregistered Securities

 

Subordinate Voting Shares

 

- During the three months ended March 31, 2025, the Company issued a total of 77,525 Subordinate Voting Shares to CP Acquisitions in association with the Company's November 2024 investment in Agrify Corporation.

- During the three months ended March 31, 2025, the Company released from escrow 76,653 Subordinate Voting Shares associated with the Company's December 2021 acquisition of LeafLine Industries, LLC

 

Multiple Voting Shares

 

- None.

 

Super Voting Shares

 

- None.

Recent Issuer Purchases of Equity Securities

The following table sets forth repurchases of our Subordinate Voting Shares during the three months ended March 31, 2025:

 

(Dollars in thousands except per share amounts)

Period

Total Number of Shares Purchased

 

Average Price Paid per Share

Total Number of Shares Purchased as Part of Publicly Announced Program (1)

 

Approximate Dollar Value of Shares that may yet be Purchased Under the Program

January 1, 2025 through January 31, 2025

 

 

40,400

February 1, 2025 through February 28, 2025

 

 

40,400

March 1, 2025 through March 31, 2025

160,000

 

6.49

160,000

 

39,300

 

160,000

$

6.49

160,000

$

39,300

 

32


 

(1) On September 13, 2024, the Company's Board of Directors authorized the repurchase of up to 10,573,860 of its Subordinate Voting Shares over a 12-month period at an aggregate cost of up to $50,000 thousand. During the three months ended March 31, 2025, the Company repurchased 160,000 Subordinate Voting Shares at an average price of $6.49 per share, bringing the total remaining repurchase ability to approximately $39,300 thousand.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not Applicable.

ITEM 5. OTHER INFORMATION

33


 

ITEM 6. EXHIBITS

The following exhibits are filed with this report:

 

  31.1

CERTIFICATE OF CHIEF EXECUTIVE OFFICER

  31.2

CERTIFICATE OF CHIEF FINANCIAL OFFICER

  32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

  32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

101.INS

Inline XBRL Instance Document

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

 

 

104

Cover Page Interactive Data File (embedded with Inline XBRL File)

 

34


 

SIGNATURES

Pursuant to requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

GREEN THUMB INDUSTRIES INC.

/s/Benjamin Kovler

By: Benjamin Kovler

Title: Chief Executive Officer

Date: May 8, 2025

 

GREEN THUMB INDUSTRIES INC.

/s/Mathew Faulkner

By: Mathew Faulkner

Title: Chief Financial Officer

Date: May 8, 2025

 

35


Similar companies

See also Corteva, Inc. - Annual report 2022 (10-K 2022-12-31) Annual report 2023 (10-Q 2023-09-30)
See also FRESH DEL MONTE PRODUCE INC - Annual report 2022 (10-K 2022-12-30) Annual report 2023 (10-Q 2023-09-29)
See also Verano Holdings Corp. - Annual report 2022 (10-K 2022-12-31) Annual report 2023 (10-Q 2023-09-30)
See also Adecoagro S.A.
See also Dole plc