Auxly Reports Second Quarter 2025 Results
Auxly Cannabis Group (OTCQB: CBWTF) reported strong Q2 2025 financial results with significant year-over-year improvements. Net revenues reached $38.8 million, up 33% YoY, while gross margin improved to 52% from 41% in Q2 2024. The company achieved net income of $8.3 million, a 315% increase YoY, and Adjusted EBITDA of $11.6 million, representing 30% of net revenue.
The company strengthened its market position as the #3 largest Canadian Licensed Producer with 6.2% market share. Back Forty became the #1 cannabis brand in Canada, with their Liquid Imagination and Fire Breath 28g products leading national sales. Post-quarter, Auxly enhanced its balance sheet through debt amendments and Imperial Brands' debt-to-equity conversion, reducing the pro forma Total Debt to TTM Adjusted EBITDA to 1.4x.
Auxly Cannabis Group (OTCQB: CBWTF) ha pubblicato solidi risultati finanziari per il 2° trimestre 2025, con netti miglioramenti rispetto all'anno precedente. I ricavi netti hanno raggiunto $38.8 million, in aumento del 33% su base annua, mentre il margine lordo è salito al 52% rispetto al 41% del Q2 2024. L'azienda ha conseguito un utile netto di $8.3 million, con un incremento del 315% YoY, e un EBITDA rettificato di $11.6 million, pari al 30% dei ricavi netti.
La società ha rafforzato la propria posizione di mercato come 3ª Licensed Producer canadese con una quota del 6,2%. Back Forty è diventato il marchio di cannabis n.1 in Canada, con i prodotti Liquid Imagination e Fire Breath da 28g in testa alle vendite nazionali. Dopo la chiusura del trimestre, Auxly ha migliorato il bilancio tramite emendamenti sul debito e la conversione debito–equità da parte di Imperial Brands, riducendo il rapporto pro forma Debito Totale su TTM Adjusted EBITDA a 1,4x.
Auxly Cannabis Group (OTCQB: CBWTF) presentó sólidos resultados financieros del 2T 2025, con mejoras significativas interanuales. Los ingresos netos alcanzaron $38.8 million, un aumento del 33% interanual, mientras que el margen bruto mejoró hasta el 52% desde el 41% en el 2T 2024. La compañía obtuvo un beneficio neto de $8.3 million, un incremento del 315% YoY, y un EBITDA ajustado de $11.6 million, equivalente al 30% de los ingresos netos.
La empresa reforzó su posición en el mercado como el 3.º Licensed Producer canadiense con una cuota del 6,2%. Back Forty se convirtió en la marca de cannabis nº1 en Canadá, con sus productos Liquid Imagination y Fire Breath de 28 g liderando las ventas nacionales. Tras el cierre del trimestre, Auxly mejoró su balance a través de enmiendas de deuda y la conversión deuda-capital de Imperial Brands, reduciendo la deuda total pro forma respecto al TTM Adjusted EBITDA a 1,4x.
Auxly Cannabis Group (OTCQB: CBWTF)� 2025� 2분기� 강력� 실적� 발표하며 전년 대� � 개선� 보였습니�. 순매출은 $38.8 million으로 전년 동기 대� 33% 증가했고, 매출총이익률은 2024� 2분기� 41%에서 52%� 개선되었습니�. 회사� $8.3 million� 순이익을 달성� 전년 대� 315% 증가했으�, 조정 EBITDA� $11.6 million으로 순매출의 30%� 해당합니�.
회사� 6.2%� 시장점유율로 캐나� � 3� Licensed Producer 지위를 공고� 했습니다. Back Forty� 캐나다에� 1� 대마초(칸나비스) 브랜드가 되었으며 Liquid Imagination � Fire Breath 28g 제품� 전국 판매� 이끌� 있습니다. 분기 이후 Auxly� 채무 수정� Imperial Brands� 채무-자본 전환� 통해 재무구조� 개선하여, 프로포르� 총부� 대� TTM 조정 EBITDA 비율� 1.4배로 낮췄습니�.
Auxly Cannabis Group (OTCQB: CBWTF) a publié de solides résultats pour le 2e trimestre 2025, avec des améliorations significatives d'une année sur l'autre. Les revenus nets ont atteint $38.8 million, en hausse de 33% en glissement annuel, tandis que la marge brute est passée à 52% contre 41% au T2 2024. La société a réalisé un bénéfice net de $8.3 million, en hausse de 315% YoY, et un EBITDA ajusté de $11.6 million, soit 30% des revenus nets.
La société a renforcé sa position de marché en tant que 3e Licensed Producer canadien avec 6,2% de part de marché. Back Forty est devenu la marque de cannabis nº1 au Canada, leurs produits Liquid Imagination et Fire Breath 28g étant en tête des ventes nationales. Après la clôture du trimestre, Auxly a amélioré son bilan via des amendements de dette et la conversion dette-capitaux propres d'Imperial Brands, réduisant le ratio pro forma Dette Totale / TTM Adjusted EBITDA à 1,4x.
Auxly Cannabis Group (OTCQB: CBWTF) meldete starke Finanzergebnisse für Q2 2025 mit deutlichen Verbesserungen im Jahresvergleich. Der Nettoumsatz erreichte $38.8 million, ein Anstieg von 33% gegenüber dem Vorjahr, während die Bruttomarge sich auf 52% verbesserte (vs. 41% im Q2 2024). Das Unternehmen erzielte ein Nettoeinkommen von $8.3 million, ein Plus von 315% YoY, und ein bereinigtes EBITDA von $11.6 million, was 30% des Nettoumsatzes entspricht.
Das Unternehmen festigte seine Marktposition als drittgrößter Licensed Producer in Kanada mit einem Marktanteil von 6,2%. Back Forty wurde zur führenden Cannabis-Marke in Kanada, wobei die 28g-Produkte Liquid Imagination und Fire Breath landesweit die Verkäufe anführten. Nach Quartalsende verbesserte Auxly seine Bilanz durch Schuldenerleichterungen und die Umwandlung von Imperial Brands' Schulden in Eigenkapital, wodurch die pro forma Gesamtverschuldung im Verhältnis zum TTM Adjusted EBITDA auf 1,4x sank.
- Net revenues increased 33% year-over-year to $38.8 million
- Gross margin improved significantly to 52% from 41% in Q2 2024
- Net income surged 315% to $8.3 million
- Adjusted EBITDA grew 123% to $11.6 million (30% of net revenue)
- Achieved #3 position among Canadian Licensed Producers with 6.2% market share
- Back Forty became #1 cannabis brand in Canada
- Reduced debt through Imperial Brands conversion and debt amendments
- Generated positive cash flow from operations of $4 million
- SG&A expenses increased 11% year-over-year to $10.3 million
- Cash decreased 7% to $17 million from December 2024
- Total assets declined 1% to $258.5 million from December 2024
Financial highlights for the second quarter:
- Net revenues of
, an increase of$38.8 million 33% year-over-year - Gross Margin on Finished Cannabis Inventory Sold of
52% , compared to41% in Q2 2024 - SG&A of
, an increase of$10.3 million 11% year-over-year - Adjusted EBITDA of
or$11.6 million 30% of net revenue, an increase of123% year-over-year - Net income of
, an increase of$8.3 million 315% year-over-year - Cash flow from operations of
$4 million - Cash at quarter end totalled
.$17 million
Balance sheet enhancement initiatives after the second quarter:
- Amended senior debt, extended maturity, and added
in new credit$10 million - Imperial Brands converted remaining debt into equity, reinforcing long-term support
- Pro forma Total Debt to TTM Adjusted EBITDA of 1.4x
- Pro forma net working capital at June 30, 2025 of
.$35 million
See definitions and reconciliation of non-GAAP measures elsewhere in this release.
Commercial highlights for the second quarter:
- #3 largest Canadian Licensed Producer with market share of
6.2% at quarter end1 - Back Forty exited the quarter as the #1 cannabis brand in
Canada - Liquid Imagination and Fire Breath 28g were the top two best-selling SKUs nationwide
- Leader in the all-in-one vape category, holding 12 of the top 15 SKUs nationally
- Maintained the #1 non-infused pre-roll brand in
Ontario .
Management Commentary
Hugo Alves, CEO of Auxly, commented: "Amidst a record quarter for net revenue, gross profit, and Adjusted EBITDA, we believe we are still Just Getting Started.Net revenue increased
____________________________ |
1 HiFyre IQ (July 2025) |
Financial Highlights and Key Performance Indicators
For the three months ended: | June 30, | June 30, | ||
(000's) | 2025 | 2024 | Change | % Change |
Net revenues | $ 38,802 | $ 29,178 | $ 9,624 | 33% |
Gross margin on finished cannabis inventory sold* | 20,268 | 12,049 | 8,219 | 68% |
Gross margin on finished cannabis inventory sold (%)* | 52% | 41% | 11% | 27% |
Net income/(loss) | 8,310 | 2,002 | 6,308 | 315% |
Adjusted EBITDA* | 11,545 | 5,173 | 6,372 | 123% |
Weighted average shares outstanding | 1,315,584,918 | 1,250,513,293 | 65,071,625 | 5% |
For the six months ended: | June 30, | June 30, | ||
(000's) | 2025 | 2024 | Change | % Change |
Net revenues | $ 71,471 | $ 54,419 | $ 17,052 | 31% |
Gross margin on finished cannabis inventory sold* | 36,099 | 21,618 | 14,481 | 67% |
Gross margin on finished cannabis inventory sold (%)* | 51% | 40% | 11% | 28% |
Net income/(loss) | 20,421 | (24,010) | 44,431 | 185% |
Adjusted EBITDA* | 18,978 | 7,413 | 11,565 | 156% |
Weighted average shares outstanding | 1,312,952,853 | 1,133,676,385 | 179,276,468 | 16% |
As at: | June 30, | December 31, | ||
(000's) | 2025 | 2024 | Change | % Change |
Cash and equivalents | $ 17,026 | $ 18,356 | $ (1,330) | -7% |
Total assets | 258,486 | 261,530 | (3,044) | -1% |
Debt* | 48,989 | 55,683 | (5,694) | -10% |
*Non-IFRS or supplementary financial measure. Refer to the Non-GAAP Measures section in the MD&A for definitions. |
Results of Operations
For the periods ended: | Three months June 30, | Six months June 30, | |||
(000's) | 2025 | 2024 | 2025 | 2024 | |
Revenues | |||||
Revenue from sales of cannabis products | $ 59,124 | $ 43,433 | $ 108,336 | $ 81,790 | |
Excise taxes | (20,322) | (14,255) | (36,865) | (27,371) | |
Total net revenues | 38,802 | 29,178 | 71,471 | 54,419 | |
Costs of sales | |||||
Costs of finished cannabis inventory sold | 18,534 | 17,129 | 35,372 | 32,801 | |
Inventory impairment | 147 | 473 | 270 | 929 | |
Gross profit/(loss) excluding fair value items | 20,121 | 11,576 | 35,829 | 20,689 | |
Unrealized fair value gain/(loss) on biological transformation | 15,842 | 8,817 | 28,154 | 11,590 | |
AG˹ٷized fair value gain/(loss) on inventory | (13,274) | (4,464) | (22,611) | (6,899) | |
Gross profit | 22,689 | 15,929 | 41,372 | 25,380 | |
Expenses | |||||
Selling, general, and administrative expenses | 10,315 | 9,311 | 19,987 | 17,932 | |
Equity-based compensation | 1,092 | 701 | 2,597 | 2,628 | |
Depreciation and amortization | 1,276 | 1,067 | 2,572 | 2,297 | |
Interest and accretion expenses | 1,866 | 2,749 | 4,013 | 9,617 | |
Total expenses | 14,549 | 13,828 | 29,169 | 32,474 | |
Other income/(loss) | |||||
Interest and other income | 32 | 140 | 79 | 159 | |
Gain/(loss) on settlement of assets and liabilities and other expenses | (243) | 391 | (204) | (243) | |
Gain/(loss) on disposal of assets held for sale | - | (453) | - | (453) | |
Foreign exchange gain/(loss) | 381 | (177) | 218 | (387) | |
Total other income/(loss) | 170 | (99) | 93 | (924) | |
Net income/(loss) before income tax | 8,310 | 2,002 | 12,296 | (8,018) | |
Income tax recovery/(expense) | - | - | 8,125 | (15,992) | |
Net income/(loss) | $ 8,310 | $ 2,002 | $ 20,421 | $ (24,010) | |
Adjusted EBITDA | $ 11,545 | $ 5,173 | $ 18,978 | $ 7,413 | |
Net income/(loss) per common share � basic ($) | $ 0.01 | $ 0.00 | $ 0.02 | $ (0.02) | |
Net income/(loss) per common share � diluted ($) | $ 0.01 | $ 0.00 | $ 0.01 | $ (0.02) | |
Weighted average shares outstanding � basic | 1,315,584,918 | 1,250,513,293 | 1,312,952,853 | 1,133,676,385 | |
Weighted average shares outstanding � diluted | 1,473,690,262 | 1,304,108,532 | 1,459,289,465 | 1,133,676,385 |
Net Revenues
For the three and six months ended June 30, 2025, net revenues were
Revenues for the three and six months ended June 30, 2025 were comprised of approximately
Gross Profit
Auxly realized a gross profit of
AG˹ٷized and unrealized fair value gains and losses reflect accounting treatments associated with Auxly Leamington cultivation activities and sales and are influenced by changes in production, sales and net realizable value assumptions.
Inventory impairments during the second quarter of 2025 of
Total Expenses
Selling, general and administrative expenses ("SG&A") are comprised of wages and benefits, office and administrative, professional fees, business development, and selling expenses. SG&A expenses were
Wages and benefits were
Office and administrative expenses were
Auxly's professional fees were
Business development expenses were
Selling expenses were
Equity-based compensation for the three and six months ended June 30, 2025 was
Depreciation and amortization expenses were
Interestexpenses were
Total Other Income and Losses
Total other income and losses was a net gain of
Total other income and losses for the six months ended June 30, 2025 was a net gain of
Net Income and Loss
Net income for the three months ended June 30, 2025 was
The net income of
Adjusted EBITDA
Adjusted EBITDA was
Outlook
Auxly remains focused on delivering sustainable, profitable growth by building on its leadership in the Canadian cannabis market. The Company continues to advance its strategy through focused innovation, operational excellence, and prudent financial management. With a strengthened balance sheet, the Company is well-positioned to drive long-term shareholder value.
We expect the Canadian recreational cannabis market will continue to provide tailwinds in the near-term from increasing social acceptability, capture of market share from the illicit market, the reduction of supply from shuttered capacity and the divergence of existing supply to international markets.
Due to these market factors, increasing demand for our trusted brands, focused product innovations, efficiencies across our operations and favourable product mix, we expect continued growth in net revenue in the second half of 2025. Considering the improvements we have made towards operational efficiencies, increasing net revenue should continue to translate into higher gross profit, and Adjusted EBITDA should benefit from operating leverage given a consistent overhead cost structure.
We expect to allocate
We continue to see long-term potential in international markets, and we are actively evaluating export opportunities. The Company is well-positioned to succeed internationally, supported by our strong brands, scalable production, and strategic partnership with Imperial Brands.
Over the long-term, Auxly remains confident in its ability to deepen its leadership position in
Non- GAAP Measures
Please see the Company's MD&A dated August 13, 2025, under "Non-GAAP Measures" for a further description of the following financial and supplementary financial measures.
Financial Measures
EBITDA and Adjusted EBITDA
These are non-GAAP measures used in the cannabis industry and by the Company to assess operating performance removing the impacts and volatility of non-cash and other adjustments. The definition may differ by issuer. The Adjusted EBITDA reconciliation is as follows:
(000's) | Q3/23 | Q4/23 | Q1/24 | Q2/24 | Q3/24 | Q4/24 | Q1/25 | Q2/25 |
Net income/(loss) | $ 32,621 | $ (54,020) | $ 2,002 | $ 3,239 | $ 4,423 | $ 8,310 | ||
Interest and accretion expense |
6,613 |
6,837 |
6,868 |
2,749 |
3,133 |
2,291 |
2,147 |
1,866 |
Interest and other income | (16) | (22) | (19) | (140) | (54) | (27) | (47) | (32) |
Income tax expense/(recovery) |
- |
(3,238) |
15,992 |
- |
- |
- |
(8,125) |
- |
Depreciation and amortization |
1,151 |
1,084 |
1,292 |
1,780 |
1,382 |
1,338 |
1,274 |
1,785 |
Depreciation and amortization |
1,817 |
1,708 |
1,230 |
1,067 |
1,197 |
990 |
1,296 |
1,276 |
EBITDA | 42,186 | (47,651) | (649) | 7,458 | 8,897 | 9,015 | 8,656 | 13,205 |
Impairment of inventory | 3,233 | 5,109 | 456 | 473 | 674 | 729 | 123 | 147 |
Unrealized fair value loss/(gain) on biological transformation | (4,766) | (2,481) | (2,773) | (8,817) | (9,964) | (11,073) | (12,312) | (15,842) |
AG˹ٷized fair value loss/(gain) on inventory |
5,538 |
5,428 |
2,435 |
4,464 |
7,703 |
11,625 |
9,337 |
13,274 |
Restructuring and acquisition costs |
29 |
131 |
- |
655 |
(75) |
271 |
- |
- |
Equity-based compensation | 707 | 148 | 1,927 | 701 | 1,324 | 1,103 | 1,505 | 1,092 |
Impairment of assets | - | 37,118 | - | - | - | - | - | - |
Non-recurring expense/(recovery) |
360 |
- |
- |
- |
(123) |
- |
- |
(193) |
(Gain)/loss on settlement of assets, liabilities and disposals |
(46,887) |
4,006 |
634 |
62 |
(183) |
(1,461) |
(39) |
243 |
Foreign exchange loss/(gain) | (283) | 486 | 210 | 177 | 33 | 797 | 163 | (381) |
Adjusted EBITDA | $ 117 | $ 2,294 | $ 2,240 | $ 5,173 | $ 8,286 | $ 11,006 | $ 7,433 |
Supplementary Financial Measures
Gross Margin on Finished Cannabis Inventory Sold
"Gross Margin on Finished Cannabis Inventory Sold" is a supplementary financial measure and is defined as net revenues less cost of finished cannabis inventory sold divided by net revenues.
Gross Profit Margin
"Gross Profit Margin" is defined as gross profit divided by net revenues. Gross Profit Margin is a supplementary financial measure.
Debt
"Debt" is defined as current and long-term debt and is a supplementary financial measure. It is a useful measure in managing the Company's capital structure and financing requirements.
ON BEHALF OF THE BOARD
"Hugo Alves" CEO
About Auxly Cannabis Group Inc. (TSX: XLY)
Auxly is a leading Canadian consumer packaged goods company in the cannabis products market, headquartered in
Learn more at and stay up to date at Twitter: @AuxlyGroup;Instagram: @auxlygroup;Facebook: @auxlygroup; LinkedIn: company/auxlygroup/.
Notice Regarding Forward Looking Information:
Thisnewsreleasecontains certain "forward‐lookinginformation"withinthemeaning ofapplicableCanadian securitieslaw.Forward‐lookinginformationisfrequentlycharacterizedbywordssuchas"plan","continue", "expect", "project", "intend", "believe", "anticipate", "estimate", "may", "will", "potential","proposed" and other similar words, or information that certain events or conditions "may" or "will"occur.Thisinformationisonlyaprediction.Various assumptionswereusedindrawing theconclusionsormaking the projections contained in the forward‐looking information throughout this news release.Forward‐lookinginformationincludes,butisnotlimited to:theproposedoperationofAuxly,itssubsidiaries and partners; the intention to grow the business, operations and existing and potentialactivities of Auxly; proposed timelines for the build‐out, expansion, licencing or commercialization of the Company's facilities and projects; the Company's execution of itsinnovativeproductdevelopment,commercializationstrategyandexpansionplans; the Company's intention to introduce innovative new cannabis products to the market and the timing thereof; theanticipatedbenefits of the Company's partnerships, research and development initiatives and other commercial arrangements; the expectation, timing and quantum of future revenues, Gross Margin on Finished Cannabis Inventory Sold, SG&A and of positive Adjusted EBITDA; expectations regarding the Company's expansion of sales, operations and investment into foreign jurisdictions; future legislative and regulatory developments involving cannabis and cannabis products; the timing and outcomes of regulatory or intellectual property decisions; the ability of the Company to maintain and grow its market share; the relevance ofAuxly's subsidiaries' current and proposed products with provincial purchasers and consumers; consumer preferences; political change; competition and other risks affecting the Company in particular and the cannabis industry generally.
Anumber offactorscouldcauseactual resultstodiffer materiallyfromaconclusion,forecast orprojection contained in the forward‐looking information in this release including, but not limited to, whether: theCompany will be able to execute on its business strategy or achieve its goals; Auxly's subsidiaries are able to maintain the necessary governmental and regulatory authorizations to conduct business; the Company is able to successfully manage the integration of its various business units with its own; the Company's subsidiaries obtain and maintain all necessary governmental and regulatory permits and approvals for the operation of their facilities and the development of cannabis products, and whether such permits and approvals can be obtained in a timely manner; the Company will be able to successfully launch new product formats and enter into new markets; there is acceptance and demand for current and future Company products by consumers and provincial purchasers; the Company will be able to increase and maintain revenues, maintain positive Adjusted EBITDA, and/or achieve and maintain its target Gross Margin on Finished Cannabis Inventory Sold; risks relating to the overall macroeconomic environment, which may impact customer spending, the Company's costs and margins, including tariffs (and related retaliatory measures), the levels of inflation, and interest rates; and general economic, financial market, legislative, regulatory, competitive and politicalconditionsinwhichtheCompanyanditssubsidiariesandpartnersoperate willremainthesame. Additional risk factors are disclosed in the annual information form of the Company for the financial year ended December 31,2024dated March 20,2025.
New factors emerge from time to time, and it is not possible for management to predict all of those factors or to assess in advance the impact of each such factor on the Company's business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward‐looking information. The forward‐looking information in this release is based on information currently available and what management believes are reasonable assumptions. Forward‐looking information speaks only to such assumptions as of the date of this release. In addition, this release may contain forward‐looking information attributed to third party industry sources, the accuracy of which has not been verified by the Company. The forward‐looking information is being provided for the purposes of assisting the reader in understanding the Company's financial performance, financial position and cash flows as at and for periods ended on certain dates and to present information about management's current expectations and plans relating to the future, and the reader is cautioned that such forward� looking information may not be appropriate for any other purpose. Readers should not place undue reliance on forward‐looking information contained in this release.
The forward‐looking information contained in this release is expressly qualified by the foregoing cautionary statements and is made as of the date of this release. Except as may be required by applicable securities laws, the Company does not undertake any obligation to publicly update or revise any forward� looking information to reflect events or circumstances after the date of this release or to reflect the occurrence of unanticipated events, whether as a result of new information, future events or results, or otherwise.
Neither Toronto Stock Exchange nor its Regulation Services Provider (as that term is defined in the policies of the Toronto Stock Exchange) accepts responsibility for the adequacy or accuracy of this release.
View original content to download multimedia:
SOURCE Auxly Cannabis Group Inc.